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

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

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

{"sheet":"INPUT","index":2,"n_rows":527,"n_cols":34,"rows_kept":527,"cut":false,"hidden":false,"merged":[[198,14,199,15],[153,13,153,14],[30,13,30,27],[32,13,32,27],[465,18,466,20],[19,13,19,20],[440,13,440,20],[266,22,266,23],[180,19,181,20],[266,14,266,15],[202,14,202,20],[302,19,303,20],[289,19,290,20],[169,19,170,20],[266,19,266,20],[321,19,321,22],[195,13,195,20]]}
[{"$f":"'Input A1'!A75","v":0},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,null,null,null,null,null,{"$f":"'Input A1'!T1","v":0}]
[{"$f":"'Input A1'!A398","v":0},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"k*A"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"No"},{"$f":"'Input A1'!L6","v":"Calculate"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,{"$f":"'Input A1'!B8","v":"Yes"},{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,{"$f":"'Input A1'!B9","v":"Yes"},{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET",null,null,null,null,null,null,null,{"$f":"'LCOE Summary 10-90s'!B2","v":57},null,null,{"$f":"'Input A1'!T1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,null,null,"Reference Scenario",null,"Improvement Change","Improved Scenario",null,"10% Scenario","90% Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h",null,{"$f":"'Summary A1'!H24","v":11.518829192894593},null,{"$f":"(U23-R23)/R23","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409},null,{"$f":"'Summary A1'!L24","v":11.02279661131754},{"$f":"'Summary A1'!M24","v":12.621013589158803}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE",null,null,null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE",null,null,null,{"$f":"R36","v":"Hydro D"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TEMPERATURE",null,{"$f":"P77","v":"C"},null,{"$f":"R77","v":225}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEPTH",null,{"$f":"P78","v":"meter"},null,{"$f":"R78","v":2500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM",null,null,null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW",null,{"$f":"'Summary A1'!H27","v":40000},null,null,{"$f":"'Summary A1'!J27","v":50000},null,{"$f":"'Summary A1'!L27","v":40000},{"$f":"'Summary A1'!M27","v":40000},null,null,"Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":1},"note",null,null,null,null,null,null,0.1,"likely",0.9,null,null,"don't change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The following scheme is used for the inputs in the DOE LCOE assessment.  The cells with 'green backgrounds are those using the P10-90 inputs - the Reference scenario value being the 'most likely'.  The cells with the Yellow background and Black font are those that are not changed in the DOE calculations.  Those cells with the Red background and White font are those whose values may change with the change in the resource scenario/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q544)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF39:AF597)","v":0},{"$f":"SUM(AG39:AG597)","v":2},{"$f":"SUM(AH39:AH597)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,2012," note",{"$f":"'master Improvements'!E15","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"Hydro D"}]
[null,null,null,null,{"$f":"MIN(E38:M73)","v":0},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,null,2011," note"]
[null,null,null,null,{"$f":"IF(T40=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,{"$f":"IF(R40=AA40,\" \",1)","v":" "},{"$f":"AA40","v":0.95}," note",{"$f":"'master Improvements'!E19","v":1},{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"IF($V$20=AD40,$Z40,R40)","v":0.95},{"$f":"IF($V$20=AD40,$AB40,R40)","v":0.95},null,{"$f":"'master list of 10-90s'!D9","v":0.96},{"$f":"'master list of 10-90s'!E9","v":0.95},{"$f":"'master list of 10-90s'!F9","v":0.88},{"$f":"Z40","v":0.96},{"$f":"AE40","v":1},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"AD40-AE40","v":0},{"$f":"IF(W40=$R40,0,1)","v":0},{"$f":"IF(X40=$R40,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T41=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Contingency",null,"%",{"$f":"IF(R41=AA41,\" \",1)","v":" "},{"$f":"AA41","v":0.15}," note",{"$f":"'master Improvements'!E20","v":0.66666666666666663},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,{"$f":"IF($V$20=AD41,$Z41,R41)","v":0.15},{"$f":"IF($V$20=AD41,$AB41,R41)","v":0.15},null,{"$f":"'master list of 10-90s'!D10","v":0.05},{"$f":"'master list of 10-90s'!E10","v":0.15},{"$f":"'master list of 10-90s'!F10","v":0.25},0.05,{"$f":"AE41","v":2},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"AD41-AE41","v":0},{"$f":"IF(W41=$R41,0,1)","v":0},{"$f":"IF(X41=$R41,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",null,1.7500000000000002E-2," note",{"$f":"'master Improvements'!E21","v":1},{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,3.5000000000000003E-2,null,{"$f":"'master Improvements'!E22","v":1},{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",{"$f":"IF(R44=AA44,\" \",1)","v":" "},{"$f":"AA44","v":7.0000000000000007E-2}," note",{"$f":"'master Improvements'!E23","v":1},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"IF($V$20=AD44,$Z44,R44)","v":7.0000000000000007E-2},{"$f":"IF($V$20=AD44,$AB44,R44)","v":7.0000000000000007E-2},null,{"$f":"'master list of 10-90s'!D11","v":0.06},{"$f":"'master list of 10-90s'!E11","v":7.0000000000000007E-2},{"$f":"'master list of 10-90s'!F11","v":0.09},0.06,{"$f":"AE44","v":3},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"AD44-AE44","v":0},{"$f":"IF(W44=$R44,0,1)","v":0},0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,0.39200000000000002,null,{"$f":"'master Improvements'!E24","v":1},{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",{"$f":"IF(R46=AA46,\" \",1)","v":" "},{"$f":"AA46","v":30},null,{"$f":"'master Improvements'!E25","v":1},{"$f":"'Input A1'!W46","v":30},null,{"$f":"IF($V$20=AD46,$Z46,R46)","v":30},{"$f":"IF($V$20=AD46,$AB46,R46)","v":30},null,{"$f":"'master list of 10-90s'!D12","v":30},{"$f":"'master list of 10-90s'!E12","v":30},{"$f":"'master list of 10-90s'!F12","v":30},null,{"$f":"AE46","v":4},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"AD46-AE46","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,{"$f":"IF(R47=AA47,\" \",1)","v":" "},{"$f":"AA47","v":0.108}," note",{"$f":"'master Improvements'!E26","v":1},{"$f":"'Input A1'!W47","v":0.108},null,{"$f":"IF($V$20=AD47,$Z47,R47)","v":0.108},{"$f":"IF($V$20=AD47,$AB47,R47)","v":0.108},null,{"$f":"'master list of 10-90s'!D13","v":0.09},{"$f":"'master list of 10-90s'!E13","v":0.108},{"$f":"'master list of 10-90s'!F13","v":0.13},0.09,{"$f":"AE47","v":5},{"$f":"'LCOE Summary 10-90s'!B10","v":5},0,0,0]
[{"$f":"'Input A1'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,"EERE Approach",null,{"$f":"IF(A48=1,\"Go To Resource Definition\",\" \")","v":" "}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":0},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,{"$f":"SUM(R51:R53)+MAX(R55:R56)","v":6},{"$f":"SUM(U52:U53)+MAX(U55:U56)+$R51","v":4.5},{"$f":"SUM(W52:W53)+MAX(W55:W56)+$R51","v":6},{"$f":"SUM(X52:X53)+MAX(X55:X56)+$R51","v":6},{"$f":"MAX(G50:J50)","v":6},null,null,"Year of Project Initiation",null,null,null,2009," note",null,{"$f":"'Input A1'!W50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,1,null,{"$f":"IF(K50<15,\" \",\"Total pre-startup duration exceeds 15 yrs in DCF\")","v":" "}]
[null,null,null,null,{"$f":"IF(U52=R52,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",{"$f":"IF(R52=AA52,\" \",1)","v":" "},{"$f":"AA52","v":2},null,null,{"$f":"'master Improvements'!E28","v":1},null,{"$f":"IF($V$20=AD52,$Z52,R52)","v":2},{"$f":"IF($V$20=AD52,$AB52,R52)","v":2},null,{"$f":"'master list of 10-90s'!D14","v":1.5},{"$f":"'master list of 10-90s'!E14","v":2},{"$f":"'master list of 10-90s'!F14","v":4},null,{"$f":"AE52","v":6},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"AD52-AE52","v":0},{"$f":"IF(W52=$R52,0,1)","v":0},{"$f":"IF(X52=$R52,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(U53=R53,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",{"$f":"IF(R53=AA53,\" \",1)","v":" "},{"$f":"AA53","v":1.5}," note",null,{"$f":"'master Improvements'!E29","v":1},null,{"$f":"IF($V$20=AD53,$Z53,R53)","v":1.5},1.5,null,{"$f":"'master list of 10-90s'!D15","v":1},{"$f":"'master list of 10-90s'!E15","v":1.5},{"$f":"'master list of 10-90s'!F15","v":2},null,{"$f":"AE53","v":7},{"$f":"'LCOE Summary 10-90s'!B12","v":7},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,1]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",{"$f":"IF(R55=AA55,\" \",1)","v":" "},{"$f":"AA55","v":1.5}," note",null,{"$f":"'master Improvements'!E30","v":1.25},null,1.5,1.5,null,{"$f":"'master list of 10-90s'!D16","v":1},{"$f":"'master list of 10-90s'!E16","v":1.5},{"$f":"'master list of 10-90s'!F16","v":2},null,8,{"$f":"'LCOE Summary 10-90s'!B13","v":8},0,0,0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",{"$f":"IF(R56=AA56,\" \",1)","v":" "},{"$f":"AA56","v":1.5},null,null,{"$f":"'master Improvements'!E31","v":1.5},null,1.5,1.5,null,{"$f":"'master list of 10-90s'!D17","v":1.25},{"$f":"'master list of 10-90s'!E17","v":1.5},{"$f":"'master list of 10-90s'!F17","v":2.5},null,9,{"$f":"'LCOE Summary 10-90s'!B14","v":9},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"'Input A1'!T57","v":2014}," note",null,{"$f":"'Input A1'!W57","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"'Input A1'!T58","v":2044},null,null,{"$f":"'Input A1'!W58","v":2044}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,0," note",null,{"$f":"'master Improvements'!E32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Plant Closure",null,null,null,{"$f":"'Input A1'!T60","v":2044},null,null,{"$f":"'Input A1'!W60","v":2044}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E34","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E35","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,0.15,null,null,{"$f":"'master Improvements'!E36","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,7.0000000000000007E-2,null,null,{"$f":"'master Improvements'!E37","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E73)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,null,0," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,0.192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,0.1152]
[null,null,null,null,{"$f":"IF(T73=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 6",null,null,null,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"IF('master list of 10-90s'!D3=D2,D2,D1)","v":"Hydrothermal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :",null,{"$f":"IF('Input A1'!E77>705,\"The value entered is above water's critical temperature\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,{"$f":"'master list of 10-90s'!E6","v":225}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,{"$f":"'master list of 10-90s'!E7","v":2500}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":1},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,"Greenfield"," note"]
[null,null,null,null,{"$f":"IF(T82=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",null,300," note",{"$f":"'master Improvements'!E40","v":1},{"$f":"'Input A1'!W82","v":300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,"No"," note",{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A83=0),\"Recommend not Proportioning EGS Exploration Costs\",\" \")","v":" "}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",{"$f":"IF(R85=AA85,\" \",1)","v":" "},{"$f":"AA85","v":6}," note",{"$f":"'master Improvements'!E42","v":0.83333333333333337},{"$f":"'Input A1'!W85","v":5},null,{"$f":"IF($V$20=AD85,$Z85,R85)","v":6},{"$f":"IF($V$20=AD85,$AB85,R85)","v":6},null,{"$f":"'master list of 10-90s'!D18","v":1},{"$f":"'master list of 10-90s'!E18","v":6},{"$f":"'master list of 10-90s'!F18","v":10},{"$f":"Z85","v":1},{"$f":"AE85","v":10},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"AD85-AE85","v":0},{"$f":"IF(W85=$R85,0,1)","v":0},{"$f":"IF(X85=$R85,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",null,60000," note",{"$f":"'master Improvements'!E43","v":1},{"$f":"'Input A1'!W86","v":60000}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,null,"Lump Sum"," note"]
[null,null,null,null,{"$f":"IF(T89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",{"$f":"IF(R89=AA89,\" \",1)","v":" "},{"$f":"AA89","v":500000}," note",{"$f":"'master Improvements'!E44","v":0.7},{"$f":"'Input A1'!W89","v":350000},null,{"$f":"IF($V$20=AD89,$Z89,R89)","v":500000},{"$f":"IF($V$20=AD89,$AB89,R89)","v":500000},null,{"$f":"'master list of 10-90s'!D19","v":100000},{"$f":"'master list of 10-90s'!E19","v":500000},{"$f":"'master list of 10-90s'!F19","v":1000000},{"$f":"Z89","v":100000},{"$f":"AE89","v":11},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"AD89-AE89","v":0},{"$f":"IF(W89=$R89,0,1)","v":0},{"$f":"IF(X89=$R89,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":1},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"'Input A1'!T91","v":32000},null,null,{"$f":"'Input A1'!W91","v":32000}]
[null,null,null,null,{"$f":"IF(T92=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value",null,{"$f":"'Input A1'!T92","v":32000},null,{"$f":"'master Improvements'!E46","v":1},{"$f":"'Input A1'!W92","v":32000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":1},null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"'Input A1'!F95","v":52000},null,null,{"$f":"'Input A1'!H95","v":52000}]
[null,null,null,null,{"$f":"IF(T95=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value",null,{"$f":"'Input A1'!T95","v":48000},null,{"$f":"'master Improvements'!E47","v":1},{"$f":"'Input A1'!W95","v":48000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T97=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value",null,{"$f":"'Input A1'!T97","v":4000}," note",{"$f":"'master Improvements'!E48","v":1},{"$f":"'Input A1'!W97","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T99=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value",null,{"$f":"'Input A1'!T99","v":0},null,{"$f":"'master Improvements'!E49","v":1},{"$f":"'Input A1'!W99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T101=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value",null,{"$f":"'Input A1'!T101","v":0},null,{"$f":"'master Improvements'!E50","v":1},{"$f":"'Input A1'!W101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T103=1,1,0)","v":1},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value",null,{"$f":"'Input A1'!T103","v":0},null,{"$f":"'master Improvements'!E51","v":1},{"$f":"'Input A1'!W103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"'Input A1'!T105","v":80000},null,null,{"$f":"'Input A1'!H106","v":80000}]
[null,null,null,null,{"$f":"IF(T106=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value",null,{"$f":"'Input A1'!T106","v":80000}," note",{"$f":"'master Improvements'!E52","v":1},{"$f":"'Input A1'!W106","v":80000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":1},null,null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"'Input A1'!T108","v":140388.88888888888},null,null,{"$f":"'Input A1'!W108","v":140388.88888888888}]
[null,null,null,null,{"$f":"IF(T109=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value",null,{"$f":"'Input A1'!T109","v":138888.88888888888}," note",{"$f":"'master Improvements'!E53","v":1},{"$f":"'Input A1'!W109","v":138888.88888888888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T111=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value",null,{"$f":"'Input A1'!T111","v":0},null,{"$f":"'master Improvements'!E54","v":1},{"$f":"'Input A1'!W111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T113=1,1,0)","v":1},null,null,null,null,null,null,null,null,"LiDAR","No"," default value",null,{"$f":"'Input A1'!T113","v":0},null,{"$f":"'master Improvements'!E55","v":1},{"$f":"'Input A1'!W113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T115=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value",null,{"$f":"'Input A1'!T115","v":1500},null,{"$f":"'master Improvements'!E56","v":1},{"$f":"'Input A1'!W115","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T117=1,1,0)","v":1},null,null,null,null,null,null,null,null,"FLIR","No"," default value",null,{"$f":"'Input A1'!T117","v":0},null,{"$f":"'master Improvements'!E57","v":1},{"$f":"'Input A1'!W117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":1},null,null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"'Input A1'!T119","v":195000},null,null,{"$f":"'Input A1'!W119","v":195000}]
[null,null,null,null,{"$f":"IF(T120=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value",null,{"$f":"'Input A1'!T120","v":40000}," note",{"$f":"'master Improvements'!E59","v":1},{"$f":"'Input A1'!W120","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T122=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value",null,{"$f":"'Input A1'!T122","v":115000},null,{"$f":"'master Improvements'!E60","v":1},{"$f":"'Input A1'!W122","v":115000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T124=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T124","v":0},null,{"$f":"'master Improvements'!E61","v":1},{"$f":"'Input A1'!W124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T126=1,1,0)","v":1},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T126","v":0},null,{"$f":"'master Improvements'!E62","v":1},{"$f":"'Input A1'!W126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T128=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value",null,{"$f":"'Input A1'!T128","v":0},null,{"$f":"'master Improvements'!E63","v":1},{"$f":"'Input A1'!W128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T130=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value",null,{"$f":"'Input A1'!T130","v":0},null,{"$f":"'master Improvements'!E64","v":1},{"$f":"'Input A1'!W130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T132=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value",null,{"$f":"'Input A1'!T132","v":40000},null,{"$f":"'master Improvements'!E65","v":1},{"$f":"'Input A1'!W132","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T134=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value",null,{"$f":"'Input A1'!T134","v":0},null,{"$f":"'master Improvements'!E66","v":1},{"$f":"'Input A1'!W134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T136=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value",null,{"$f":"'Input A1'!T136","v":0},null,{"$f":"'master Improvements'!E67","v":1},{"$f":"'Input A1'!W136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T138=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value",null,{"$f":"'Input A1'!T138","v":0},null,{"$f":"'master Improvements'!E68","v":1},{"$f":"'Input A1'!W138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":1},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"'Input A1'!T140","v":109500},null,null,{"$f":"'Input A1'!W140","v":109500}]
[null,null,null,null,{"$f":"IF(T141=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value",null,{"$f":"'Input A1'!T141","v":75000}," note",{"$f":"'master Improvements'!E70","v":1},{"$f":"'Input A1'!W141","v":75000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T143=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value",null,{"$f":"'Input A1'!T143","v":34500},null,{"$f":"'master Improvements'!E71","v":1},{"$f":"'Input A1'!W143","v":34500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"'Input A1'!F146","v":96000},null,null,{"$f":"'Input A1'!H146","v":96000}]
[null,null,null,null,{"$f":"IF(T146=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null," default value",null,{"$f":"(1-'Input A1'!A146)*'Input A1'!B146","v":96000}," note",{"$f":"'master Improvements'!E73","v":1},{"$f":"T146*'Input A1'!F146","v":96000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"'Input A1'!T148","v":0.12},null,null,{"$f":"'Input A1'!W148","v":0.12}]
[null,null,null,null,{"$f":"IF(T149=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value",null,{"$f":"(1-'Input A1'!A149)*'Input A1'!B149","v":0.12}," note",{"$f":"'master Improvements'!E75","v":1},{"$f":"T149*'Input A1'!F149","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"or enter new %"]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "},null,null,"note"]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,"Yes"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",{"$f":"IF(R153=AA153,\" \",1)","v":" "},{"$f":"AA153","v":5}," note",{"$f":"'master Improvements'!E77","v":0.6},{"$f":"'Input A1'!W153","v":3},null,{"$f":"IF($V$20=AD153,$Z153,R153)","v":5},{"$f":"IF($V$20=AD153,$AB153,R153)","v":5},null,{"$f":"'master list of 10-90s'!D20","v":1},{"$f":"'master list of 10-90s'!E20","v":5},{"$f":"'master list of 10-90s'!F20","v":10},{"$f":"Z153","v":1},{"$f":"AE153","v":12},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"AD153-AE153","v":0},{"$f":"IF(W153=$R153,0,1)","v":0},{"$f":"IF(X153=$R153,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,"per site",null,{"$f":"AA154","v":3000000},null,{"$f":"'master Improvements'!E78","v":0.6},{"$f":"'Input A1'!W154","v":1800000},null,{"$f":"IF($V$20=AD154,$Z154,R154)","v":3000000},{"$f":"IF($V$20=AD154,$AB154,R154)","v":3000000},null,{"$f":"'master list of 10-90s'!D21","v":1000000},{"$f":"'master list of 10-90s'!E21","v":3000000},{"$f":"'master list of 10-90s'!F21","v":7000000},{"$f":"Z154","v":1000000},{"$f":"AE154","v":13},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"AD154-AE154","v":0},{"$f":"IF(W154=$R154,0,1)","v":0},{"$f":"IF(X154=$R154,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Drilling - Exploration/Confirmation Phases ",null,"per site",null,{"$f":"IF('Input A1'!A75=1,250000,125000)","v":125000},null,{"$f":"'master Improvements'!E81","v":1},{"$f":"'Input A1'!W155","v":125000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost ",null,"$ per acre",null,{"$f":"AA156","v":30},null,{"$f":"'master Improvements'!E82","v":1},{"$f":"'Input A1'!W156","v":30},null,{"$f":"IF($V$20=AD156,$Z156,R156)","v":30},{"$f":"IF($V$20=AD156,$AB156,R156)","v":30},null,{"$f":"'master list of 10-90s'!D22","v":2},{"$f":"'master list of 10-90s'!E22","v":30},{"$f":"'master list of 10-90s'!F22","v":1000},null,{"$f":"AE156","v":14},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"AD156-AE156","v":0},{"$f":"IF(W156=$R156,0,1)","v":0},{"$f":"IF(X156=$R156,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Exploration Drilling ",null,"per site",null,0,"note",{"$f":"'master Improvements'!E83","v":1},{"$f":"'Input A1'!W157","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,{"$f":"IF(R159=AA159,\" \",1)","v":" "},{"$f":"AA159","v":2},null,{"$f":"'master Improvements'!E85","v":0.75},{"$f":"'Input A1'!W159","v":1.5},null,{"$f":"IF($V$20=AD159,$Z159,R159)","v":2},{"$f":"IF($V$20=AD159,$AB159,R159)","v":2},null,{"$f":"'master list of 10-90s'!D23","v":1},{"$f":"'master list of 10-90s'!E23","v":2},{"$f":"'master list of 10-90s'!F23","v":4},{"$f":"Z159","v":1},{"$f":"AE159","v":15},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"AD159-AE159","v":0},{"$f":"IF(W159=$R159,0,1)","v":0},{"$f":"IF(X159=$R159,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :",null,null,null,null,null,{"$f":"IF(OR(R162>1,R162*T162>1),\"Success rate should be 100% or less\",IF(OR(R162<=0,T162*R162<=0),\"Success rate should exceed 0%\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of wells at Each Unsuccessful Site",null,null,null,{"$f":"IF('Input A1'!A75=1,1.5,2)","v":2},"note",{"$f":"'master Improvements'!E87","v":1},{"$f":"'Input A1'!W161","v":2}]
[null,null,null,null,{"$f":"IF(T162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,{"$f":"IF(R162=AA162,\" \",1)","v":" "},{"$f":"AA162","v":0.6},"note",{"$f":"'master Improvements'!E88","v":1.25},{"$f":"'Input A1'!W162","v":0.75},null,{"$f":"IF($V$20=AD162,$Z162,R162)","v":0.6},{"$f":"IF($V$20=AD162,$AB162,R162)","v":0.6},null,{"$f":"'master list of 10-90s'!D24","v":0.8},{"$f":"'master list of 10-90s'!E24","v":0.6},{"$f":"'master list of 10-90s'!F24","v":0.4},{"$f":"Z162","v":0.8},{"$f":"AE162","v":16},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"AD162-AE162","v":0},{"$f":"IF(W162=$R162,0,1)","v":0},{"$f":"IF(X162=$R162,0,1)","v":0}]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,"Well Count","note"]
[{"$f":"'Input A1'!B164","v":3.0957425777277212},null,null,null,{"$f":"IF(T164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",{"$f":"IF(R164=AA164,\" \",1)","v":" "},{"$f":"AA164","v":3},null,{"$f":"'master Improvements'!E89","v":0.66666666666666663},{"$f":"'Input A1'!W164","v":2},null,{"$f":"IF($V$20=AD164,$Z164,R164)","v":3},{"$f":"IF($V$20=AD164,$AB164,R164)","v":3},null,{"$f":"'master list of 10-90s'!D25","v":1},{"$f":"'master list of 10-90s'!E25","v":3},{"$f":"'master list of 10-90s'!F25","v":6},{"$f":"Z164","v":1},{"$f":"AE164","v":17},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"AD164-AE164","v":0},{"$f":"IF(W164=$R164,0,1)","v":0},{"$f":"IF(X164=$R164,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,0.5,null,{"$f":"'master Improvements'!E90","v":1},{"$f":"'Input A1'!W165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well",null,{"$f":"'Input A1'!T166","v":3.3157815717963635},null,null,{"$f":"'Input A1'!W166","v":3.0408383045244776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count",null,{"$f":"'Input A1'!T167","v":6.0317604060887415}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count",null,{"$f":"'Input A1'!T168","v":7},null,null,{"$f":"'Input A1'!W168","v":3.6666666666666665}]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count",null,{"$f":"'Input A1'!T169","v":3},"note",null,{"$f":"'Input A1'!W169","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,{"$f":"IF(R170=AA170,\" \",1)","v":" "},{"$f":"AA170","v":1.2},"note",{"$f":"IF(OR(R170<1,R170*T172<1),\"Confirmation well cost is < reference production well cost\",\" \")","v":"Confirmation well cost is < reference production well cost"},null,null,{"$f":"IF($V$20=AD170,$Z170,R170)","v":1.2},{"$f":"IF($V$20=AD170,$AB170,R170)","v":1.2},null,{"$f":"'master list of 10-90s'!D26","v":1},{"$f":"'master list of 10-90s'!E26","v":1.2},{"$f":"'master list of 10-90s'!F26","v":1.5},{"$f":"Z170","v":1},{"$f":"AE170","v":18},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"AD170-AE170","v":0},{"$f":"IF(W170=$R170,0,1)","v":0},{"$f":"IF(X170=$R170,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T171","v":6056549.1908802213},"note"]
[null,null,null,null,{"$f":"IF(T172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T172","v":7267859.029056265},null,{"$f":"'master Improvements'!E91","v":0.6},{"$f":"'Input A1'!W172","v":4360715.4174337592}]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":1},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",null,0,"note",{"$f":"'master Improvements'!E93","v":1},{"$f":"'Input A1'!W174","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,"% Confirmation Drilling Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(T177=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,"per project",null,{"$f":"2500000","v":2500000},null,{"$f":"'master Improvements'!E94","v":1},{"$f":"'Input A1'!W177","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(T179=1,1,0)","v":1},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,null,0.05,"note",{"$f":"'master Improvements'!E96","v":1},{"$f":"'Input A1'!W179","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"No"},"note",{"$f":"IF('Input A1'!A181=1,IF(R183<R182,\"Stop, the confirmation stimulation cost is less than value used for resevoir creation\",\" \"),\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well",null,{"$f":"'Input A1'!T182","v":0}]
[null,null,null,null,{"$f":"IF(T183=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter Stimulation Cost ",null,"$ / injection well",{"$f":"IF(R183=AA183,\" \",1)","v":" "},{"$f":"AA183","v":0},null,{"$f":"'master Improvements'!E98","v":1},{"$f":"'Input A1'!W183","v":0},null,{"$f":"IF($V$20=AD183,$Z183,R183)","v":0},{"$f":"IF($V$20=AD183,$AB183,R183)","v":0},null,{"$f":"'master list of 10-90s'!D27","v":0},{"$f":"'master list of 10-90s'!E27","v":0},{"$f":"'master list of 10-90s'!F27","v":0},{"$f":"Z183","v":0},{"$f":"AE183","v":19},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"AD183-AE183","v":0},{"$f":"IF(W183=$R183,0,1)","v":0},{"$f":"IF(X183=$R183,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":1},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(T185=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,{"$f":"IF('Input A1'!A75=1,500000,150000)","v":150000},"note",{"$f":"'master Improvements'!E100","v":1},{"$f":"'Input A1'!W185","v":150000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost",null,"$/project",null,{"$f":"'Input A1'!T186","v":300000},"note",null,{"$f":"'Input A1'!W186","v":225000}]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:",null,null,null,null,null,{"$f":"IF(OR(R189>1,R189*T189>1),\"Success rate should be 100% or less\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,{"$f":"IF(R189=AA189,\" \",1)","v":" "},{"$f":"AA189","v":0.8},"note",{"$f":"'master Improvements'!E103","v":1.0625},{"$f":"'Input A1'!W189","v":0.85000000000000009},null,{"$f":"IF($V$20=AD189,$Z189,R189)","v":0.8},{"$f":"IF($V$20=AD189,$AB189,R189)","v":0.8},null,{"$f":"'master list of 10-90s'!D28","v":0.9},{"$f":"'master list of 10-90s'!E28","v":0.8},{"$f":"'master list of 10-90s'!F28","v":0.6},{"$f":"Z189","v":0.9},{"$f":"AE189","v":20},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"AD189-AE189","v":0},{"$f":"IF(W189=$R189,0,1)","v":0},{"$f":"IF(X189=$R189,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T190=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,0,"note",{"$f":"'master Improvements'!E104","v":1},{"$f":"'Input A1'!W190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Input A1'!T191","v":1.5335099022047021},"note",null,{"$f":"'Input A1'!W191","v":1.6297235149404874}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,"NA","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,1,"note"]
[null,null,null,null,{"$f":"IF(T194=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,{"$f":"IF(R194=AA194,\" \",1)","v":" "},{"$f":"AA194","v":0.75},"note",{"$f":"'master Improvements'!E105","v":1},{"$f":"'Input A1'!W194","v":0.75},null,{"$f":"IF($V$20=AD194,$Z194,R194)","v":0.75},{"$f":"IF($V$20=AD194,$AB194,R194)","v":0.75},null,{"$f":"'master list of 10-90s'!D29","v":0.3},{"$f":"'master list of 10-90s'!E29","v":0.75},{"$f":"'master list of 10-90s'!F29","v":2},{"$f":"Z194","v":0.3},{"$f":"AE194","v":21},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"AD194-AE194","v":0},{"$f":"IF(W194=$R194,0,1)","v":0},{"$f":"IF(X194=$R194,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E203:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"'Input A1'!A198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Size ",{"$f":"IF(AND(A199=1,A398=1),\"Stop - Use Larger Diameter well for Binary\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A398=0),E5,E6)","v":"Larger Diameter"},null,{"$f":"'Input A1'!V199","v":"12.25 inch well bore in production interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size ",null,null,null,{"$f":"'Input A1'!T200","v":"Larger Diameter"},null,{"$f":"'Input A1'!V200","v":"12.25 inch well bore in injection interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T201","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T202","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Open Hole","note",null,"Open Hole"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,{"$f":"AA300","v":"default"},"note"]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,"inch",null,null,null,null,{"$f":"AA317","v":"default"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch",null,{"$f":"'Input A1'!T208","v":0},null,null,{"$f":"'Input A1'!W208","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T212","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T213","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs",null,{"$f":"'Input A1'!T215","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb",null,{"$f":"'Input A1'!T217","v":1.0615309197867684},"note",null,{"$f":"'Input A1'!W217","v":1.0615309197867684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid",null,null,null,{"$f":"'Input A1'!T218","v":1.5},"note",null,{"$f":"'Input A1'!W218","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3",null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Input A1'!T221","v":4884108.1760712285},"note",null,{"$f":"'Input A1'!W221","v":4753291.6202624757}]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T223","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well",{"$f":"IF(R225=AA225,\" \",1)*0","v":0},{"$f":"R223*R224","v":6056549.1908802213},null,{"$f":"'master Improvements'!E106","v":0.6},{"$f":"'Input A1'!W225","v":3633929.5145281325},null,{"$f":"IF($V$20=AD225,$Z225,R225)","v":6056549.1908802213},{"$f":"IF($V$20=AD225,$AB225,R225)","v":6056549.1908802213},null,{"$f":"'master list of 10-90s'!D30","v":3000000},{"$f":"'master list of 10-90s'!E30","v":"curve"},{"$f":"'master list of 10-90s'!F30","v":9000000},{"$f":"Z225","v":3000000},{"$f":"AE225","v":22},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"AD225-AE225","v":0},{"$f":"IF(W225=$R225,0,1)","v":0},{"$f":"IF(X225=$R225,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T226","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well",{"$f":"IF(R228=AA228,\" \",1)*0","v":0},{"$f":"R226*R227","v":6056549.1908802213},null,{"$f":"'master Improvements'!E107","v":0.6},{"$f":"'Input A1'!W228","v":3633929.5145281325},null,{"$f":"IF($V$20=AD228,$Z228,R228)","v":6056549.1908802213},{"$f":"IF($V$20=AD228,$AB228,R228)","v":6056549.1908802213},null,{"$f":"'master list of 10-90s'!D31","v":3000000},{"$f":"'master list of 10-90s'!E31","v":"curve"},{"$f":"'master list of 10-90s'!F31","v":9000000},{"$f":"Z228","v":3000000},{"$f":"AE228","v":23},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"AD228-AE228","v":0},{"$f":"IF(W228=$R228,0,1)","v":0},{"$f":"IF(X228=$R228,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":1},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,"Fixed Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",{"$f":"IF(R232=AA232,\" \",1)","v":" "},{"$f":"AA232","v":250000},null,null,null,null,{"$f":"IF($V$20=AD232,$Z232,R232)","v":250000},{"$f":"IF($V$20=AD232,$AB232,R232)","v":250000},null,{"$f":"'master list of 10-90s'!D32","v":150000},{"$f":"'master list of 10-90s'!E32","v":250000},{"$f":"'master list of 10-90s'!F32","v":450000},{"$f":"Z232","v":150000},{"$f":"AE232","v":24},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"AD232-AE232","v":0},{"$f":"IF(W232=$R232,0,1)","v":0},{"$f":"IF(X232=$R232,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,5,"note"]
[null,null,null,null,{"$f":"IF(T236=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well",null,{"$f":"'Input A1'!T236","v":250000},"note",{"$f":"'master Improvements'!E109","v":1},{"$f":"'Input A1'!W236","v":250000}]
[null,null,null,null,{"$f":"IF(T237=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",null,0.05,null,{"$f":"'master Improvements'!E110","v":1},{"$f":"'Input A1'!W237","v":0.05},null,null,null,null,null,null,null,null,null,null,"Placeholder value  - need better #"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,"$ / project",{"$f":"IF(R238=AA238,\" \",1)","v":" "},{"$f":"AA238","v":1000000},null,{"$f":"'master Improvements'!E111","v":1},{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"IF($V$20=AD238,$Z238,R238)","v":1000000},{"$f":"IF($V$20=AD238,$AB238,R238)","v":1000000},null,{"$f":"'master list of 10-90s'!D33","v":500000},{"$f":"'master list of 10-90s'!E33","v":1000000},{"$f":"'master list of 10-90s'!F33","v":2000000},null,{"$f":"AE238","v":25},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"AD238-AE238","v":0}]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":0},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(T241=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",{"$f":"IF(R241=AA241,\" \",1)","v":" "},{"$f":"AA241","v":80},null,{"$f":"'master Improvements'!E113","v":1},{"$f":"'Input A1'!W241","v":80},null,{"$f":"IF($V$20=AD241,$Z241,R241)","v":80},{"$f":"IF($V$20=AD241,$AB241,R241)","v":80},null,{"$f":"'master list of 10-90s'!D34","v":110},{"$f":"'master list of 10-90s'!E34","v":80},{"$f":"'master list of 10-90s'!F34","v":50},{"$f":"Z241","v":110},{"$f":"AE241","v":26},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"AD241-AE241","v":0},{"$f":"IF(W241=$R241,0,1)","v":0},{"$f":"IF(X241=$R241,0,1)","v":0}]
[{"$f":"'Input A1'!A75","v":0},null,null,null,{"$f":"MIN(E243:E252)","v":0},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"No"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,"Input Value","note"]
[]
[null,null,null,null,{"$f":"IF(T246=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter Inputted Stimulation Cost ",null,"$ /injection well",{"$f":"IF(R246=AA246,\" \",1)","v":" "},{"$f":"AA246","v":0},null,{"$f":"'master Improvements'!E114","v":1},{"$f":"'Input A1'!W246","v":0},null,{"$f":"IF($V$20=AD246,$Z246,R246)","v":0},{"$f":"IF($V$20=AD246,$AB246,R246)","v":0},null,{"$f":"'master list of 10-90s'!D35","v":0},{"$f":"'master list of 10-90s'!E35","v":0},{"$f":"'master list of 10-90s'!F35","v":0},{"$f":"Z246","v":0},{"$f":"AE246","v":27},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"AD246-AE246","v":0},{"$f":"IF(W246=$R246,0,1)","v":0},{"$f":"IF(X246=$R246,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T248=1,1,0)","v":1},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,1,"note",{"$f":"'master Improvements'!E116","v":1},{"$f":"'Input A1'!W248","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,200000,"note",{"$f":"'master Improvements'!E117","v":1},{"$f":"'Input A1'!W249","v":200000}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,0.1,"note",{"$f":"'master Improvements'!E118","v":1},{"$f":"'Input A1'!W250","v":0.1}]
[null,null,null,null,{"$f":"IF(R251=U251,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,1,"note",null,{"$f":"'master Improvements'!E119","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / injection well",null,{"$f":"'Summary A1'!H154","v":0},null,null,{"$f":"'Summary A1'!J154","v":0}]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":1},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,"Input Value","note"]
[null,null,null,null,{"$f":"IF(T255=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",{"$f":"IF(R255=AA255,\" \",1)","v":" "},{"$f":"AA255","v":0.5},"note",{"$f":"'master Improvements'!E121","v":1},{"$f":"'Input A1'!W255","v":0.5},null,{"$f":"IF($V$20=AD255,$Z255,R255)","v":0.5},{"$f":"IF($V$20=AD255,$AB255,R255)","v":0.5},null,{"$f":"'master list of 10-90s'!D36","v":0.2},{"$f":"'master list of 10-90s'!E36","v":0.5},{"$f":"'master list of 10-90s'!F36","v":1.2},{"$f":"Z255","v":0.2},{"$f":"AE255","v":28},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"AD255-AE255","v":0},{"$f":"IF(W255=$R255,0,1)","v":0},{"$f":"IF(X255=$R255,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,null,1,null,{"$f":"'master Improvements'!E122","v":1},{"$f":"'Input A1'!W256","v":1}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":1},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,null,null,"Calculation option not currently used"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A","note"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T259=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,0.5,null,{"$f":"'master Improvements'!E125","v":1},{"$f":"'Input A1'!W259","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,200,null,{"$f":"'master Improvements'!E126","v":1},{"$f":"'Input A1'!W260","v":200}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,800,null,{"$f":"'master Improvements'!E127","v":1},{"$f":"'Input A1'!W261","v":800}]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":1},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC",null,{"$f":" 0.21*'Summary A1'!H50-12.2","v":35.049999999999997},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(T265=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",null,null,null,{"$f":"'master Improvements'!E129","v":1},{"$f":"'Input A1'!W265","v":35.049999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,null,"Annual Decline Rate","note",{"$f":"IF('Input A1'!G267>0,\"Input has triggered well field replacement\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A267=1),\"STOP - Must use Decline Rate with Hydrothermal Resource\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T268=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",{"$f":"IF(R268=AA268,\" \",1)","v":" "},{"$f":"AA268","v":5.0000000000000001E-3},"note",{"$f":"'master Improvements'!E131","v":1},{"$f":"'Input A1'!W268","v":5.0000000000000001E-3},null,{"$f":"IF($V$20=AD268,$Z268,R268)","v":5.0000000000000001E-3},{"$f":"IF($V$20=AD268,$AB268,R268)","v":5.0000000000000001E-3},null,{"$f":"'master list of 10-90s'!D37","v":3.0000000000000001E-3},{"$f":"'master list of 10-90s'!E37","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!F37","v":7.4999999999999997E-3},{"$f":"Z268","v":3.0000000000000001E-3},{"$f":"AE268","v":29},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"AD268-AE268","v":0},{"$f":"IF(W268=$R268,0,1)","v":0},{"$f":"IF(X268=$R268,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":1},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,"Calculation option not currently used"]
[null,null,null,null,{"$f":"IF(T270=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,0.125,null,{"$f":"'master Improvements'!E133","v":1},{"$f":"'Input A1'!W270","v":0.125}]
[null,null,null,null,{"$f":"IF(T271=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,500,null,{"$f":"'master Improvements'!E134","v":1},{"$f":"'Input A1'!W271","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A267=1,OR('Input A1'!A272=1,'Input A1'!A273=1)),\"STOP- flow in fracture is not laminar, increase # of fractures\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T273=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,8,null,{"$f":"'master Improvements'!E135","v":1},{"$f":"'Input A1'!W273","v":8}]
[null,null,null,null,{"$f":"IF(T274=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,15,null,{"$f":"'master Improvements'!E136","v":1},{"$f":"'Input A1'!W274","v":15}]
[null,null,null,null,{"$f":"IF(T275=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,1,"note",{"$f":"'master Improvements'!E137","v":1},{"$f":"'Input A1'!W275","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties",null,null,null,null,"note"]
[null,null,null,null,{"$f":"IF(T277=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,{"$f":"3*3600*24","v":259200},null,{"$f":"'master Improvements'!E139","v":1},{"$f":"'Input A1'!W277","v":259200}]
[null,null,null,null,{"$f":"IF(T278=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,{"$f":"'master Improvements'!E140","v":1},{"$f":"'Input A1'!W278","v":950}]
[null,null,null,null,{"$f":"IF(T279=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,{"$f":"'master Improvements'!E141","v":1},{"$f":"'Input A1'!W279","v":2600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day",null,{"$f":"'Input A1'!T280","v":0.10493927125506072},null,null,{"$f":"'Input A1'!W280","v":0.10493927125506072}]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":1},null,null,null,null,null,null,null,null,"Water Loss ",null,null,null,null,null,{"$f":"IF(AND(R282<1,R282*T282<1),\" \",\"Water loss exceeds production flow?\")","v":" "}]
[null,null,null,null,{"$f":"IF(T282=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,{"$f":"IF(R282=AA282,\" \",1)","v":" "},{"$f":"AA282","v":0},null,{"$f":"'master Improvements'!E143","v":1},{"$f":"'Input A1'!W282","v":0},null,{"$f":"IF($V$20=AD282,$Z282,R282)","v":0},{"$f":"IF($V$20=AD282,$AB282,R282)","v":0},null,{"$f":"'master list of 10-90s'!D38","v":0},{"$f":"'master list of 10-90s'!E38","v":0},{"$f":"'master list of 10-90s'!F38","v":0},{"$f":"Z282","v":0},{"$f":"AE282","v":30},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"AD282-AE282","v":0},{"$f":"IF(W282=$R282,0,1)","v":0},{"$f":"IF(X282=$R282,0,1)","v":0}]
[{"$f":"'Input A1'!A283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"No"},"note",{"$f":"IF('Input A1'!A75=1,\" Model uses Yes for EGS regardless of Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T284=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",{"$f":"IF(R284=AA284,\" \",1)","v":" "},{"$f":"AA284","v":0},null,{"$f":"'master Improvements'!E144","v":1},{"$f":"'Input A1'!W284","v":0},null,{"$f":"IF($V$20=AD284,$Z284,R284)","v":0},{"$f":"IF($V$20=AD284,$AB284,R284)","v":0},null,{"$f":"'master list of 10-90s'!D39","v":0},{"$f":"'master list of 10-90s'!E39","v":0},{"$f":"'master list of 10-90s'!F39","v":0},{"$f":"Z284","v":0},{"$f":"AE284","v":31},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"AD284-AE284","v":0}]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":0},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,{"$f":"IF(AND(R286<1,R286*T286<1,R286>0,R286*T286>0),\" \",\"Pump efficiency should be >0% & <100%\")","v":" "}]
[null,null,null,null,{"$f":"IF(T286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,{"$f":"IF(R286=AA286,\" \",1)","v":" "},{"$f":"AA286","v":0.67500000000000004},null,{"$f":"IF('master Improvements'!E2=0,1,'master Improvements'!E146)","v":1.1111111111111109},{"$f":"'Input A1'!W286","v":0.74999999999999989},null,{"$f":"IF($V$20=AD286,$Z286,R286)","v":0.67500000000000004},{"$f":"IF($V$20=AD286,$AB286,R286)","v":0.67500000000000004},null,{"$f":"'master list of 10-90s'!D40","v":0.8},{"$f":"'master list of 10-90s'!E40","v":0.67500000000000004},{"$f":"'master list of 10-90s'!F40","v":0.6},{"$f":"Z286","v":0.8},{"$f":"AE286","v":32},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"AD286-AE286","v":0},{"$f":"IF(W286=$R286,0,1)","v":0},{"$f":"IF(X286=$R286,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":1},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!C288","v":1},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"IF('Input A1'!A$398=1,G$1,G$2)","v":"No"},"note",{"$f":"IF('Input A1'!C288=1,\"Flashing in Production Well\",\" \")","v":"Flashing in Production Well"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":"Wells not pumped - setting depth not used"}]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,"Calculate","note",{"$f":"IF(AND('Input A1'!C288=1,'Input A1'!A398=1),\"Flashing in Production Well with Binary Plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T292=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter",null,null,null,{"$f":"'master Improvements'!E147","v":1},{"$f":"'Input A1'!W292","v":0}]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":1},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(T294=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",null,50,"note",{"$f":"'master Improvements'!E149","v":1},{"$f":"'Input A1'!W294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Input A1'!T295","v":16},"note"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(T296=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production pump casing diameter",null,"inch",null,9.625,"note",{"$f":"'master Improvements'!E150","v":1},{"$f":"'Input A1'!W296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness used for casing",null,"ft",null,{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},"note"]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null,{"$f":"IF(OR(R296+2>B296,U296+2>B296),\"Production Casing Diameter is too Large\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Open Hole"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",{"$f":"IF(R300=AA300,\" \",1)*0","v":0},{"$f":"'Input A1'!T300","v":12.25},"note",null,null,null,{"$f":"IF($V$20=AD300,$Z300,R300)","v":12.25},{"$f":"IF($V$20=AD300,$AB300,R300)","v":12.25},null,{"$f":"'master list of 10-90s'!D41","v":14.5},{"$f":"'master list of 10-90s'!E41","v":"default"},{"$f":"'master list of 10-90s'!F41","v":8.25},{"$f":"Z300","v":14.5},{"$f":"AE300","v":33},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"AD300-AE300","v":0},{"$f":"IF(W300=$R300,0,1)","v":0},{"$f":"IF(X300=$R300,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!C208=1,'Input A1'!E208=1,'Input A1'!G208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":"Wells not pumped -pump cost not used"}]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,null,"Lineshaft","note",{"$f":"IF(AND('Input A1'!A288=1,OR(A303=1,B303=1)),\"Lineshaft pump depth exceeds 2,000 foot\",\" \")","v":" "}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,"Calculate"]
[]
[null,null,null,null,{"$f":"IF(T306=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost",null,null,null,0,null,{"$f":"'master Improvements'!E151","v":1},{"$f":"'Input A1'!W306","v":0}]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(T308=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",null,45,"note",{"$f":"'master Improvements'!E153","v":1},{"$f":"'Input A1'!W308","v":45}]
[null,null,null,null,{"$f":"IF(T309=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",null,5,null,{"$f":"'master Improvements'!E154","v":1},{"$f":"'Input A1'!W309","v":5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,10000,null,{"$f":"'master Improvements'!E155","v":1},{"$f":"'Input A1'!W310","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each",null,{"$f":"'Input A1'!T311","v":0},null,null,{"$f":"'Input A1'!W311","v":0}]
[null,null,null,null,{"$f":"IF(R312=U312,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,{"$f":"IF(R312=AA312,\" \",1)","v":" "},{"$f":"AA312","v":1},null,null,{"$f":"'master Improvements'!E156","v":1},null,{"$f":"IF($V$20=AD312,$Z312,R312)","v":1},{"$f":"IF($V$20=AD312,$AB312,R312)","v":1},null,{"$f":"'master list of 10-90s'!D42","v":0.7},{"$f":"'master list of 10-90s'!E42","v":1},{"$f":"'master list of 10-90s'!F42","v":2},{"$f":"Z312","v":0.7},{"$f":"AE312","v":34},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"AD312-AE312","v":0},{"$f":"IF(W312=$R312,0,1)","v":0},{"$f":"IF(X312=$R312,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":1},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(T314=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",null,40,null,{"$f":"'master Improvements'!E158","v":1},{"$f":"'Input A1'!W314","v":40}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Open Hole"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",{"$f":"IF(R317=AA317,\" \",1)*0","v":0},{"$f":"'Input A1'!T317","v":12.25},"note",null,null,null,{"$f":"IF($V$20=AD317,$Z317,R317)","v":12.25},{"$f":"IF($V$20=AD317,$AB317,R317)","v":12.25},null,{"$f":"'master list of 10-90s'!D43","v":14.5},{"$f":"'master list of 10-90s'!E43","v":"default"},{"$f":"'master list of 10-90s'!F43","v":8.25},{"$f":"Z317","v":14.5},{"$f":"AE317","v":35},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"AD317-AE317","v":0},{"$f":"IF(W317=$R317,0,1)","v":0},{"$f":"IF(X317=$R317,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!D208=1,'Input A1'!F208=1,'Input A1'!H208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi",null,{"$f":"'Input A1'!T320","v":-298.83592913828039},"note",null,{"$f":"'Input A1'!W320","v":-299.41707667867308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T321","v":-20.604010528910411},null,null,{"$f":"'Input A1'!W321","v":-20.644079240151243}]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,"No",null,"When No, the model adds 1 psi of excess pressure; when Yes, the User input is used"]
[null,null,null,null,{"$f":"IF(T323=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi",null,null,null,{"$f":"'master Improvements'!E159","v":1},{"$f":"'Input A1'!W323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi",null,{"$f":"'Input A1'!T324","v":0},null,null,{"$f":"'Input A1'!W324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'Input A1'!T325","v":902239.75020696945},null,null,{"$f":"'Input A1'!W325","v":941674.77009396593}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E160","v":0.93}]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":0},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":1},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,"Calculate",null,{"$f":"IF(A328=1,\"Go To Power Plant Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T329=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr",null,1.67,null,{"$f":"'master Improvements'!E162","v":1},{"$f":"'Input A1'!W329","v":1.67}]
[null,null,null,null,{"$f":"IF(T330=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr",null,0.8,null,{"$f":"'master Improvements'!E163","v":1},{"$f":"'Input A1'!W330","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T331","v":0.8951844549991419},null,null,{"$f":"'Input A1'!W331","v":0.67433275297694961}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T332","v":0.49825793371179405},null,null,{"$f":"'Input A1'!W332","v":0.26672000360165921}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T333","v":0.70920046076780097},null,null,{"$f":"'Input A1'!W333","v":0.40929426588598927}]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":0},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(T336=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,0.25,null,{"$f":"'master Improvements'!E164","v":1},{"$f":"R336*T336","v":0.25}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":1},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value",null,{"$f":"'Input A1'!T338","v":23.469640644361832}]
[null,null,null,null,{"$f":"IF(T339=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,"note",{"$f":"'master Improvements'!E167","v":1},{"$f":"'Input A1'!W339","v":23.469640644361832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value",null,{"$f":"'Input A1'!T340","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T341=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E169","v":1},{"$f":"'Input A1'!W341","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value",null,{"$f":"'Input A1'!T342","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T343=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E171","v":1},{"$f":"'Input A1'!W343","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value",null,{"$f":"'Input A1'!T344","v":20.535935563816604}]
[null,null,null,null,{"$f":"IF(T345=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E173","v":1},{"$f":"'Input A1'!W345","v":20.535935563816604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value",null,{"$f":"'Input A1'!T346","v":46.939281288723663}]
[null,null,null,null,{"$f":"IF(T347=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E175","v":1},{"$f":"'Input A1'!W347","v":46.939281288723663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value",null,{"$f":"'Input A1'!T348","v":35.204460966542747}]
[null,null,null,null,{"$f":"IF(T349=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E177","v":1},{"$f":"'Input A1'!W349","v":35.204460966542747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value",null,{"$f":"'Input A1'!T350","v":14.0817843866171}]
[null,null,null,null,{"$f":"IF(T351=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E179","v":1},{"$f":"'Input A1'!W351","v":14.0817843866171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value",null,{"$f":"'Input A1'!T352","v":1.8}]
[null,null,null,null,{"$f":"IF(T353=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter multiplier",{"$f":"IF(R353=AA353,\" \",1)","v":" "},{"$f":"AA353","v":1.8},null,{"$f":"'master Improvements'!E180","v":1},{"$f":"'Input A1'!W353","v":1.8},null,{"$f":"IF($V$20=AD353,$Z353,R353)","v":1.8},{"$f":"IF($V$20=AD353,$AB353,R353)","v":1.8},null,{"$f":"'master list of 10-90s'!D44","v":1.2},{"$f":"'master list of 10-90s'!E44","v":1.8},{"$f":"'master list of 10-90s'!F44","v":2.2000000000000002},{"$f":"Z353","v":1.2},{"$f":"AE353","v":36},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"AD353-AE353","v":0},{"$f":"IF(W353=$R353,0,1)","v":0},{"$f":"IF(X353=$R353,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"'Input A1'!T354","v":14.613938880056541}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,{"$f":"IF(R355=AA355,\" \",1)","v":" "},{"$f":"AA355","v":1},"note",null,null,null,{"$f":"IF($V$20=AD355,$Z355,R355)","v":1},{"$f":"IF($V$20=AD355,$AB355,R355)","v":1},null,{"$f":"'master list of 10-90s'!D45","v":0.75},{"$f":"'master list of 10-90s'!E45","v":1},{"$f":"'master list of 10-90s'!F45","v":1.5},{"$f":"Z355","v":0.75},{"$f":"AE355","v":37},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"AD355-AE355","v":0},{"$f":"IF(W355=$R355,0,1)","v":0},{"$f":"IF(X355=$R355,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"'master Improvements'!E181","v":0.8},{"$f":"'Input A1'!W356","v":13.289582504852881}]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(T358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",{"$f":"IF(R358=AA358,\" \",1)","v":" "},{"$f":"AA358","v":1.4999999999999999E-2},"note",{"$f":"'master Improvements'!E183","v":0.79999999999999993},{"$f":"'Input A1'!W358","v":1.1999999999999999E-2},null,{"$f":"IF($V$20=AD358,$Z358,R358)","v":1.4999999999999999E-2},{"$f":"IF($V$20=AD358,$AB358,R358)","v":1.4999999999999999E-2},null,{"$f":"'master list of 10-90s'!D46","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!E46","v":1.4999999999999999E-2},{"$f":"'master list of 10-90s'!F46","v":0.04},{"$f":"Z358","v":5.0000000000000001E-3},{"$f":"AE358","v":38},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"AD358-AE358","v":0},{"$f":"IF(W358=$R358,0,1)","v":0},{"$f":"IF(X358=$R358,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",null,0.5,"note",{"$f":"'master Improvements'!E184","v":1},{"$f":"'Input A1'!W359","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,10)","v":10},null,{"$f":"'master Improvements'!E185","v":1},{"$f":"'Input A1'!W360","v":10},null,"If wells not pumped, there will be some cost associated with treating GF"]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(T362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",{"$f":"IF(R362=AA362,\" \",1)","v":" "},{"$f":"AA362","v":1.7999999999999999E-2},"note",{"$f":"'master Improvements'!E187","v":0.91666666666666663},{"$f":"'Input A1'!W362","v":1.6499999999999997E-2},null,{"$f":"IF($V$20=AD362,$Z362,R362)","v":1.7999999999999999E-2},{"$f":"IF($V$20=AD362,$AB362,R362)","v":1.7999999999999999E-2},null,{"$f":"'master list of 10-90s'!D47","v":1.2E-2},{"$f":"'master list of 10-90s'!E47","v":1.7999999999999999E-2},{"$f":"'master list of 10-90s'!F47","v":2.1999999999999999E-2},{"$f":"Z362","v":1.2E-2},{"$f":"AE362","v":39},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"AD362-AE362","v":0},{"$f":"IF(W362=$R362,0,1)","v":0},{"$f":"IF(X362=$R362,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",null,10,"note",{"$f":"'master Improvements'!E188","v":1},{"$f":"'Input A1'!W363","v":10}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,1)","v":1},null,{"$f":"'master Improvements'!E189","v":1},{"$f":"'Input A1'!W364","v":1}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":1},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - no O&M cost for pumping\")","v":"Wells not pumped - no O&M cost for pumping"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'Input A1'!T366","v":0},null,null,{"$f":"'Input A1'!W366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Input A1'!T367","v":0},null,null,{"$f":"'Input A1'!W367","v":0}]
[null,null,null,null,{"$f":"IF(R368=U368,1,0)","v":1},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,1,null,null,{"$f":"'master Improvements'!E191","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"'Input A1'!T369","v":0},null,null,{"$f":"'Input A1'!W369","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'Input A1'!T370","v":0},"note",null,{"$f":"'Input A1'!W370","v":0}]
[{"$f":"'Input A1'!A371","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(T373=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"'Input A1'!T373","v":0},"note",{"$f":"'master Improvements'!E193","v":1},{"$f":"'Input A1'!W373","v":0}]
[null,null,null,null,{"$f":"IF(T374=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",{"$f":"IF(R374=AA374,\" \",1)","v":" "},{"$f":"AA374","v":3},null,{"$f":"'master Improvements'!E194","v":1},{"$f":"'Input A1'!W374","v":3},null,{"$f":"IF($V$20=AD374,$Z374,R374)","v":3},{"$f":"IF($V$20=AD374,$AB374,R374)","v":3},null,{"$f":"'master list of 10-90s'!D48","v":5},{"$f":"'master list of 10-90s'!E48","v":3},{"$f":"'master list of 10-90s'!F48","v":1},{"$f":"Z374","v":5},{"$f":"AE374","v":40},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"AD374-AE374","v":0},{"$f":"IF(W374=$R374,0,1)","v":0},{"$f":"IF(X374=$R374,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"'Input A1'!T375","v":0},null,null,{"$f":"'Input A1'!W375","v":0}]
[null,null,null,null,{"$f":"IF(T376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",null,1,null,{"$f":"'master Improvements'!E195","v":1},{"$f":"'Input A1'!W376","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",null,4,null,{"$f":"'master Improvements'!E196","v":1},{"$f":"'Input A1'!W377","v":4}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",null,2,null,{"$f":"'master Improvements'!E197","v":1},{"$f":"'Input A1'!W378","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"'Input A1'!T379","v":0},null,null,{"$f":"'Input A1'!W379","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,null,7.4999999999999997E-3,null,{"$f":"'master Improvements'!E198","v":1},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":0},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)",null,null,null,null," note"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,"≤115kV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,"Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,{"$f":"IF(R387=AA387,\" \",1)","v":" "},{"$f":"AA387","v":0},null,null,null,null,{"$f":"IF($V$20=AD387,$Z387,R387)","v":0},{"$f":"IF($V$20=AD387,$AB387,R387)","v":0},null,{"$f":"'master list of 10-90s'!D49","v":0},{"$f":"'master list of 10-90s'!E49","v":0},{"$f":"'master list of 10-90s'!F49","v":50},{"$f":"Z387","v":0},{"$f":"AE387","v":41},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"AD387-AE387","v":0},{"$f":"IF(W387=$R387,0,1)","v":0},{"$f":"IF(X387=$R387,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,null,0,null,{"$f":"'master Improvements'!E200","v":1},{"$f":"'Input A1'!W390","v":0},null,"Plant and field are permitted in Utilization Plan - costs in WF development"]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":1},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,"Power Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",{"$f":"IF(R393=AA393,\" \",1)","v":" "},{"$f":"AA393","v":40},null,{"$f":"'master Improvements'!E201","v":1.25},{"$f":"'Input A1'!W393","v":50},null,{"$f":"IF($V$20=AD393,$Z393,R393)","v":40},{"$f":"IF($V$20=AD393,$AB393,R393)","v":40},null,{"$f":"'master list of 10-90s'!D50","v":50},{"$f":"'master list of 10-90s'!E50","v":40},{"$f":"'master list of 10-90s'!F50","v":20},{"$f":"Z393","v":50},{"$f":"AE393","v":42},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"AD393-AE393","v":0},{"$f":"IF(W393=$R393,0,1)","v":0},{"$f":"IF(X393=$R393,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,4]
[null,null,null,null,{"$f":"IF(R395=U395,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,1," note",null,{"$f":"'master Improvements'!E202","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},null,"Power"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"IF('master list of 10-90s'!D4='master list of 10-90s'!AJ4,E9,E8)","v":"Flash"}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":0},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T401","v":12.708448603008739}," note"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,"Calculate"]
[{"$f":"'Input A1'!C403","v":5.5389947472274326},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,"w-h/lb",null,{"$f":"R406","v":5.5389947472274326},null,null,null,null,{"$f":"IF($V$20=AD403,$Z403,R408)","v":5.5389947472274326},{"$f":"IF($V$20=AD403,$AB403,R408)","v":5.5389947472274326},null,{"$f":"R401","v":12.708448603008739},"optimized",{"$f":"0.7*R401","v":8.8959140221061173},null,{"$f":"AE403","v":58},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"AD403-AE403","v":0},{"$f":"IF(W403=$R403,0,1)","v":0},{"$f":"IF(X403=$R403,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T406","v":5.5389947472274326},null,null,{"$f":"'Binary A1'!F29","v":5.0748463157689727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R408>R401,U408>R401),\"Either Reference or Improved Plant performance exceeds the upper limit GETEM uses for estimating cost\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb",null,{"$f":"'Input A1'!T408","v":5.5389947472274326},null,{"$f":"'master Improvements'!E205","v":0},{"$f":"'Input A1'!W408","v":5.0748463157689727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg",null,{"$f":"'Input A1'!T409","v":43.96096295867715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW",null,{"$f":"'Input A1'!T410","v":42425.919326029216},null,null,{"$f":"'Input A1'!W410","v":38870.775332037076}]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":0},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":0},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,"carbon stl"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T415","v":405.52322590185275}," note",null,{"$f":"'Input A1'!W415","v":0},null,{"$f":"'Binary B2 10-90s'!E39","v":405.52322590185275},{"$f":"'Binary B2 10-90s'!E88","v":405.52322590185275}]
[null,null,null,null,{"$f":"IF(R416=U416,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R416=AA416,\" \",1)","v":" "},{"$f":"AA416","v":1},null,null,{"$f":"'master Improvements'!E207","v":0},null,{"$f":"IF($V$20=AD416,$Z416,R416)","v":1},{"$f":"IF($V$20=AD416,$AB416,R416)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},{"$f":"Z416","v":0.5},{"$f":"AE416","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD416-AE416","v":0},{"$f":"IF(W416=$R416,0,1)","v":0},{"$f":"IF(X416=$R416,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T417","v":119.86129223093407},null,null,{"$f":"'Input A1'!W417","v":0},null,{"$f":"'Binary B2 10-90s'!E37","v":119.86129223093407},{"$f":"'Binary B2 10-90s'!E90","v":119.86129223093407}]
[null,null,null,null,{"$f":"IF(R418=U418,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,{"$f":"IF(R418=AA418,\" \",1)","v":" "},{"$f":"AA418","v":1},null,null,{"$f":"'master Improvements'!E209","v":0},null,{"$f":"IF($V$20=AD418,$Z418,R418)","v":1},{"$f":"IF($V$20=AD418,$AB418,R418)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},{"$f":"Z418","v":0.5},{"$f":"AE418","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD418-AE418","v":0},{"$f":"IF(W418=$R418,0,1)","v":0},{"$f":"IF(X418=$R418,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW",null,{"$f":"'Input A1'!T419","v":20.934200394697079},null,null,{"$f":"'Input A1'!W419","v":0},null,{"$f":"'Binary B2 10-90s'!E36","v":20.934200394697079},{"$f":"'Binary B2 10-90s'!E85","v":20.934200394697079}]
[null,null,null,null,{"$f":"IF(R420=U420,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,{"$f":"IF(R420=AA420,\" \",1)","v":" "},{"$f":"AA420","v":1},null,null,{"$f":"'master Improvements'!E211","v":0},null,{"$f":"IF($V$20=AD420,$Z420,R420)","v":1},{"$f":"IF($V$20=AD420,$AB420,R420)","v":1},null,{"$f":"'master list of 10-90s'!D59","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},0.5,{"$f":"AE420","v":51},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"AD420-AE420","v":0},{"$f":"IF(W420=$R420,0,1)","v":0},{"$f":"IF(X420=$R420,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW",null,{"$f":"'Input A1'!T421","v":12.121371511564131},null,null,{"$f":"'Input A1'!W421","v":0}]
[null,null,null,null,{"$f":"IF(R422=U422,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E213","v":0}]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":1},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Input A1'!T426","v":2.6734771364131049}," note",null,{"$f":"'Input A1'!W426","v":2.6764277958087304}]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(R428=T429,1,0)","v":1},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z429","v":2},{"$f":"AE428","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD428-AE428","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF(R429=AA429,\" \",1)","v":" "},{"$f":"AA429","v":2.6734771364131049},null,{"$f":"'master Improvements'!E215","v":0},{"$f":"'Input A1'!W429","v":0},null,{"$f":"IF($V$20=AD428,$Z429,R426)","v":2.6734771364131049},{"$f":"IF($V$20=AD428,$AB429,R426)","v":2.6734771364131049},null,{"$f":"'master list of 10-90s'!D63","v":2},{"$f":"'Input A1'!T429","v":2.6734771364131049},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,{"$f":"'master Improvements'!E216","v":0},{"$f":"'Input A1'!W432","v":0}]
[null,null,null,null,{"$f":"IF(T433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,{"$f":"IF(R433=AA433,\" \",1)","v":" "},{"$f":"AA433","v":0.12},null,{"$f":"'master Improvements'!E217","v":0},{"$f":"'Input A1'!W433","v":0},null,{"$f":"IF($V$20=AD433,$Z433,R433)","v":0.12},{"$f":"IF($V$20=AD433,$AB433,R433)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},{"$f":"Z433","v":0.06},{"$f":"AE433","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD433-AE433","v":0},{"$f":"IF(W433=$R433,0,1)","v":0},{"$f":"IF(X433=$R433,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Input A1'!T435","v":2.9942943927826775}," note",null,{"$f":"'Input A1'!W435","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T436","v":1672.1340303089751}]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW",null,{"$f":"'Input A1'!T439","v":1672.1340303089751},null,null,null,null,{"$f":"IF($V$20=AD439,$Z439,R439)","v":0.85},{"$f":"IF($V$20=AD439,$AB439,R439)","v":1.3332999999999999},null,{"$f":"'master list of 10-90s'!D65","v":0.85},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.3332999999999999},null,{"$f":"AE439","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD439-AE439","v":0}]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W443","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W444","v":1494.5568140162852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,"Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W446","v":0}]
[null,null,null,null,{"$f":"IF(T447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"'master Improvements'!E218","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW",null,{"$f":"'Input A1'!T448","v":1672.1340303089751},null,null,{"$f":"'Input A1'!W448","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint",null,null,null,null,"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,{"$f":"'Input A1'!T451","v":6.7366913326720006},null,null,{"$f":"'Input A1'!W451","v":6.172180106245114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,{"$f":"'Input A1'!T452","v":0.15878716218033478},null,null,{"$f":"'Input A1'!W452","v":0.15878716216802699}]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",{"$f":"IF(OR(A398=1,R456=AA456),\" \",1)","v":" "},{"$f":"IF('Input A1'!A$398=0,AA456,50)","v":60},null,null,null,null,{"$f":"IF($V$20=AD456,$Z456,R456)","v":60},{"$f":"IF($V$20=AD456,$AB456,R456)","v":60},null,{"$f":"'master list of 10-90s'!D51","v":40},{"$f":"'master list of 10-90s'!E51","v":60},{"$f":"'master list of 10-90s'!F51","v":80},null,{"$f":"AE456","v":43},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"AD456-AE456","v":0},{"$f":"IF(W456=$R456,0,1)","v":0},{"$f":"IF(X456=$R456,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",null,14.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,{"$f":"IF(R459=AA459,\" \",1)","v":" "},{"$f":"AA459","v":0.8},null,null,{"$f":"R459*'master Improvements'!E221","v":0.82499999999999984},null,{"$f":"IF($V$20=AD459,$Z459,R459)","v":0.8},{"$f":"IF($V$20=AD459,$AB459,R459)","v":0.8},null,{"$f":"'master list of 10-90s'!D52","v":0.85},{"$f":"'master list of 10-90s'!E52","v":0.8},{"$f":"'master list of 10-90s'!F52","v":0.75},null,{"$f":"AE459","v":44},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"AD459-AE459","v":0},{"$f":"IF(W459=$R459,0,1)","v":0},{"$f":"IF(X459=$R459,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,{"$f":"IF(R461=AA461,\" \",1)","v":" "},{"$f":"AA461","v":0.75},null,null,{"$f":"R461*'master Improvements'!E222","v":0.78},null,{"$f":"IF($V$20=AD461,$Z461,R461)","v":0.75},{"$f":"IF($V$20=AD461,$AB461,R461)","v":0.75},null,{"$f":"'master list of 10-90s'!D53","v":0.8},{"$f":"'master list of 10-90s'!E53","v":0.75},{"$f":"'master list of 10-90s'!F53","v":0.7},null,{"$f":"AE461","v":45},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"AD461-AE461","v":0},{"$f":"IF(W461=$R461,0,1)","v":0},{"$f":"IF(X461=$R461,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",null,2]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated/estimated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,null,"Calculate","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",null,null,{"$f":"IF(AND('Input A1'!A398=0,'Input A1'!E465<'Input A1'!T487),\"The HP flash pressure exceeds the calculated well head pressure\",IF(AND('Input A1'!A398=0,'Input A1'!A464>1,'Input A1'!T489<'Input A1'!E457),\"The LP flash pressure is < 1 atmosphere\",IF('Input A1'!T487<'Input A1'!E457,\"HP flash pressure <1 atmosphere\",\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated High Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T468","v":125.6894673319603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated Low Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T469","v":26.932996738941814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",null,"surface"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",{"$f":"IF(R476=AA476,\" \",1)","v":" "},{"$f":"AA476","v":22.5},null,null,null,null,{"$f":"IF($V$20=AD476,$Z476,R476)","v":22.5},{"$f":"IF($V$20=AD476,$AB476,R476)","v":22.5},null,{"$f":"'master list of 10-90s'!D54","v":15},{"$f":"'master list of 10-90s'!E54","v":22.5},{"$f":"'master list of 10-90s'!F54","v":30},null,{"$f":"AE476","v":46},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"AD476-AE476","v":0},{"$f":"IF(W476=$R476,0,1)","v":0},{"$f":"IF(X476=$R476,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature approach-cooling tower",null,"F",null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,{"$f":"'Input A1'!T479","v":0.315},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",{"$f":"IF(R481=AA481,\" \",1)","v":" "},{"$f":"AA481","v":2000},null,null,null,null,{"$f":"IF($V$20=AD481,$Z481,R481)","v":2000},{"$f":"IF($V$20=AD481,$AB481,R481)","v":2000},null,{"$f":"'master list of 10-90s'!D55","v":200},{"$f":"'master list of 10-90s'!E55","v":2000},{"$f":"'master list of 10-90s'!F55","v":20000},null,{"$f":"AE481","v":47},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"AD481-AE481","v":0},{"$f":"IF(W481=$R481,0,1)","v":0},{"$f":"IF(X481=$R481,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",{"$f":"IF(R483=AA483,\" \",1)","v":" "},{"$f":"AA483","v":20},null,null,null,null,{"$f":"IF($V$20=AD483,$Z483,R483)","v":20},{"$f":"IF($V$20=AD483,$AB483,R483)","v":20},null,{"$f":"'master list of 10-90s'!D56","v":0},{"$f":"'master list of 10-90s'!E56","v":20},{"$f":"'master list of 10-90s'!F56","v":200},null,{"$f":"AE483","v":48},{"$f":"'LCOE Summary 10-90s'!B53","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",null,"Hybrid","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T487","v":125.6894673319603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T488","v":8.665985969989892}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T489","v":26.932996738941814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T490","v":1.8569652399991048}]
[null,null,null,null,{"$f":"IF(T491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Input A1'!T491","v":10.65164095055246}]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":1},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T497","v":355.94804003551525},null,null,{"$f":"'Input A1'!W497","v":310.11772865022704}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R498=AA498,\" \",1)","v":" "},{"$f":"AA498","v":1},null,null,{"$f":"'master Improvements'!E226","v":0.93},null,{"$f":"IF($V$20=AD498,$Z498,R498)","v":1},{"$f":"IF($V$20=AD498,$AB498,R498)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},null,{"$f":"AE498","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD498-AE498","v":0},{"$f":"IF(W498=$R498,0,1)","v":0},{"$f":"IF(X498=$R498,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW",null,{"$f":"'Input A1'!T499","v":13.640776088053533},null,null,{"$f":"'Input A1'!W499","v":12.19563636457252}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E228","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW",null,{"$f":"'Input A1'!T501","v":55.374641957455133},null,null,{"$f":"'Input A1'!W501","v":47.818699162234118}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,{"$f":"IF(R502=AA502,\" \",1)","v":" "},{"$f":"AA502","v":1},null,null,{"$f":"'master Improvements'!E230","v":0.93},null,{"$f":"IF($V$20=AD502,$Z502,R502)","v":1},{"$f":"IF($V$20=AD502,$AB502,R502)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE502","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD502-AE502","v":0},{"$f":"IF(W502=$R502,0,1)","v":0},{"$f":"IF(X502=$R502,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T503","v":77.596714167225812},null,null,{"$f":"'Input A1'!W503","v":67.597796654801726}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,{"$f":"IF(R504=AA504,\" \",1)","v":" "},{"$f":"AA504","v":1},null,null,{"$f":"'master Improvements'!E232","v":0.93},null,{"$f":"IF($V$20=AD504,$Z504,R504)","v":1},{"$f":"IF($V$20=AD504,$AB504,R504)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE504","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD504-AE504","v":0},{"$f":"IF(W504=$R504,0,1)","v":0},{"$f":"IF(X504=$R504,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW",null,{"$f":"'Input A1'!T505","v":35.447845799268869},null,null,{"$f":"'Input A1'!W505","v":29.534147037280444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,{"$f":"IF(R506=AA506,\" \",1)","v":" "},{"$f":"AA506","v":1},null,null,{"$f":"'master Improvements'!E234","v":0.93},null,{"$f":"IF($V$20=AD506,$Z506,R506)","v":1},{"$f":"IF($V$20=AD506,$AB506,R506)","v":1},null,{"$f":"'master list of 10-90s'!D60","v":0.5},{"$f":"'master list of 10-90s'!E60","v":1},{"$f":"'master list of 10-90s'!F60","v":2},null,{"$f":"AE506","v":52},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"AD506-AE506","v":0},{"$f":"IF(W506=$R506,0,1)","v":0},{"$f":"IF(X506=$R506,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW",null,{"$f":"'Input A1'!T507","v":29.506348228773433},null,null,{"$f":"'Input A1'!W507","v":24.52760014856101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,{"$f":"IF(R508=AA508,\" \",1)","v":" "},{"$f":"AA508","v":1},null,null,{"$f":"'master Improvements'!E236","v":0.93},null,{"$f":"IF($V$20=AD508,$Z508,R508)","v":1},{"$f":"IF($V$20=AD508,$AB508,R508)","v":1},null,{"$f":"'master list of 10-90s'!D61","v":0.5},{"$f":"'master list of 10-90s'!E61","v":1},{"$f":"'master list of 10-90s'!F61","v":3},null,{"$f":"AE508","v":53},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"AD508-AE508","v":0},{"$f":"IF(W508=$R508,0,1)","v":0},{"$f":"IF(X508=$R508,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW",null,{"$f":"'Input A1'!T509","v":50.813766150675036},null,null,{"$f":"'Input A1'!W509","v":42.307095880615528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,{"$f":"IF(R510=AA510,\" \",1)","v":" "},{"$f":"AA510","v":1},null,null,{"$f":"'master Improvements'!E238","v":0.93},null,{"$f":"IF($V$20=AD510,$Z510,R510)","v":1},{"$f":"IF($V$20=AD510,$AB510,R510)","v":1},null,{"$f":"'master list of 10-90s'!D62","v":0.5},{"$f":"'master list of 10-90s'!E62","v":1},{"$f":"'master list of 10-90s'!F62","v":4},null,{"$f":"AE510","v":54},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"AD510-AE510","v":0},{"$f":"IF(W510=$R510,0,1)","v":0},{"$f":"IF(X510=$R510,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"('Input A1'!T514)","v":2.5282394380990239},null,null,{"$f":"'Input A1'!W514","v":2.5282394380990239}]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE516","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD516-AE516","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W517=$R516,0,1))","v":1},{"$f":"IF('Input A1'!A398=1,0,IF(X517=$R516,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF('Input A1'!A398=1,\" \",IF(R517=AA517,\" \",1))","v":" "},{"$f":"'Input A1'!T517","v":2.5282394380990239},null,{"$f":"IF('Input A1'!A398=1,0,'master Improvements'!E240)","v":0.93},{"$f":"'Input A1'!W517","v":2.3512626774320924},null,{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$Z517,R514))","v":2.5282394380990239},{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$AB517,R514))","v":2.5282394380990239},null,{"$f":"'master list of 10-90s'!D63","v":2},{"$f":"IF('Input A1'!A515=1,R514,R516)","v":2.5282394380990239},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,{"$f":"IF(R521=AA521,\" \",1)","v":" "},{"$f":"AA521","v":0.12},null,{"$f":"'master Improvements'!E241","v":0.66666666666666674},{"$f":"'Input A1'!W521","v":0.08},null,{"$f":"IF($V$20=AD521,$Z521,R521)","v":0.12},{"$f":"IF($V$20=AD521,$AB521,R521)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},null,{"$f":"AE521","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD521-AE521","v":0},{"$f":"IF(W521=$R521,0,1)","v":0},{"$f":"IF(X521=$R521,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"'Input A1'!T522","v":7733708.9148805616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Input A1'!T523","v":2.8316281706709066}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T524","v":1750.8753584985309}]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",null,null,"note",{"$f":"'master Improvements'!E242","v":1}]
[null,null,null,null,{"$f":"IF(T526=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",{"$f":"IF('Input A1'!A408=1,\" \",IF(R527/R524=AA527,\" \",1))","v":" "},{"$f":"'Input A1'!T527","v":1750.8753584985309},null,null,{"$f":"'Input A1'!W527","v":1356.2708564241818},null,{"$f":"IF($V$20=AD527,$Z527,R527)","v":0.85},{"$f":"IF($V$20=AD527,$AB527,R527)","v":1.3332999999999999},null,{"$f":"'master list of 10-90s'!D65","v":0.85},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.3332999999999999},null,{"$f":"AE527","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD527-AE527","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W527=$R527,0,1))","v":1},{"$f":"IF('Input A1'!A398=1,0,IF(X527=$R527,0,1))","v":1}]

{"sheet":"SUMMARY ","index":3,"n_rows":320,"n_cols":15,"rows_kept":320,"cut":false,"hidden":false,"merged":[[20,5,20,11],[29,5,29,9]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":0}]
[{"$f":"'Input A1'!A48","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Summary A1'!H23","v":2012}]
[null,null,null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},null,{"$f":"'Summary A1'!J24","v":5.4512988449368409}]
[null,null,null,null,null,"RESOURCE TYPE",null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"'Summary A1'!H27","v":40000},null,{"$f":"'Summary A1'!J27","v":50000}]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Summary A1'!H28","v":1},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse."]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Summary A1'!H33","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Summary A1'!H34","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Summary A1'!H36","v":0.3},null,{"$f":"'Summary A1'!J36","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Summary A1'!H37","v":0.3},null,{"$f":"'Summary A1'!J37","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Summary A1'!H38","v":0.15},null,{"$f":"'Summary A1'!J38","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Summary A1'!H39","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J39","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Summary A1'!H40","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J40","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Summary A1'!H42","v":2},null,{"$f":"'Summary A1'!J42","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Summary A1'!H43","v":1.5},null,{"$f":"'Summary A1'!J43","v":1}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Summary A1'!H44","v":1.5},null,{"$f":"'Summary A1'!J44","v":1.25}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Summary A1'!H45","v":1.5},null,{"$f":"'Summary A1'!J45","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Summary A1'!H46","v":30},null,{"$f":"'Summary A1'!J46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Summary A1'!H47","v":0.95},null,{"$f":"'Summary A1'!J47","v":0.95}]
[null,null,null,"+","B","RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Summary A1'!H49","v":"Hydrothermal"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Summary A1'!H50","v":225},null,{"$f":"'Summary A1'!J50","v":225}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H51","v":437},null,{"$f":"'Summary A1'!J51","v":437}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Summary A1'!H52","v":2500},null,{"$f":"'Summary A1'!J52","v":2500}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H53","v":8202.0749999999989},null,{"$f":"'Summary A1'!J53","v":8202.0749999999989}]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Summary A1'!H54","v":8.5360000000000005E-2},null,{"$f":"'Summary A1'!J54","v":8.5360000000000005E-2},null,null," "]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Summary A1'!H55","v":4.6832051645467769E-2},null,{"$f":"'Summary A1'!J55","v":4.6832051645467769E-2}]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Summary A1'!H56","v":1.9397619930845797},null,{"$f":"'Summary A1'!J56","v":1.9397619930845797}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H57","v":3.4915715875522437},null,{"$f":"'Summary A1'!J57","v":3.4915715875522437}]
[null,null,null,"+","C","RESOURCE EXPLORATION",null,{"$f":"'Summary A1'!H58","v":19094357.151039291},null,{"$f":"'Summary A1'!J58","v":7890452.9151389021}]
[null,null,null,null,null,"Project Scenario"]
[null,null,null,null,null,"Project Type",null,{"$f":"'Summary A1'!H60","v":"Greenfield"}]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Summary A1'!H61","v":300},null,{"$f":"'Summary A1'!J61","v":300}]
[{"$f":"'Input A1'!A83","v":1},null,null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Summary A1'!H62","v":"No"},null,{"$f":"'Summary A1'!J62","v":"No"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"'Summary A1'!H63","v":42.425919326029216},null,{"$f":"'Summary A1'!J63","v":38.870775332037077}]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Summary A1'!H64","v":6},null,{"$f":"'Summary A1'!J64","v":5}]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Summary A1'!H65","v":500000},null,{"$f":"'Summary A1'!J65","v":350000}]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Summary A1'!H66","v":60000},null,{"$f":"'Summary A1'!J66","v":60000}]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'Summary A1'!H67","v":729.04767359526966},null,{"$f":"'Summary A1'!J67","v":727.25461265446847}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"'Summary A1'!H68","v":21871.430207858091},null,{"$f":"'Summary A1'!J68","v":21817.638379634052}]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"'Summary A1'!H69","v":5},null,{"$f":"'Summary A1'!J69","v":3}]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"'Summary A1'!H70","v":3000000},null,{"$f":"'Summary A1'!J70","v":1800000}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"'Summary A1'!H71","v":125000},null,{"$f":"'Summary A1'!J71","v":125000}]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Summary A1'!H72","v":0},null,{"$f":"'Summary A1'!J72","v":0}]
[null,null,null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0}]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"'Summary A1'!H74","v":8202.0749999999989},null,{"$f":"'Summary A1'!J74","v":8202.0749999999989}]
[null,null,null,null,null,"Estimated Exploration Costs"]
[null,null,null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"'Summary A1'!H76","v":15000000},null,{"$f":"'Summary A1'!J76","v":5400000}]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"'Summary A1'!H77","v":3000000},null,{"$f":"'Summary A1'!J77","v":1750000}]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"'Summary A1'!H78","v":985000},null,{"$f":"'Summary A1'!J78","v":675000}]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"'Summary A1'!H79","v":109357.15103929046},null,{"$f":"'Summary A1'!J79","v":65452.915138902157}]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'Summary A1'!H80","v":3645.2383679763484},null,{"$f":"'Summary A1'!J80","v":2181.7638379634054}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"'Summary A1'!H81","v":1},null,{"$f":"'Summary A1'!J81","v":1}]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"'Summary A1'!H82","v":19094357.151039291},null,{"$f":"'Summary A1'!J82","v":7890452.9151389021}]
[null,null,null,"+","D","RESOURCE CONFIRMATION",null,{"$f":"'Summary A1'!H83","v":53718763.863563545},null,{"$f":"'Summary A1'!J83","v":17013754.35711997}]
[null,null,null,null,null,"Confirmation Scenario"]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Summary A1'!H85","v":2},null,{"$f":"'Summary A1'!J85","v":1.5}]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Summary A1'!H86","v":2},null,{"$f":"'Summary A1'!J86","v":2}]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"'Summary A1'!H87","v":1},null,{"$f":"'Summary A1'!J87","v":0.5}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Summary A1'!H88","v":"Well Count"}]
[null,null,null,null,null,"Production Capacity to be Confirmed",null,{"$f":"'Summary A1'!H89","v":"NA"},null,{"$f":"'Summary A1'!J89","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"'Summary A1'!H90","v":6.5619568887553967},null,{"$f":"'Summary A1'!J90","v":6.8014924927754574}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Summary A1'!H91","v":0.6},null,{"$f":"'Summary A1'!J91","v":0.75}]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Summary A1'!H92","v":7267859.029056265},null,{"$f":"'Summary A1'!J92","v":4360715.4174337592}]
[{"$f":"'Input A1'!A181","v":0},null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":7},null,{"$f":"'Summary A1'!J93","v":3.6666666666666665}]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Summary A1'!H94","v":"No"},null,{"$f":"'Summary A1'!J94","v":"No"}]
[null,null,null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"'Summary A1'!H95","v":0},null,{"$f":"'Summary A1'!J95","v":0}]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"'Summary A1'!H97","v":19.68587066626619},null,{"$f":"'Summary A1'!J97","v":13.602984985550915}]
[null,null,null,null,null,null,"% of total",{"$f":"'Summary A1'!H98","v":0.49214676665665474},null,{"$f":"'Summary A1'!J98","v":0.27205969971101829}]
[null,null,null,null,null,"Estimated Confirmation Costs"]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"'Summary A1'!H100","v":50875013.203393854},null,{"$f":"'Summary A1'!J100","v":15989289.863923782}]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":0},null,{"$f":"'Summary A1'!J101","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"'Summary A1'!H102","v":2543750.6601696927},null,{"$f":"'Summary A1'!J102","v":799464.49319618917}]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Summary A1'!H103","v":0},null,{"$f":"'Summary A1'!J103","v":0}]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Summary A1'!H104","v":300000},null,{"$f":"'Summary A1'!J104","v":225000}]
[null,null,null,null,null,"Total Cost",null,{"$f":"'Summary A1'!H105","v":53718763.863563545},null,{"$f":"'Summary A1'!J105","v":17013754.35711997}]
[null,null,null,"+","E","WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"'Summary A1'!H106","v":63310585.876010597},null,{"$f":"'Summary A1'!J106","v":53021079.634917915}]
[null,null,null,null,null,"Well Field Development Scenario"]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Summary A1'!H108","v":"Cost Curves"}]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Summary A1'!H109","v":6056549.1908802213},null,{"$f":"'Summary A1'!J109","v":3633929.5145281325}]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Summary A1'!H110","v":6056549.1908802213},null,{"$f":"'Summary A1'!J110","v":3633929.5145281325}]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Summary A1'!H111","v":0.75},null,{"$f":"'Summary A1'!J111","v":0.75}]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},null,{"$f":"'Summary A1'!J112","v":7.3513276759637654}]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"'Summary A1'!H113","v":3},null,{"$f":"'Summary A1'!J113","v":2}]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.5718069332957914},null,{"$f":"'Summary A1'!J114","v":5.5134957569728238}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"'Summary A1'!H115","v":4.6292524799324237},null,{"$f":"'Summary A1'!J115","v":6.9810511909042532}]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Summary A1'!H116","v":0},null,{"$f":"'Summary A1'!J116","v":0}]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"'Summary A1'!H117","v":1.5335099022047021},null,{"$f":"'Summary A1'!J117","v":1.6297235149404874}]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"'Summary A1'!H118","v":3.0957425777277212},null,{"$f":"'Summary A1'!J118","v":5.3513276759637654}]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Summary A1'!H119","v":2.4999999999999996},null,{"$f":"'Summary A1'!J119","v":2.4999999999999996}]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Summary A1'!H120","v":2.4999999999999996},null,{"$f":"'Summary A1'!J120","v":2.4999999999999996}]
[null,null,null,null,null,"Estimated Well Field Development Costs"]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Summary A1'!H122","v":250000},null,{"$f":"'Summary A1'!J122","v":250000}]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"'Summary A1'!H123","v":2666887.377755878},null,{"$f":"'Summary A1'!J123","v":3216205.8582341471}]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"'Summary A1'!H124","v":0},null,{"$f":"'Summary A1'!J124","v":0}]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H125","v":902239.75020696945},null,{"$f":"'Summary A1'!J125","v":875757.53618738835}]
[null,null,null,null,null,"Permitting Cost During Well Field Development",null,{"$f":"'Summary A1'!H126","v":1000000},null,{"$f":"'Summary A1'!J126","v":1000000}]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"'Summary A1'!H127","v":3014789.8036195524},null,{"$f":"'Summary A1'!J127","v":2524813.3159484719}]
[null,null,null,null,null,"Subtotal - Well Field Development Costs (exclusive of Drilling or Stimulation)",null,{"$f":"'Summary A1'!H128","v":7583916.9315823996},null,{"$f":"'Summary A1'!J128","v":7616776.7103700079}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"'Summary A1'!H129","v":28037295.361714978},null,{"$f":"'Summary A1'!J129","v":25368647.965058733}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"'Summary A1'!H130","v":27689373.582713213},null,{"$f":"'Summary A1'!J130","v":20035654.95948917}]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"'Summary A1'!H131","v":63310585.876010597},null,{"$f":"'Summary A1'!J131","v":53021079.634917915}]
[null,null,null,"+","F","RESERVOIR DEFINITION"]
[null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":80},null,{"$f":"'Summary A1'!J134","v":80}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H135","v":634930.55999999994},null,{"$f":"'Summary A1'!J135","v":634930.55999999994}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H136","v":1520.9759256491075},null,{"$f":"'Summary A1'!J136","v":1520.9759256491075}]
[{"$f":"'Input A1'!A75","v":0},{"$f":"IF(A137=1,H137*H143,0)","v":0},{"$f":"IF(A137=1,J137*J143,0)","v":0},null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!H137","v":0},null,{"$f":"'Summary A1'!J137","v":0}]
[{"$f":"'Input A1'!A398","v":0},{"$f":"IF(AND($A139=1,$A138=0),H138*H143,0)","v":0},{"$f":"IF(AND($A139=1,$A138=0),J138*J143,0)","v":0},null,null,"Flash Steam Cycle Water Losses",null,{"$f":"'Summary A1'!H138","v":0.22451463530532972},null,{"$f":"'Summary A1'!J138","v":0.2232004839708957}]
[{"$f":"'Input A1'!A283","v":0},{"$f":"IF($A137=1,H137,0)","v":0},{"$f":"IF($A137=1,J137,0)","v":0},null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H139","v":82.718438900764824},null,{"$f":"'Summary A1'!J139","v":82.858615043104464}]
[null,{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-H138))","v":-0.22451463530532972},{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-J138))","v":-0.2232004839708957},null,null,null,"lb/hr",{"$f":"'Summary A1'!H140","v":656505.80916985485},null,{"$f":"'Summary A1'!J140","v":657618.33562678425}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H141","v":1572.659427191749},null,{"$f":"'Summary A1'!J141","v":1575.324483914861}]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"'Summary A1'!H142","v":487.65940621821767},null,{"$f":"'Summary A1'!J142","v":588.10621407710119}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H143","v":3870373.2484925054},null,{"$f":"'Summary A1'!J143","v":4667582.5980431717}]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"'Summary A1'!H144","v":378.17273247792093},null,{"$f":"'Summary A1'!J144","v":456.84062246880103}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H145","v":3001417.8101117061},null,{"$f":"'Summary A1'!J145","v":3625775.9031858053}]
["note",null,null,null,null,"Reservoir Stimulation (Well Field Development Phase)",null,{"$f":"'Summary A1'!H146","v":0},null,{"$f":"'Summary A1'!J146","v":0}]
[{"$f":"'Input A1'!A243","v":0},null,null,null,null,"Are Wells Stimulated?",null,{"$f":"'Summary A1'!H147","v":"No"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Summary A1'!H148","v":"Input Value"}]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"'Summary A1'!H149","v":" "},null,{"$f":"'Summary A1'!J149","v":" "}]
[null,null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H150","v":" "},null,{"$f":"'Summary A1'!J150","v":" "}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Summary A1'!H151","v":200000},null,{"$f":"'Summary A1'!J151","v":200000}]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Summary A1'!H152","v":0.1},null,{"$f":"'Summary A1'!J152","v":0.1}]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"'Summary A1'!H153","v":3.2860926475815058},null,{"$f":"'Summary A1'!J153","v":4.656352899829967}]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"'Summary A1'!H154","v":0},null,{"$f":"'Summary A1'!J154","v":0}]
[null,null,null,null,null,"Estimated Stimulation Costs"]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"'Summary A1'!H156","v":0},null,{"$f":"'Summary A1'!J156","v":0}]
[null,null,null,null,null,"Other Cost",null,{"$f":"'Summary A1'!H157","v":0},null,{"$f":"'Summary A1'!J157","v":0}]
[null,null,null,null,null,"Total Stimulation Cost (Well Field Development Phase)",null,{"$f":"'Summary A1'!H158","v":0},null,{"$f":"'Summary A1'!J158","v":0}]
[null,null,null,null,null,"Hydraulic Drawdown"]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Summary A1'!H160","v":"Input Value"}]
[null,null,null,null,null,"Inputted Pressure Decline","psi-h/ 1000lb",{"$f":"'Summary A1'!H161","v":0.5},null,{"$f":"'Summary A1'!J161","v":0.5}]
[null,null,null,null,null,null,"kPa-s/kg",{"$f":"'Summary A1'!H162","v":27.360574519211998},null,{"$f":"'Summary A1'!J162","v":27.360574519211998}]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Summary A1'!H163","v":1},null,{"$f":"'Summary A1'!J163","v":1}]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"'Summary A1'!H164","v":"NA"}]
[null,null,null,null,null,"Permeability","darcy",{"$f":"'Summary A1'!H165","v":0},null,{"$f":"'Summary A1'!J165","v":0}]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"'Summary A1'!H166","v":0},null,{"$f":"'Summary A1'!J166","v":0}]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"'Summary A1'!H167","v":0},null,{"$f":"'Summary A1'!J167","v":0}]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Summary A1'!H168","v":1000},null,{"$f":"'Summary A1'!J168","v":1000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H169","v":3280.83},null,{"$f":"'Summary A1'!J169","v":3280.83}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H170","v":" "},null,{"$f":"'Summary A1'!J170","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H171","v":" "},null,{"$f":"'Summary A1'!J171","v":" "}]
[null,null,null,"+",null,"Aperture","m",{"$f":"'Summary A1'!H172","v":" "},null,{"$f":"'Summary A1'!J172","v":" "}]
[null,null,null,"+",null,"Effective Fracture length","m",{"$f":"'Summary A1'!H173","v":" "},null,{"$f":"'Summary A1'!J173","v":" "}]
[null,null,null,"+",null,"Reservoir Pressure Drop","psi",{"$f":"'Summary A1'!H174","v":317.46527999999995},"note",{"$f":"'Summary A1'!J174","v":317.46527999999995}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H175","v":21.888466240156866},null,{"$f":"'Summary A1'!J175","v":21.888466240156866}]
[null,null,null,null,null,"Thermal Drawdown"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"'Summary A1'!H177","v":"No"}]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":"'Summary A1'!H178","v":35.049999999999997},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"'Summary A1'!H179","v":35.049999999999997},null,{"$f":"'Summary A1'!J179","v":35.049999999999997}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"}]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!J181","v":5.0000000000000001E-3}]
[null,null,null,null,null,"Fracture Length","m",{"$f":"'Summary A1'!H182","v":""},null,{"$f":"'Summary A1'!J182","v":" "}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H183","v":" "},null,{"$f":"'Summary A1'!J183","v":" "}]
[null,null,null,null,null,"Aperture","m",{"$f":"'Summary A1'!H184","v":" "},null,{"$f":"'Summary A1'!J184","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H185","v":" "},null,{"$f":"'Summary A1'!J185","v":" "}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"'Summary A1'!H186","v":""},null,{"$f":"'Summary A1'!J186","v":" "}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H187","v":""},null,{"$f":"'Summary A1'!J187","v":" "}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Summary A1'!H188","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J188","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Relative Revenue",null,{"$f":"'Summary A1'!H189","v":0.89048754989716838},null,{"$f":"'Summary A1'!J189","v":0.89091091092771313}]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"1st Replacement","yr",{"$f":"'Summary A1'!H190","v":"NA"},null,{"$f":"'Summary A1'!J190","v":"NA"}]
[{"$f":"'Input A1'!A267","v":0},null,null,"+",null,"# Reservoirs used",null,{"$f":"'Summary A1'!H191","v":1},null,{"$f":"'Summary A1'!J191","v":1}]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"'Summary A1'!H192","v":0},null,{"$f":"'Summary A1'!J192","v":0}]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"'Summary A1'!H193","v":12.608963995651742},null,{"$f":"'Summary A1'!J193","v":12.608963995651742}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling",null,{"$f":"'Summary A1'!H194","v":0},"$/yr",{"$f":"'Summary A1'!J194","v":0}]
[null,null,null,"+",null,"Loss Rate (% of Injected Flow)","%",{"$f":"'Summary A1'!H195","v":0},null,{"$f":"'Summary A1'!J195","v":0}]
[null,null,null,"+",null,"Makeup water cost Used","$/acre-ft",{"$f":"'Summary A1'!H196","v":0},null,{"$f":"'Summary A1'!J196","v":0}]
[null,null,null,null,null,null,"$/m^3",{"$f":"'Summary A1'!H197","v":0},null,{"$f":"'Summary A1'!J197","v":0}]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"'Summary A1'!H198","v":0},null,{"$f":"'Summary A1'!J198","v":0}]
[null,null,null,"+",null,"Annual Cost","$/yr",{"$f":"'Summary A1'!H199","v":0},null,{"$f":"'Summary A1'!J199","v":0}]
[null,null,null,"+","G","GEOTHERMAL FLUID PUMPING"]
[null,null,null,"+",null,"Production Pumping",null,{"$f":"'Summary A1'!H201","v":0},null,{"$f":"'Summary A1'!J201","v":0}]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H202","v":80},null,{"$f":"'Summary A1'!J202","v":80}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H203","v":634930.55999999994},null,{"$f":"'Summary A1'!J203","v":634930.55999999994}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,null,"Are Production Pumps Used?",null,{"$f":"'Summary A1'!H204","v":"No"},null,{"$f":"'Summary A1'!J204","v":"No"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Summary A1'!H205","v":"Calculate"}]
[{"$f":"IF(H206>0,1,0)","v":0},null,null,null,null,"Pump Depth Setting","ft",{"$f":"'Summary A1'!H206","v":0},null,{"$f":"'Summary A1'!J206","v":0}]
[{"$f":"IF(J206>0,1,0)","v":0},null,null,null,null,null,"m",{"$f":"'Summary A1'!H207","v":0},null,{"$f":"'Summary A1'!J207","v":0}]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"'Summary A1'!H208","v":"Yes"},null,{"$f":"'Summary A1'!J208","v":"Yes"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'Summary A1'!H209","v":250.38095052308526},null,{"$f":"'Summary A1'!J209","v":250.38095052308526}]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'Summary A1'!H210","v":406.51505147548585},null,{"$f":"'Summary A1'!J210","v":406.51505147548585}]
[null,null,null,"+",null,null,"bar",{"$f":"'Summary A1'!H211","v":28.028233450715632},null,{"$f":"'Summary A1'!J211","v":28.028233450715632}]
[null,null,null,"+",null,"Friction Loss in Well Below Pump","psid",{"$f":"'Summary A1'!H212","v":8.5678224947674693},null,{"$f":"'Summary A1'!J212","v":8.5678224947674693}]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'Summary A1'!H213","v":0},null,{"$f":"'Summary A1'!J213","v":0}]
[null,null,null,"+",null,"Pumping Power","hp/well",{"$f":"'Summary A1'!H214","v":0},null,{"$f":"'Summary A1'!J214","v":0}]
[null,null,null,null,null,null,"kW/well",{"$f":"'Summary A1'!H215","v":0},null,{"$f":"'Summary A1'!J215","v":0}]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Summary A1'!H217","v":"Calculate"}]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"'Summary A1'!H218","v":0},"note",{"$f":"'Summary A1'!J218","v":0}]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"'Summary A1'!H219","v":0},null,{"$f":"'Summary A1'!J219","v":0}]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"'Summary A1'!H220","v":902239.75020696945},null,{"$f":"'Summary A1'!J220","v":875757.53618738835}]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H221","v":82.718438900764824},null,{"$f":"'Summary A1'!J221","v":82.858615043104464}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H222","v":656505.80916985485},null,{"$f":"'Summary A1'!J222","v":657618.33562678425}]
[null,null,null,"+",null,"Friction Loss in Well","psid",{"$f":"'Summary A1'!H223","v":8.751134136521669},null,{"$f":"'Summary A1'!J223","v":8.7804417919788555}]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'Summary A1'!H224","v":29.416975446647029},"note",{"$f":"'Summary A1'!J224","v":29.392091134719067}]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'Summary A1'!H225","v":328.25290458492742},null,{"$f":"'Summary A1'!J225","v":328.80916781339215}]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'Summary A1'!H226","v":299.83592913828039},null,{"$f":"'Summary A1'!J226","v":300.41707667867308}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H227","v":20.672964969678947},null,{"$f":"'Summary A1'!J227","v":20.713033692527741}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H228","v":731.99355926808653},null,{"$f":"'Summary A1'!J228","v":733.41232271573108}]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'Summary A1'!H229","v":1643.8597124386783},null,{"$f":"'Summary A1'!J229","v":1790.6994793281008}]
[null,null,null,null,null,null,"kW",{"$f":"'Summary A1'!H230","v":1225.8261875655226},null,{"$f":"'Summary A1'!J230","v":1335.3246017349647}]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":902239.75020696945},null,{"$f":"'Summary A1'!J231","v":875757.53618738835}]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"'Summary A1'!H232","v":1225.8261875655223},"kW",{"$f":"'Summary A1'!J232","v":1333.0655650452368},"kW"]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H233","v":3870373.2484925054},null,{"$f":"'Summary A1'!J233","v":4667582.5980431717}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H234","v":487.65940621821767},null,{"$f":"'Summary A1'!J234","v":588.10621407710119}]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H235","v":3001417.8101117061},null,{"$f":"'Summary A1'!J235","v":3625775.9031858053}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H236","v":378.17273247792093},null,{"$f":"'Summary A1'!J236","v":456.84062246880103}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.31672040624065823},null,{"$f":"'Summary A1'!J237","v":0.28560085162801591}]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"'Summary A1'!H238","v":1225.8261875655223},null,{"$f":"'Summary A1'!J238","v":1333.0655650452368}]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'Summary A1'!H239","v":0},"note",{"$f":"'Summary A1'!J239","v":0}]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"'Summary A1'!H240","v":0},null,{"$f":"'Summary A1'!J240","v":0}]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'Summary A1'!H241","v":731.99355926808653},null,{"$f":"'Summary A1'!J241","v":733.41232271573108}]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'Summary A1'!H242","v":1225.8261875655226},null,{"$f":"'Summary A1'!J242","v":1335.324601734965}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY"]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Summary A1'!H244","v":"Flash"},null,{"$f":"'Summary A1'!J244","v":"Flash"}]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Summary A1'!H245","v":"Calculate"},null,{"$f":"'Summary A1'!J245","v":"Calculate"}]
[null,null,null,null,null,"Calculated Annual O&M Costs"]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"'Summary A1'!H247","v":1346807.0655141228},null,{"$f":"'Summary A1'!J247","v":1226231.3852346386}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"'Summary A1'!H248","v":1183829.8150436573},null,{"$f":"'Summary A1'!J248","v":1079942.4139501282}]
[null,null,null,"+","G","Result O&M Labor Cost -Field","per yr",{"$f":"'Summary A1'!H249","v":162977.25047046554},null,{"$f":"'Summary A1'!J249","v":146288.97128451033}]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"'Summary A1'!H250","v":2798480.8851927491},null,{"$f":"'Summary A1'!J250","v":2274897.3876321046}]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H251","v":1.7999999999999999E-2},null,{"$f":"'Summary A1'!J251","v":1.6499999999999997E-2}]
[{"$f":"'Input A1'!A398","v":0},null,null,"+",null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"'Summary A1'!H252","v":1652937.9418561463},null,{"$f":"'Summary A1'!J252","v":1589139.9015847021}]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"'Summary A1'!H253","v":0},null,{"$f":"'Summary A1'!J253","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H254","v":1.4999999999999999E-2},null,{"$f":"'Summary A1'!J254","v":1.1999999999999999E-2}]
[null,null,null,"+",null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"'Summary A1'!H255","v":1023637.0181128843},null,{"$f":"'Summary A1'!J255","v":578441.20053543174}]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"'Summary A1'!H256","v":121905.92522371834},null,{"$f":"'Summary A1'!J256","v":107316.28551197053}]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"'Summary A1'!H257","v":1145542.9433366025},null,{"$f":"'Summary A1'!J257","v":685757.48604740226}]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"'Summary A1'!H258","v":0},null,{"$f":"'Summary A1'!J258","v":0}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H259","v":1272907.3248861525},null,{"$f":"'Summary A1'!J259","v":1027386.5861141478}]
[null,null,null,null,null,"Calculated Total O&M Costs"]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"'Summary A1'!H261","v":2836767.7568998039},null,{"$f":"'Summary A1'!J261","v":2669082.3155348301}]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"'Summary A1'!H262","v":1308520.193807068},null,{"$f":"'Summary A1'!J262","v":832046.45733191259}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H263","v":1272907.3248861525},null,{"$f":"'Summary A1'!J263","v":1027386.5861141478}]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calculation)","¢/kW-hr",{"$f":"'Summary A1'!H264","v":2.102642849478737},null,{"$f":"'Summary A1'!J264","v":1.3503470224645981}]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H265","v":0.45273044401722268},null,{"$f":"'Summary A1'!J265","v":0.32959325410170609}]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H266","v":0.55563662198622488},null,{"$f":"'Summary A1'!J266","v":0.42713781240067011}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H267","v":0.38507532270748834},null,{"$f":"'Summary A1'!J267","v":0.18432169007623272}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H268","v":0},null,{"$f":"'Summary A1'!J268","v":0}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H269","v":0.70920046076780097},null,{"$f":"'Summary A1'!J269","v":0.40929426588598927}]
[null,null,null,"+",null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/kW,design",{"$f":"'Summary A1'!H270","v":92287.720889196746},null,{"$f":"'Summary A1'!J270","v":92334.145620520489}]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"'Summary A1'!H271","v":2.1540482827294554},null,{"$f":"'Summary A1'!J271","v":1.4001740977736634}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"'Summary A1'!H272","v":296425.49560976942},null,{"$f":"'Summary A1'!J272","v":370708.03003702138}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"'Summary A1'!H273","v":72181283.205551907},null,{"$f":"'Summary A1'!J273","v":69621540.796782598}]
[null,null,null,null,null,"Power Plant Scenario"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,"Calculations are based upon fixed",null,{"$f":"'Summary A1'!H275","v":"Power Sales"}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Summary A1'!H276","v":"Flash"}]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,{"$f":"'Summary A1'!J277","v":223.06023800691543}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H278","v":433.50842841244776},null,{"$f":"'Summary A1'!J278","v":433.50842841244776}]
[null,null,null,null,null,"Power Sales",null,{"$f":"'Summary A1'!H279","v":40},null,{"$f":"'Summary A1'!J279","v":50}]
[null,null,null,null,null,"Net Plant Output",{"$f":"IF(A275=0,\" \",\"MW\")","v":" "},{"$f":"'Summary A1'!H280","v":41.225826187565524},null,{"$f":"'Summary A1'!J280","v":51.333065565045246}]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Summary A1'!H281","v":"Yes"},null,{"$f":"'Summary A1'!J281","v":"Yes"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"'Summary A1'!H282","v":0},null,{"$f":"'Summary A1'!J282","v":0}]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"'Summary A1'!H283","v":"≤115kV"},null,{"$f":"'Summary A1'!J283","v":"≤115kV"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"'Summary A1'!H284","v":0},null,{"$f":"'Summary A1'!J284","v":0}]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"'Summary A1'!H285","v":1880000},null,{"$f":"'Summary A1'!J285","v":1880000}]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"'Summary A1'!H286","v":0},null,{"$f":"'Summary A1'!J286","v":0}]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Summary A1'!H287","v":0},null,{"$f":"'Summary A1'!J287","v":0}]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"'Summary A1'!H288","v":70941823.472196668},null,{"$f":"'Summary A1'!J288","v":0}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H289","v":634930.55999999994},null,{"$f":"'Summary A1'!J289","v":634930.55999999994}]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H290","v":5.5389947472274326},null,{"$f":"'Summary A1'!J290","v":5.0748463157689727}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H291","v":0.31672040624065823},null,{"$f":"'Summary A1'!J291","v":0.28560085162801591}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H292","v":5.2222743409867745},null,{"$f":"'Summary A1'!J292","v":4.789245464140957}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H293","v":7659498.0248475038},null,{"$f":"'Summary A1'!J293","v":7659498.0248475038}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H294","v":12.063520812177483},null,{"$f":"'Summary A1'!J294","v":12.063520812177483}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H295","v":42425.919326029216},null,{"$f":"'Summary A1'!J295","v":38870.775332037076}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000},null,{"$f":"'Summary A1'!J296","v":36683.216173097528}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H297","v":1},null,{"$f":"'Summary A1'!J297","v":1}]
[{"$f":"'Input A1'!A445","v":0},null,null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Summary A1'!J298","v":"Performance"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J299","v":0}]
[{"$f":"'Input A1'!A408","v":0},null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H300","v":42425.919326029216},null,{"$f":"'Summary A1'!J300","v":38870.775332037076}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H301","v":558.44009003904807},null,{"$f":"'Summary A1'!J301","v":0}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H302","v":2.9942943927826775},null,{"$f":"'Summary A1'!J302","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H303","v":1672.1340303089751},null,{"$f":"'Summary A1'!J303","v":0}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H304","v":70941823.472196668},null,{"$f":"'Summary A1'!J304","v":0}]
[null,null,null,null,null,"Flash Steam",null,{"$f":"'Summary A1'!H305","v":72181283.205551907},null,{"$f":"'Summary A1'!J305","v":69621540.796782598}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H306","v":634930.55999999994},null,{"$f":"'Summary A1'!J306","v":634930.55999999994},null,null,null,null," "]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H307","v":10.65164095055246},null,{"$f":"'Summary A1'!J307","v":10.997784074901217}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H308","v":0.31672040624065823},null,{"$f":"'Summary A1'!J308","v":0.28560085162801591}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H309","v":10.334920544311801},null,{"$f":"'Summary A1'!J309","v":10.7121832232732}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H310","v":3870373.2484925054},null,{"$f":"'Summary A1'!J310","v":4667582.5980431717}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H311","v":6.0957425777277212},null,{"$f":"'Summary A1'!J311","v":7.3513276759637654}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H312","v":41225.826187565523},null,{"$f":"'Summary A1'!J312","v":51333.065565045246}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H313","v":40000},null,{"$f":"'Summary A1'!J313","v":50000}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J314","v":1}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H315","v":1},null,{"$f":"'Summary A1'!J315","v":1}]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H316","v":41225.826187565523},null,{"$f":"'Summary A1'!J316","v":51333.065565045246}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H317","v":618.32813242696704},null,{"$f":"'Summary A1'!J317","v":534.09870389829234}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H318","v":2.8316281706709066},null,{"$f":"'Summary A1'!J318","v":2.5393636916266598}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H319","v":1750.8753584985309},null,{"$f":"'Summary A1'!J319","v":1356.2708564241818}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H320","v":72181283.205551907},null,{"$f":"'Summary A1'!J320","v":69621540.796782598}]

{"sheet":"Error-Warnings","index":4,"n_rows":142,"n_cols":6,"rows_kept":142,"cut":false,"hidden":false,"merged":[[80,15,82,15],[17,2,19,2],[17,3,19,3],[78,5,79,10],[39,5,39,8],[34,1,35,1],[6,5,8,10],[72,2,73,2],[72,3,73,3],[74,2,75,2],[74,3,75,3],[89,2,90,2],[89,3,90,3],[86,2,88,2],[86,3,88,3],[78,2,79,2],[78,3,79,3],[80,2,82,2],[80,3,82,3],[6,2,8,2],[6,3,8,3],[51,2,53,2],[69,3,71,3],[31,3,32,3],[31,2,32,2],[41,3,42,3],[41,2,42,2],[67,2,68,2],[67,3,68,3],[81,1,82,1],[0,1,0,2],[9,2,10,2],[9,3,10,3],[46,3,47,3],[25,2,26,2],[11,3,12,3],[11,2,12,2],[20,2,22,2],[20,3,22,3],[15,2,16,2],[15,3,16,3],[39,3,40,3],[29,3,30,3],[63,2,66,2],[63,3,66,3],[56,2,59,2],[56,3,59,3],[60,3,62,3],[13,2,14,2],[13,3,14,3],[23,2,24,2],[23,3,24,3],[80,19,82,19],[80,22,82,22],[80,23,82,23],[94,2,97,2],[94,3,97,3],[98,2,100,2],[98,3,100,3],[91,3,93,3],[80,18,82,18],[80,6,82,6],[80,7,82,7],[80,10,82,10],[80,11,82,11],[80,14,82,14],[25,0,26,0],[25,3,26,3],[48,3,50,3],[27,2,28,2],[27,3,28,3],[43,2,45,2],[43,3,45,3],[60,2,62,2],[33,2,35,2],[33,3,35,3],[54,2,55,2],[54,3,55,3],[51,3,53,3],[83,3,85,3],[69,2,71,2],[83,2,85,2],[76,2,77,2],[76,3,77,3],[80,55,82,55],[80,58,82,58],[80,59,82,59],[80,62,82,62],[80,63,82,63],[80,46,82,46],[80,47,82,47],[80,50,82,50],[80,51,82,51],[80,54,82,54],[80,35,82,35],[80,38,82,38],[80,39,82,39],[80,42,82,42],[80,43,82,43],[80,26,82,26],[80,27,82,27],[80,30,82,30],[80,31,82,31],[80,34,82,34],[80,95,82,95],[80,98,82,98],[80,99,82,99],[80,102,82,102],[80,103,82,103],[80,86,82,86],[80,87,82,87],[80,90,82,90],[80,91,82,91],[80,94,82,94],[80,75,82,75],[80,78,82,78],[80,79,82,79],[80,82,82,82],[80,83,82,83],[80,66,82,66],[80,67,82,67],[80,70,82,70],[80,71,82,71],[80,74,82,74],[80,135,82,135],[80,138,82,138],[80,139,82,139],[80,142,82,142],[80,143,82,143],[80,126,82,126],[80,127,82,127],[80,130,82,130],[80,131,82,131],[80,134,82,134],[80,115,82,115],[80,118,82,118],[80,119,82,119],[80,122,82,122],[80,123,82,123],[80,106,82,106],[80,107,82,107],[80,110,82,110],[80,111,82,111],[80,114,82,114],[80,175,82,175],[80,178,82,178],[80,179,82,179],[80,182,82,182],[80,183,82,183],[80,166,82,166],[80,167,82,167],[80,170,82,170],[80,171,82,171],[80,174,82,174],[80,155,82,155],[80,158,82,158],[80,159,82,159],[80,162,82,162],[80,163,82,163],[80,146,82,146],[80,147,82,147],[80,150,82,150],[80,151,82,151],[80,154,82,154],[80,215,82,215],[80,218,82,218],[80,219,82,219],[80,222,82,222],[80,223,82,223],[80,206,82,206],[80,207,82,207],[80,210,82,210],[80,211,82,211],[80,214,82,214],[80,195,82,195],[80,198,82,198],[80,199,82,199],[80,202,82,202],[80,203,82,203],[80,186,82,186],[80,187,82,187],[80,190,82,190],[80,191,82,191],[80,194,82,194],[80,255,82,255],[80,258,82,258],[80,259,82,259],[80,262,82,262],[80,263,82,263],[80,246,82,246],[80,247,82,247],[80,250,82,250],[80,251,82,251],[80,254,82,254],[80,235,82,235],[80,238,82,238],[80,239,82,239],[80,242,82,242],[80,243,82,243],[80,226,82,226],[80,227,82,227],[80,230,82,230],[80,231,82,231],[80,234,82,234],[80,295,82,295],[80,298,82,298],[80,299,82,299],[80,302,82,302],[80,303,82,303],[80,286,82,286],[80,287,82,287],[80,290,82,290],[80,291,82,291],[80,294,82,294],[80,275,82,275],[80,278,82,278],[80,279,82,279],[80,282,82,282],[80,283,82,283],[80,266,82,266],[80,267,82,267],[80,270,82,270],[80,271,82,271],[80,274,82,274],[80,335,82,335],[80,338,82,338],[80,339,82,339],[80,342,82,342],[80,343,82,343],[80,326,82,326],[80,327,82,327],[80,330,82,330],[80,331,82,331],[80,334,82,334],[80,315,82,315],[80,318,82,318],[80,319,82,319],[80,322,82,322],[80,323,82,323],[80,306,82,306],[80,307,82,307],[80,310,82,310],[80,311,82,311],[80,314,82,314],[80,375,82,375],[80,378,82,378],[80,379,82,379],[80,382,82,382],[80,383,82,383],[80,366,82,366],[80,367,82,367],[80,370,82,370],[80,371,82,371],[80,374,82,374],[80,355,82,355],[80,358,82,358],[80,359,82,359],[80,362,82,362],[80,363,82,363],[80,346,82,346],[80,347,82,347],[80,350,82,350],[80,351,82,351],[80,354,82,354],[80,415,82,415],[80,418,82,418],[80,419,82,419],[80,422,82,422],[80,423,82,423],[80,406,82,406],[80,407,82,407],[80,410,82,410],[80,411,82,411],[80,414,82,414],[80,395,82,395],[80,398,82,398],[80,399,82,399],[80,402,82,402],[80,403,82,403],[80,386,82,386],[80,387,82,387],[80,390,82,390],[80,391,82,391],[80,394,82,394],[80,455,82,455],[80,458,82,458],[80,459,82,459],[80,462,82,462],[80,463,82,463],[80,446,82,446],[80,447,82,447],[80,450,82,450],[80,451,82,451],[80,454,82,454],[80,435,82,435],[80,438,82,438],[80,439,82,439],[80,442,82,442],[80,443,82,443],[80,426,82,426],[80,427,82,427],[80,430,82,430],[80,431,82,431],[80,434,82,434],[80,495,82,495],[80,498,82,498],[80,499,82,499],[80,502,82,502],[80,503,82,503],[80,486,82,486],[80,487,82,487],[80,490,82,490],[80,491,82,491],[80,494,82,494],[80,475,82,475],[80,478,82,478],[80,479,82,479],[80,482,82,482],[80,483,82,483],[80,466,82,466],[80,467,82,467],[80,470,82,470],[80,471,82,471],[80,474,82,474],[80,535,82,535],[80,538,82,538],[80,539,82,539],[80,542,82,542],[80,543,82,543],[80,526,82,526],[80,527,82,527],[80,530,82,530],[80,531,82,531],[80,534,82,534],[80,515,82,515],[80,518,82,518],[80,519,82,519],[80,522,82,522],[80,523,82,523],[80,506,82,506],[80,507,82,507],[80,510,82,510],[80,511,82,511],[80,514,82,514],[80,575,82,575],[80,578,82,578],[80,579,82,579],[80,582,82,582],[80,583,82,583],[80,566,82,566],[80,567,82,567],[80,570,82,570],[80,571,82,571],[80,574,82,574],[80,555,82,555],[80,558,82,558],[80,559,82,559],[80,562,82,562],[80,563,82,563],[80,546,82,546],[80,547,82,547],[80,550,82,550],[80,551,82,551],[80,554,82,554],[80,615,82,615],[80,618,82,618],[80,619,82,619],[80,622,82,622],[80,623,82,623],[80,606,82,606],[80,607,82,607],[80,610,82,610],[80,611,82,611],[80,614,82,614],[80,595,82,595],[80,598,82,598],[80,599,82,599],[80,602,82,602],[80,603,82,603],[80,586,82,586],[80,587,82,587],[80,590,82,590],[80,591,82,591],[80,594,82,594],[80,655,82,655],[80,658,82,658],[80,659,82,659],[80,662,82,662],[80,663,82,663],[80,646,82,646],[80,647,82,647],[80,650,82,650],[80,651,82,651],[80,654,82,654],[80,635,82,635],[80,638,82,638],[80,639,82,639],[80,642,82,642],[80,643,82,643],[80,626,82,626],[80,627,82,627],[80,630,82,630],[80,631,82,631],[80,634,82,634],[80,695,82,695],[80,698,82,698],[80,699,82,699],[80,702,82,702],[80,703,82,703],[80,686,82,686],[80,687,82,687],[80,690,82,690],[80,691,82,691],[80,694,82,694],[80,675,82,675],[80,678,82,678],[80,679,82,679],[80,682,82,682],[80,683,82,683],[80,666,82,666],[80,667,82,667],[80,670,82,670],[80,671,82,671],[80,674,82,674],[80,735,82,735],[80,738,82,738],[80,739,82,739],[80,742,82,742],[80,743,82,743],[80,726,82,726],[80,727,82,727],[80,730,82,730],[80,731,82,731],[80,734,82,734],[80,715,82,715],[80,718,82,718],[80,719,82,719],[80,722,82,722],[80,723,82,723],[80,706,82,706],[80,707,82,707],[80,710,82,710],[80,711,82,711],[80,714,82,714],[80,775,82,775],[80,778,82,778],[80,779,82,779],[80,782,82,782],[80,783,82,783],[80,766,82,766],[80,767,82,767],[80,770,82,770],[80,771,82,771],[80,774,82,774],[80,755,82,755],[80,758,82,758],[80,759,82,759],[80,762,82,762],[80,763,82,763],[80,746,82,746],[80,747,82,747],[80,750,82,750],[80,751,82,751],[80,754,82,754],[80,815,82,815],[80,818,82,818],[80,819,82,819],[80,822,82,822],[80,823,82,823],[80,806,82,806],[80,807,82,807],[80,810,82,810],[80,811,82,811],[80,814,82,814],[80,795,82,795],[80,798,82,798],[80,799,82,799],[80,802,82,802],[80,803,82,803],[80,786,82,786],[80,787,82,787],[80,790,82,790],[80,791,82,791],[80,794,82,794],[80,855,82,855],[80,858,82,858],[80,859,82,859],[80,862,82,862],[80,863,82,863],[80,846,82,846],[80,847,82,847],[80,850,82,850],[80,851,82,851],[80,854,82,854],[80,835,82,835],[80,838,82,838],[80,839,82,839],[80,842,82,842],[80,843,82,843],[80,826,82,826],[80,827,82,827],[80,830,82,830],[80,831,82,831],[80,834,82,834],[80,895,82,895],[80,898,82,898],[80,899,82,899],[80,902,82,902],[80,903,82,903],[80,886,82,886],[80,887,82,887],[80,890,82,890],[80,891,82,891],[80,894,82,894],[80,875,82,875],[80,878,82,878],[80,879,82,879],[80,882,82,882],[80,883,82,883],[80,866,82,866],[80,867,82,867],[80,870,82,870],[80,871,82,871],[80,874,82,874],[80,935,82,935],[80,938,82,938],[80,939,82,939],[80,942,82,942],[80,943,82,943],[80,926,82,926],[80,927,82,927],[80,930,82,930],[80,931,82,931],[80,934,82,934],[80,915,82,915],[80,918,82,918],[80,919,82,919],[80,922,82,922],[80,923,82,923],[80,906,82,906],[80,907,82,907],[80,910,82,910],[80,911,82,911],[80,914,82,914],[80,975,82,975],[80,978,82,978],[80,979,82,979],[80,982,82,982],[80,983,82,983],[80,966,82,966],[80,967,82,967],[80,970,82,970],[80,971,82,971],[80,974,82,974],[80,955,82,955],[80,958,82,958],[80,959,82,959],[80,962,82,962],[80,963,82,963],[80,946,82,946],[80,947,82,947],[80,950,82,950],[80,951,82,951],[80,954,82,954],[80,1015,82,1015],[80,1018,82,1018],[80,1019,82,1019],[80,1022,82,1022],[80,1023,82,1023],[80,1006,82,1006],[80,1007,82,1007],[80,1010,82,1010],[80,1011,82,1011],[80,1014,82,1014],[80,995,82,995],[80,998,82,998],[80,999,82,999],[80,1002,82,1002],[80,1003,82,1003],[80,986,82,986],[80,987,82,987],[80,990,82,990],[80,991,82,991],[80,994,82,994],[80,1055,82,1055],[80,1058,82,1058],[80,1059,82,1059],[80,1062,82,1062],[80,1063,82,1063],[80,1046,82,1046],[80,1047,82,1047],[80,1050,82,1050],[80,1051,82,1051],[80,1054,82,1054],[80,1035,82,1035],[80,1038,82,1038],[80,1039,82,1039],[80,1042,82,1042],[80,1043,82,1043],[80,1026,82,1026],[80,1027,82,1027],[80,1030,82,1030],[80,1031,82,1031],[80,1034,82,1034],[80,1095,82,1095],[80,1098,82,1098],[80,1099,82,1099],[80,1102,82,1102],[80,1103,82,1103],[80,1086,82,1086],[80,1087,82,1087],[80,1090,82,1090],[80,1091,82,1091],[80,1094,82,1094],[80,1075,82,1075],[80,1078,82,1078],[80,1079,82,1079],[80,1082,82,1082],[80,1083,82,1083],[80,1066,82,1066],[80,1067,82,1067],[80,1070,82,1070],[80,1071,82,1071],[80,1074,82,1074],[80,1135,82,1135],[80,1138,82,1138],[80,1139,82,1139],[80,1142,82,1142],[80,1143,82,1143],[80,1126,82,1126],[80,1127,82,1127],[80,1130,82,1130],[80,1131,82,1131],[80,1134,82,1134],[80,1115,82,1115],[80,1118,82,1118],[80,1119,82,1119],[80,1122,82,1122],[80,1123,82,1123],[80,1106,82,1106],[80,1107,82,1107],[80,1110,82,1110],[80,1111,82,1111],[80,1114,82,1114],[80,1175,82,1175],[80,1178,82,1178],[80,1179,82,1179],[80,1182,82,1182],[80,1183,82,1183],[80,1166,82,1166],[80,1167,82,1167],[80,1170,82,1170],[80,1171,82,1171],[80,1174,82,1174],[80,1155,82,1155],[80,1158,82,1158],[80,1159,82,1159],[80,1162,82,1162],[80,1163,82,1163],[80,1146,82,1146],[80,1147,82,1147],[80,1150,82,1150],[80,1151,82,1151],[80,1154,82,1154],[80,1215,82,1215],[80,1218,82,1218],[80,1219,82,1219],[80,1222,82,1222],[80,1223,82,1223],[80,1206,82,1206],[80,1207,82,1207],[80,1210,82,1210],[80,1211,82,1211],[80,1214,82,1214],[80,1195,82,1195],[80,1198,82,1198],[80,1199,82,1199],[80,1202,82,1202],[80,1203,82,1203],[80,1186,82,1186],[80,1187,82,1187],[80,1190,82,1190],[80,1191,82,1191],[80,1194,82,1194],[80,1255,82,1255],[80,1258,82,1258],[80,1259,82,1259],[80,1262,82,1262],[80,1263,82,1263],[80,1246,82,1246],[80,1247,82,1247],[80,1250,82,1250],[80,1251,82,1251],[80,1254,82,1254],[80,1235,82,1235],[80,1238,82,1238],[80,1239,82,1239],[80,1242,82,1242],[80,1243,82,1243],[80,1226,82,1226],[80,1227,82,1227],[80,1230,82,1230],[80,1231,82,1231],[80,1234,82,1234],[80,1295,82,1295],[80,1298,82,1298],[80,1299,82,1299],[80,1302,82,1302],[80,1303,82,1303],[80,1286,82,1286],[80,1287,82,1287],[80,1290,82,1290],[80,1291,82,1291],[80,1294,82,1294],[80,1275,82,1275],[80,1278,82,1278],[80,1279,82,1279],[80,1282,82,1282],[80,1283,82,1283],[80,1266,82,1266],[80,1267,82,1267],[80,1270,82,1270],[80,1271,82,1271],[80,1274,82,1274],[80,1335,82,1335],[80,1338,82,1338],[80,1339,82,1339],[80,1342,82,1342],[80,1343,82,1343],[80,1326,82,1326],[80,1327,82,1327],[80,1330,82,1330],[80,1331,82,1331],[80,1334,82,1334],[80,1315,82,1315],[80,1318,82,1318],[80,1319,82,1319],[80,1322,82,1322],[80,1323,82,1323],[80,1306,82,1306],[80,1307,82,1307],[80,1310,82,1310],[80,1311,82,1311],[80,1314,82,1314],[80,1375,82,1375],[80,1378,82,1378],[80,1379,82,1379],[80,1382,82,1382],[80,1383,82,1383],[80,1366,82,1366],[80,1367,82,1367],[80,1370,82,1370],[80,1371,82,1371],[80,1374,82,1374],[80,1355,82,1355],[80,1358,82,1358],[80,1359,82,1359],[80,1362,82,1362],[80,1363,82,1363],[80,1346,82,1346],[80,1347,82,1347],[80,1350,82,1350],[80,1351,82,1351],[80,1354,82,1354],[80,1415,82,1415],[80,1418,82,1418],[80,1419,82,1419],[80,1422,82,1422],[80,1423,82,1423],[80,1406,82,1406],[80,1407,82,1407],[80,1410,82,1410],[80,1411,82,1411],[80,1414,82,1414],[80,1395,82,1395],[80,1398,82,1398],[80,1399,82,1399],[80,1402,82,1402],[80,1403,82,1403],[80,1386,82,1386],[80,1387,82,1387],[80,1390,82,1390],[80,1391,82,1391],[80,1394,82,1394],[80,1455,82,1455],[80,1458,82,1458],[80,1459,82,1459],[80,1462,82,1462],[80,1463,82,1463],[80,1446,82,1446],[80,1447,82,1447],[80,1450,82,1450],[80,1451,82,1451],[80,1454,82,1454],[80,1435,82,1435],[80,1438,82,1438],[80,1439,82,1439],[80,1442,82,1442],[80,1443,82,1443],[80,1426,82,1426],[80,1427,82,1427],[80,1430,82,1430],[80,1431,82,1431],[80,1434,82,1434],[80,1495,82,1495],[80,1498,82,1498],[80,1499,82,1499],[80,1502,82,1502],[80,1503,82,1503],[80,1486,82,1486],[80,1487,82,1487],[80,1490,82,1490],[80,1491,82,1491],[80,1494,82,1494],[80,1475,82,1475],[80,1478,82,1478],[80,1479,82,1479],[80,1482,82,1482],[80,1483,82,1483],[80,1466,82,1466],[80,1467,82,1467],[80,1470,82,1470],[80,1471,82,1471],[80,1474,82,1474],[80,1535,82,1535],[80,1538,82,1538],[80,1539,82,1539],[80,1542,82,1542],[80,1543,82,1543],[80,1526,82,1526],[80,1527,82,1527],[80,1530,82,1530],[80,1531,82,1531],[80,1534,82,1534],[80,1515,82,1515],[80,1518,82,1518],[80,1519,82,1519],[80,1522,82,1522],[80,1523,82,1523],[80,1506,82,1506],[80,1507,82,1507],[80,1510,82,1510],[80,1511,82,1511],[80,1514,82,1514],[80,1575,82,1575],[80,1578,82,1578],[80,1579,82,1579],[80,1582,82,1582],[80,1583,82,1583],[80,1566,82,1566],[80,1567,82,1567],[80,1570,82,1570],[80,1571,82,1571],[80,1574,82,1574],[80,1555,82,1555],[80,1558,82,1558],[80,1559,82,1559],[80,1562,82,1562],[80,1563,82,1563],[80,1546,82,1546],[80,1547,82,1547],[80,1550,82,1550],[80,1551,82,1551],[80,1554,82,1554],[80,1615,82,1615],[80,1618,82,1618],[80,1619,82,1619],[80,1622,82,1622],[80,1623,82,1623],[80,1606,82,1606],[80,1607,82,1607],[80,1610,82,1610],[80,1611,82,1611],[80,1614,82,1614],[80,1595,82,1595],[80,1598,82,1598],[80,1599,82,1599],[80,1602,82,1602],[80,1603,82,1603],[80,1586,82,1586],[80,1587,82,1587],[80,1590,82,1590],[80,1591,82,1591],[80,1594,82,1594],[80,1655,82,1655],[80,1658,82,1658],[80,1659,82,1659],[80,1662,82,1662],[80,1663,82,1663],[80,1646,82,1646],[80,1647,82,1647],[80,1650,82,1650],[80,1651,82,1651],[80,1654,82,1654],[80,1635,82,1635],[80,1638,82,1638],[80,1639,82,1639],[80,1642,82,1642],[80,1643,82,1643],[80,1626,82,1626],[80,1627,82,1627],[80,1630,82,1630],[80,1631,82,1631],[80,1634,82,1634],[80,1695,82,1695],[80,1698,82,1698],[80,1699,82,1699],[80,1702,82,1702],[80,1703,82,1703],[80,1686,82,1686],[80,1687,82,1687],[80,1690,82,1690],[80,1691,82,1691],[80,1694,82,1694],[80,1675,82,1675],[80,1678,82,1678],[80,1679,82,1679],[80,1682,82,1682],[80,1683,82,1683],[80,1666,82,1666],[80,1667,82,1667],[80,1670,82,1670],[80,1671,82,1671],[80,1674,82,1674],[80,1735,82,1735],[80,1738,82,1738],[80,1739,82,1739],[80,1742,82,1742],[80,1743,82,1743],[80,1726,82,1726],[80,1727,82,1727],[80,1730,82,1730],[80,1731,82,1731],[80,1734,82,1734],[80,1715,82,1715],[80,1718,82,1718],[80,1719,82,1719],[80,1722,82,1722],[80,1723,82,1723],[80,1706,82,1706],[80,1707,82,1707],[80,1710,82,1710],[80,1711,82,1711],[80,1714,82,1714],[80,1775,82,1775],[80,1778,82,1778],[80,1779,82,1779],[80,1782,82,1782],[80,1783,82,1783],[80,1766,82,1766],[80,1767,82,1767],[80,1770,82,1770],[80,1771,82,1771],[80,1774,82,1774],[80,1755,82,1755],[80,1758,82,1758],[80,1759,82,1759],[80,1762,82,1762],[80,1763,82,1763],[80,1746,82,1746],[80,1747,82,1747],[80,1750,82,1750],[80,1751,82,1751],[80,1754,82,1754],[80,1815,82,1815],[80,1818,82,1818],[80,1819,82,1819],[80,1822,82,1822],[80,1823,82,1823],[80,1806,82,1806],[80,1807,82,1807],[80,1810,82,1810],[80,1811,82,1811],[80,1814,82,1814],[80,1795,82,1795],[80,1798,82,1798],[80,1799,82,1799],[80,1802,82,1802],[80,1803,82,1803],[80,1786,82,1786],[80,1787,82,1787],[80,1790,82,1790],[80,1791,82,1791],[80,1794,82,1794],[80,1855,82,1855],[80,1858,82,1858],[80,1859,82,1859],[80,1862,82,1862],[80,1863,82,1863],[80,1846,82,1846],[80,1847,82,1847],[80,1850,82,1850],[80,1851,82,1851],[80,1854,82,1854],[80,1835,82,1835],[80,1838,82,1838],[80,1839,82,1839],[80,1842,82,1842],[80,1843,82,1843],[80,1826,82,1826]],"merged_total":8273,"flags":["merged_cut"]}
[null,"This sheet displays error and/or warning messages that occur when there is question regarding the user input.  Check these messages to see if input needs to be revised.  If the macro was used to minimize the binary plant LCOE by varying plant performance, run it again after any input changes.  "]
[null,null,"Number of Errors/Messages",null,{"$f":"SUM(D5:D171)","v":1}]
[null,"Location","Message"]
[]
[{"$f":"'Input A1'!N1","v":0},"Input - Cells C1 thru M17",{"$f":"IF(A5>0,\" Logic on Input Sheet has been compromised\",\" \")","v":" "},{"$f":"IF(A5>1,1,0)","v":0}]
[{"$f":"INPUT!P32","v":0},"Reference Scenario Input",{"$f":"IF(A6=0,\" \",\"Reference Scenario values differ from defined most likely values\")","v":" "},{"$f":"IF(A6>0,1,0)","v":0}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),\"Plant design temperature is less than fluid temperature at well field replacement\",\" \")","v":" "},{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),1,0)","v":0},null,{"$f":"IF(D7=0,\" \",\"Need to inrease the allowable resource ΔT before well replacement, and/or possibly inrease flow per well\")","v":" "}]
[null,{"$f":"INPUT!$N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!E76","v":0}]
[{"$f":"'Resource A1'!D32","v":437},"Input: ",{"$f":"IF(A10<705,\" \",\"The input for Resource Definition is giving a Resource Temperature that exceeds the Critical Temperature of Water\")","v":" "},{"$f":"IF(A10<705,0,1)","v":0}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T82","v":300},"Input: ",{"$f":"IF(A13<A12,\" \",\"The plant net plant output exceeds the potential resource found\")","v":" "},{"$f":"IF(A13<A12,0,1)","v":0}]
[{"$f":"'Input A1'!A151","v":42.425919326029216},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[0,"Input: ",{"$f":"IF(AND(A14=1,A15<=1),\"Full sized exploration well cost should exceed production well cost\",\" \")","v":{"$error":"#REF!"}}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A16=1,A17=0),\"Recommend not Proportioning EGS Exploration Costs with Resource Potential Found\",\" \")","v":" "},{"$f":"IF(AND(A16=1,A17=0),1,0)","v":0}]
[{"$f":"'Input A1'!A83","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T85","v":6},"Input: ",{"$f":"IF(A20>A18,\"Exploration wells are being drilled at more stites than were examined during pre-drilling evaluation\",\" \")","v":" "},{"$f":"IF(A20>A18,1,0)","v":0}]
[null,{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T153","v":5}]
[{"$f":"'Input A1'!A81","v":1},"Input: ",{"$f":"IF(A21+A22+A23=3,\"No Explration Wells are being drilled for Hydrothermal Greenfield Project\",\" \")","v":" "},{"$f":"IF(A21+A22+A23=3,1,0)","v":0}]
[{"$f":"'Input A1'!A82","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A152","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T162","v":0.6},"Input: ",{"$f":"IF(OR(A24<=0,A25<=0,A24>1,A25>1),\"Confirmation Drilling Success Rate should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(AND(A24=0,A25=1),AND(A24=1,A25=0)),1,0)","v":0}]
[{"$f":"'Input A1'!W162","v":0.75},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!B164","v":3.0957425777277212},"Input: ",{"$f":"IF(A26<0,\"# of Successful Confirmation Wells exceeds # of Production Wells Required for Specified Power Sales, or # of Production Wells Specified\",\" \")","v":" "},{"$f":"IF(A26<0,1,0)","v":0}]
[null,{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A28=1,A29<2),\"A minimum of two successful confirmation wells are required for EGS resource\",\" \")","v":" "},{"$f":"IF(AND(A28=1,A29<2),1,0)","v":0}]
[{"$f":"'Input A1'!T169","v":3},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A30=0,A31=1),\"Confirmation Wells are being stimulated for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(OR(AND(A30=0,A31=1),AND(A30=1,A31=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A181","v":0},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"},{"$f":"IF(AND(A30=1,A31=0),\"Stop - Confirmation Wells are not being stimulated for EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!T170","v":1.2},"Input: ",{"$f":"IF(OR(A32<1,A33<1),\"Confirmaiton well cost is less than production well cost\",\" \")","v":" "},{"$f":"IF(OR(A32<1,A33<1),1,0)","v":0}]
[{"$f":"IF('Input A1'!T170*'Input A1'!V172<'Input A1'!V225,0,1)","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A181","v":0},"Input: ",{"$f":"IF(AND(A34=1,A35>A36),\"Confirmation Simulation Cost is less than that used in Well Field Development Phase\",\" \")","v":" "},{"$f":"IF(AND(A34=1,A35>A36),1,0)","v":0}]
[{"$f":"'Input A1'!T182","v":0},"RESOURCE CONFIRMATION"]
[{"$f":"'Input A1'!T183","v":0}]
[null,"Input: ",null,{"$f":"IF(OR(A38=0,A39=30),0,1)","v":0}]
[{"$f":"'Input A1'!A48","v":0},null,{"$f":"IF(OR(A39=30,A38=0),\" \",\"When using Fixed Charge Rate Method, project life for all cases = 30 yr\")","v":" "}]
[{"$f":"MIN('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"}]
[{"$f":"MAX('Revised COE - DCF'!F21,'Revised COE - DCF'!F149,'Revised COE 10-90 - DCF'!F149,'Revised COE 10-90 - DCF'!F21)","v":6},"Input: ",{"$f":"IF(A40<14,\" \",\"The duration of pre-startup activities exceeds Discounted Cash Flow allowable\")","v":" "},{"$f":"IF(AND(A40<14,A41<=40),0,1)","v":0},null,"The Discounted Cash Flow Sheet allows for up to 15 yrs for pre-startup activities"]
[{"$f":"MAX('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"},{"$f":"IF(A41>40,\"Model can not evaluate projects operating longer than 40 years\",\" \")","v":" "}]
[{"$f":"'Input A1'!T189","v":0.8},"Input: ",{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),\"Drilling success rate during final well field development phase should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),1,0)","v":0}]
[{"$f":"'Input A1'!T189*'Input A1'!V189","v":0.85000000000000009},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!A197","v":1},"Input: ",{"$f":"IF(A44=1,\" \",IF(OR(A45>7171,A46>7171),\"The resource depth exceeds the maximum for using the GETEM methodology for well cost\",\" \"))","v":" "},{"$f":"IF(A44=1,0,IF(OR(A45>7171,A46>7171),1,0))","v":0}]
[{"$f":"'Input A1'!T78*'Input A1'!T193","v":2500},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"MAX('Resource A1'!D33:H33)","v":2500},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A47=10000,\"Production Interval Diameter specified is too large\",\" \")","v":" "},{"$f":"IF(OR(A47=10000,A48=10000),1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"},{"$f":"IF(A48=10000,\"Injection Interval Diameter specified is too large\",\" \")","v":" "}]
[null,"Input: ",null,{"$f":"IF(OR(AND(A51=0,A50=1),AND(A51=1,A50=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A243","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "},{"$f":"IF(AND(A51=0,A50=1),\"Stimulation has been specified with a Hydrothermal Resouce scenario\",\" \")","v":" "}]
[{"$f":"'Input A1'!A75","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"},{"$f":"IF(AND(A51=1,A50=0),\"STOP - Must simulate wells with EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!A243","v":0},"Input: ",{"$f":"IF(AND(A52=1,A53=1,A54=0),\"If the model is to calculate well stimulaiton cost, Carslaw Jaeger solution must be used for thermal decline\",\" \")","v":" "},{"$f":"IF(AND(A52=1,A53=1,A54=0),1,0)","v":0}]
[{"$f":"'Input A1'!A244","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Input: ",{"$f":"IF(AND(A55=1,A56=1),\"The calculated pump depth exceeds the depth of the resource/production well.  The well flow rate and/or the hdyraulic drawdown need to be reduced.\", \" \")","v":" "},{"$f":"IF(AND(A55=1,A56=1),1,0)","v":0}]
[{"$f":"'Input A1'!A257","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),\"When characterizing the hydraulic drawdown with a fracture system, the Carslaw Jaeger solution for temperature decline must be used to define he fracture system - if not a circular reference is created\",\" \")","v":" "},{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),1,0)","v":0}]
[{"$f":"'Input A1'!A254","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A258","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A61=0,A62=1),\"Must use Annual Decline Rate to determine Thermal Drawdown for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(AND(A61=0,A62=1),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),\"Flow in fractures is not laminar, increase number of fractures\",\" \")","v":" "},{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A272","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A273","v":0}]
[{"$f":"'Input A1'!T282","v":0},"Input: ",{"$f":"IF(OR(A68>1,A68*A69>1),\"Subsurface water loss is >100% of produced flow\",\" \")","v":" "},{"$f":"IF(OR(A68>1,A68*A69>1),1,0)","v":0}]
[{"$f":"'Input A1'!V282","v":1},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A70>48,\"Specified bottom hole dimension for Production Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A70>48,1,0)","v":0}]
[{"$f":"'Input A1'!A288","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!T286","v":0.67500000000000004},"Input: ",{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),\"Pump efficiency should be >0% & 100%\",\" \")","v":" "},{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),1,0)","v":0}]
[{"$f":"'Input A1'!T286*'Input A1'!V286","v":0.74999999999999989},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!B303","v":0},"Input: ",{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),\"Pump depth exceeds 2,000 ft limit for specified Lineshaft Pump\",\" \")","v":" "},{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),1,0)","v":0}]
[{"$f":"'Input A1'!K303","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!C291","v":0},"Input: ",{"$f":"IF(AND(A78=0,A77=1),\"Inputted Pump Depth exceeds resource depth\",\" \")","v":" "},{"$f":"IF(AND(A78=0,A77=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":1},"Input: ",{"$f":"IF(A79=1,\"Flashing is occuring in Production Well\",\" \")","v":"Flashing is occuring in Production Well"},{"$f":"IF(A79=1,1,0)","v":1},null,"If the flash plant is used, scenarios can be defined that allow flashing in the wells - binary plants should have pumped wells"]
[null,{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":1},"Input: ",{"$f":"IF(AND(A81=1,A83=1,A82=1),\"Flashing is occuring in Production Well for a Binary Plant\",\" \")","v":" "},{"$f":"IF(AND(A81=1,A83=1,A82=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},"GEOTHERMAL FLUID PUMPING"]
[{"$f":"'Input A1'!A398","v":0}]
[null,"Input: ",{"$f":"IF(A85>48,\"Specified bottom hole dimension for Injection Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A85>48,1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[null,"Input: ",{"$f":"IF(AND(A88=1,A89=0),\"Must use Annual Decline Rate to characterize thermal drawdown when specifying Flash plant\",\" \")","v":" "},{"$f":"IF(AND(A88=1,A89=0),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A398","v":0},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!A392","v":0},"Input: ",{"$f":"IF(AND(A90=1,A91=0),\"When using fixed number of production wells to define reference scenario, need assess impact of improved plant performance by varying power output (for fixed flow rate)\",\" \")","v":" "},{"$f":"IF(AND(A90=1,A91=0),1,0)","v":0}]
[{"$f":"'Input A1'!A396","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!T401","v":12.708448603008739},"Input: ",{"$f":"IF(AND(A89=1,A93>A92),\"Reference Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "},{"$f":"IF(AND(A89=1,OR(A93>A92,A94>A92)),1,0)","v":0}]
[{"$f":"'Input A1'!T408","v":5.5389947472274326},{"$f":"INPUT!N$381","v":"POWER PLANT"},{"$f":"IF(AND(A89=1,A94>A92),\"Improved Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "}]
[{"$f":"'Input A1'!W408","v":5.0748463157689727}]
[{"$f":"'Input A1'!A398","v":0},"Input: ",{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101,A97>0)),\"The HP Flash pressure is out of range - it exceeds the estimated well head pressure or is less than 1 atmosphere; production well needs to be pumped.\",\" \")","v":" "},{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101)),1,0)","v":0},null,"If the flash pressure is out of range, the estimated well head pressure is either less than the calculated value or is less than 1 atm.  Recommend that the production wells be pumped."]
[{"$f":"'GF Pumping A2'!G245","v":250.38095052308526},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Flash Plant F1-P90%'!A58+'Flash Plant F1-P10%'!A58+'Flash Plant F1- Improved'!A58+'Flash Plant F1- Reference'!A58","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!T487","v":125.6894673319603}]
[{"$f":"'Input A1'!A464","v":2},"Input: ",{"$f":"IF(AND(A95=0,A99>1,A100<A101),\"The LP Flash pressure is less than 1 atmosphere\",\" \")","v":" "},{"$f":"IF(AND(A95=0,A99>1,A100<A101),1,0)","v":0}]
[{"$f":"'Input A1'!T489","v":26.932996738941814}]
[{"$f":"'Input A1'!E457","v":14.7},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[null,"Input: ",{"$f":"IF(A103>A104,\" \",\"The geothermal pumping power exceeds the plant output - define more efficient plant, change well diameter, or decrease flow and/or hydraulic drawdown\")","v":" "},{"$f":"IF(A103<A104,1,0)","v":0}]
[{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":10.651640950552459},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Summary A1'!H237","v":0.31672040624065823},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[]
[null,{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input: ",{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),\" \",\"For the scenario defined, the plant output will go to 0 before the end of project life; decrease the production well flow, number of injection wells, hydraulic drawdown, thermal drawdown, and/or increase resource potential found\")","v":" "},{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),0,1)","v":0}]
[{"$f":"'EERE COE'!D38","v":30},{"$f":"INPUT!N79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'EERE COE'!D182","v":30},{"$f":"INPUT!N187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'EERE COE 10-90'!D38","v":30}]
[{"$f":"'EERE COE 10-90'!D182","v":30},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]

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

{"sheet":"TornadoInput","index":6,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,14]]}
["In order to sort the results this sheet in not protected.  Do not change any values on this sheet other than performing the sorting accordingper the dropdown menus"]
["Exclude","No","WBS 1","WBS2","Category","Blank","P10-z","P10 Values","P10","ML Values","Most Likely","P90 Values","P90","P90-z","Range LCOE"]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R47),ISBLANK('LCOE Summary 10-90s'!S47)),OR('LCOE Summary 10-90s'!R47='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S47='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"'LCOE Summary 10-90s'!N47","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O47),\"\",'LCOE Summary 10-90s'!O47)","v":""},{"$f":"IF(A3=0,IF(ISBLANK('LCOE Summary 10-90s'!O47),C3&\":\"&'LCOE Summary 10-90s'!A47,C3&\",\"&D3&\":\"&'LCOE Summary 10-90s'!A47),\"\")","v":"6b:Power Sales "},{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G47<'LCOE Summary 10-90s'!H47,'LCOE Summary 10-90s'!G47,'LCOE Summary 10-90s'!H47),\"\")","v":10.524127437971838},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!D47,\"\")","v":50},{"$f":"IF(A3=0,ABS('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47),\"\")","v":0.99470175492275459},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!C47,\"\")","v":40},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!E47,\"\")","v":20},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!I47-'LCOE Summary 10-90s'!G47,\"\")","v":4.645169932019428},0,{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47<0,MAX(ABS(I3),ABS(M3)),I3+M3),-0.00001)","v":5.6398716869421825},null,1,{"$f":"B3-Q3","v":41}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R27),ISBLANK('LCOE Summary 10-90s'!S27)),OR('LCOE Summary 10-90s'!R27='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S27='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"'LCOE Summary 10-90s'!N27","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O27),\"\",'LCOE Summary 10-90s'!O27)","v":""},{"$f":"IF(A4=0,IF(ISBLANK('LCOE Summary 10-90s'!O27),C4&\":\"&'LCOE Summary 10-90s'!A27,C4&\",\"&D4&\":\"&'LCOE Summary 10-90s'!A27),\"\")","v":"2b: Production Well Cost"},{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G27<'LCOE Summary 10-90s'!H27,'LCOE Summary 10-90s'!G27,'LCOE Summary 10-90s'!H27),\"\")","v":9.3533808499084525},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!D27,\"\")","v":3000000},{"$f":"IF(A4=0,ABS('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27),\"\")","v":2.1654483429861404},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!C27,\"\")","v":"curve"},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!E27,\"\")","v":9000000},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!I27-'LCOE Summary 10-90s'!G27,\"\")","v":2.0853224598142646},0,{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27<0,MAX(ABS(I4),ABS(M4)),I4+M4),-0.00001)","v":4.250770802800405},null,2,{"$f":"B4-Q4","v":20}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R31),ISBLANK('LCOE Summary 10-90s'!S31)),OR('LCOE Summary 10-90s'!R31='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S31='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"'LCOE Summary 10-90s'!N31","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O31),\"\",'LCOE Summary 10-90s'!O31)","v":""},{"$f":"IF(A5=0,IF(ISBLANK('LCOE Summary 10-90s'!O31),C5&\":\"&'LCOE Summary 10-90s'!A31,C5&\",\"&D5&\":\"&'LCOE Summary 10-90s'!A31),\"\")","v":"2a:Production Well Flow Rate (kg/s)"},{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G31<'LCOE Summary 10-90s'!H31,'LCOE Summary 10-90s'!G31,'LCOE Summary 10-90s'!H31),\"\")","v":10.561148299561927},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!D31,\"\")","v":110},{"$f":"IF(A5=0,ABS('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31),\"\")","v":0.95768089333266637},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!C31,\"\")","v":80},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!E31,\"\")","v":50},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!I31-'LCOE Summary 10-90s'!G31,\"\")","v":2.2274589141971628},0,{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31<0,MAX(ABS(I5),ABS(M5)),I5+M5),-0.00001)","v":3.1851398075298292},null,3,23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R8),ISBLANK('LCOE Summary 10-90s'!S8)),OR('LCOE Summary 10-90s'!R8='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S8='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"'LCOE Summary 10-90s'!N8","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O8),\"\",'LCOE Summary 10-90s'!O8)","v":""},{"$f":"IF(A6=0,IF(ISBLANK('LCOE Summary 10-90s'!O8),C6&\":\"&'LCOE Summary 10-90s'!A8,C6&\",\"&D6&\":\"&'LCOE Summary 10-90s'!A8),\"\")","v":"6a:Discount Rate During Operation"},{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G8<'LCOE Summary 10-90s'!H8,'LCOE Summary 10-90s'!G8,'LCOE Summary 10-90s'!H8),\"\")","v":10.539431790852131},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!D8,\"\")","v":0.06},{"$f":"IF(A6=0,ABS('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8),\"\")","v":0.97939740204246206},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!C8,\"\")","v":7.0000000000000007E-2},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!E8,\"\")","v":0.09},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!I8-'LCOE Summary 10-90s'!G8,\"\")","v":2.0899669044394233},0,{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8<0,MAX(ABS(I6),ABS(M6)),I6+M6),-0.00001)","v":3.0693643064818854},null,4,-1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R26),ISBLANK('LCOE Summary 10-90s'!S26)),OR('LCOE Summary 10-90s'!R26='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S26='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"'LCOE Summary 10-90s'!N26","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O26),\"\",'LCOE Summary 10-90s'!O26)","v":""},{"$f":"IF(A7=0,IF(ISBLANK('LCOE Summary 10-90s'!O26),C7&\":\"&'LCOE Summary 10-90s'!A26,C7&\",\"&D7&\":\"&'LCOE Summary 10-90s'!A26),\"\")","v":"2a:Ratio of Injection Wells to Production Wells"},{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G26<'LCOE Summary 10-90s'!H26,'LCOE Summary 10-90s'!G26,'LCOE Summary 10-90s'!H26),\"\")","v":10.983481937497098},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!D26,\"\")","v":0.3},{"$f":"IF(A7=0,ABS('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26),\"\")","v":0.53534725539749495},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!C26,\"\")","v":0.75},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!E26,\"\")","v":2},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!I26-'LCOE Summary 10-90s'!G26,\"\")","v":2.4537108297330725},0,{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26<0,MAX(ABS(I7),ABS(M7)),I7+M7),-0.00001)","v":2.9890580851305675},null,5,16]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R54),ISBLANK('LCOE Summary 10-90s'!S54)),OR('LCOE Summary 10-90s'!R54='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S54='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"'LCOE Summary 10-90s'!N54","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O54),\"\",'LCOE Summary 10-90s'!O54)","v":""},{"$f":"IF(A8=0,IF(ISBLANK('LCOE Summary 10-90s'!O54),C8&\":\"&'LCOE Summary 10-90s'!A54,C8&\",\"&D8&\":\"&'LCOE Summary 10-90s'!A54),\"\")","v":"3a:Turbine-Generator Cost"},{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G54<'LCOE Summary 10-90s'!H54,'LCOE Summary 10-90s'!G54,'LCOE Summary 10-90s'!H54),\"\")","v":10.567005417638487},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!D54,\"\")","v":0.5},{"$f":"IF(A8=0,ABS('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54),\"\")","v":0.95182377525610562},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!C54,\"\")","v":1},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!E54,\"\")","v":2},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!I54-'LCOE Summary 10-90s'!G54,\"\")","v":1.9036475505122148},0,{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54<0,MAX(ABS(I8),ABS(M8)),I8+M8),-0.00001)","v":2.8554713257683204},null,6,43]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R18),ISBLANK('LCOE Summary 10-90s'!S18)),OR('LCOE Summary 10-90s'!R18='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S18='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"'LCOE Summary 10-90s'!N18","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O18),\"\",'LCOE Summary 10-90s'!O18)","v":""},{"$f":"IF(A9=0,IF(ISBLANK('LCOE Summary 10-90s'!O18),C9&\":\"&'LCOE Summary 10-90s'!A18,C9&\",\"&D9&\":\"&'LCOE Summary 10-90s'!A18),\"\")","v":"1b:Site Exploration Drilling Cost"},{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G18<'LCOE Summary 10-90s'!H18,'LCOE Summary 10-90s'!G18,'LCOE Summary 10-90s'!H18),\"\")","v":10.624417656305594},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!D18,\"\")","v":1000000},{"$f":"IF(A9=0,ABS('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18),\"\")","v":0.89441153658899886},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!C18,\"\")","v":3000000},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!E18,\"\")","v":7000000},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!I18-'LCOE Summary 10-90s'!G18,\"\")","v":1.7888230731779959},0,{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18<0,MAX(ABS(I9),ABS(M9)),I9+M9),-0.00001)","v":2.6832346097669948},null,7,6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R52),ISBLANK('LCOE Summary 10-90s'!S52)),OR('LCOE Summary 10-90s'!R52='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S52='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"'LCOE Summary 10-90s'!N52","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O52),\"\",'LCOE Summary 10-90s'!O52)","v":""},{"$f":"IF(A10=0,IF(ISBLANK('LCOE Summary 10-90s'!O52),C10&\":\"&'LCOE Summary 10-90s'!A52,C10&\",\"&D10&\":\"&'LCOE Summary 10-90s'!A52),\"\")","v":"3a:Flash Plant NCG level "},{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G52<'LCOE Summary 10-90s'!H52,'LCOE Summary 10-90s'!G52,'LCOE Summary 10-90s'!H52),\"\")","v":11.111407938139818},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!D52,\"\")","v":200},{"$f":"IF(A10=0,ABS('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52),\"\")","v":0.40742125475477486},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!C52,\"\")","v":2000},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!E52,\"\")","v":20000},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!I52-'LCOE Summary 10-90s'!G52,\"\")","v":2.2030545611709371},0,{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52<0,MAX(ABS(I10),ABS(M10)),I10+M10),-0.00001)","v":2.610475815925712},null,8,39]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R17),ISBLANK('LCOE Summary 10-90s'!S17)),OR('LCOE Summary 10-90s'!R17='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S17='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"'LCOE Summary 10-90s'!N17","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O17),\"\",'LCOE Summary 10-90s'!O17)","v":""},{"$f":"IF(A11=0,IF(ISBLANK('LCOE Summary 10-90s'!O17),C11&\":\"&'LCOE Summary 10-90s'!A17,C11&\",\"&D11&\":\"&'LCOE Summary 10-90s'!A17),\"\")","v":"1b:Number of Sites where Exploration Drilling Occurs"},{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G17<'LCOE Summary 10-90s'!H17,'LCOE Summary 10-90s'!G17,'LCOE Summary 10-90s'!H17),\"\")","v":10.390376877980238},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!D17,\"\")","v":1},{"$f":"IF(A11=0,ABS('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17),\"\")","v":1.1284523149143553},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!C17,\"\")","v":5},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!E17,\"\")","v":10},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!I17-'LCOE Summary 10-90s'!G17,\"\")","v":1.4335480898960959},0,{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17<0,MAX(ABS(I11),ABS(M11)),I11+M11),-0.00001)","v":2.5620004048104512},null,9,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R20),ISBLANK('LCOE Summary 10-90s'!S20)),OR('LCOE Summary 10-90s'!R20='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S20='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"'LCOE Summary 10-90s'!N20","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O20),\"\",'LCOE Summary 10-90s'!O20)","v":""},{"$f":"IF(A12=0,IF(ISBLANK('LCOE Summary 10-90s'!O20),C12&\":\"&'LCOE Summary 10-90s'!A20,C12&\",\"&D12&\":\"&'LCOE Summary 10-90s'!A20),\"\")","v":"1b:Number of Confirmation Sites Needed per Successful Project"},{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G20<'LCOE Summary 10-90s'!H20,'LCOE Summary 10-90s'!G20,'LCOE Summary 10-90s'!H20),\"\")","v":10.70987264738115},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!D20,\"\")","v":1},{"$f":"IF(A12=0,ABS('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20),\"\")","v":0.80895654551344265},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!C20,\"\")","v":2},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!E20,\"\")","v":4},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!I20-'LCOE Summary 10-90s'!G20,\"\")","v":1.6179130910268871},0,{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20<0,MAX(ABS(I12),ABS(M12)),I12+M12),-0.00001)","v":2.4268696365403297},null,10,5]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R22),ISBLANK('LCOE Summary 10-90s'!S22)),OR('LCOE Summary 10-90s'!R22='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S22='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"'LCOE Summary 10-90s'!N22","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O22),\"\",'LCOE Summary 10-90s'!O22)","v":""},{"$f":"IF(A13=0,IF(ISBLANK('LCOE Summary 10-90s'!O22),C13&\":\"&'LCOE Summary 10-90s'!A22,C13&\",\"&D13&\":\"&'LCOE Summary 10-90s'!A22),\"\")","v":"1b:Number of Confirmation Wells Required"},{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G22<'LCOE Summary 10-90s'!H22,'LCOE Summary 10-90s'!G22,'LCOE Summary 10-90s'!H22),\"\")","v":10.736515534488902},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!D22,\"\")","v":1},{"$f":"IF(A13=0,ABS('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22),\"\")","v":0.78231365840569111},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!C22,\"\")","v":3},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!E22,\"\")","v":6},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!I22-'LCOE Summary 10-90s'!G22,\"\")","v":1.1734704876085349},0,{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22<0,MAX(ABS(I13),ABS(M13)),I13+M13),-0.00001)","v":1.955784146014226},null,11,6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R46),ISBLANK('LCOE Summary 10-90s'!S46)),OR('LCOE Summary 10-90s'!R46='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S46='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"'LCOE Summary 10-90s'!N46","v":"n/a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O46),\"\",'LCOE Summary 10-90s'!O46)","v":""},{"$f":"IF(A14=0,IF(ISBLANK('LCOE Summary 10-90s'!O46),C14&\":\"&'LCOE Summary 10-90s'!A46,C14&\",\"&D14&\":\"&'LCOE Summary 10-90s'!A46),\"\")","v":"n/a:Transmission cost - miles of line"},{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G46<'LCOE Summary 10-90s'!H46,'LCOE Summary 10-90s'!G46,'LCOE Summary 10-90s'!H46),\"\")","v":11.518829192894593},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!D46,\"\")","v":0},{"$f":"IF(A14=0,ABS('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46),\"\")","v":0},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!C46,\"\")","v":0},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!E46,\"\")","v":50},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!I46-'LCOE Summary 10-90s'!G46,\"\")","v":1.8617361062705413},0,{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46<0,MAX(ABS(I14),ABS(M14)),I14+M14),-0.00001)","v":1.8617361062705413},null,12,29]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R7),ISBLANK('LCOE Summary 10-90s'!S7)),OR('LCOE Summary 10-90s'!R7='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S7='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"'LCOE Summary 10-90s'!N7","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O7),\"\",'LCOE Summary 10-90s'!O7)","v":""},{"$f":"IF(A15=0,IF(ISBLANK('LCOE Summary 10-90s'!O7),C15&\":\"&'LCOE Summary 10-90s'!A7,C15&\",\"&D15&\":\"&'LCOE Summary 10-90s'!A7),\"\")","v":"6a:Contingency"},{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G7<'LCOE Summary 10-90s'!H7,'LCOE Summary 10-90s'!G7,'LCOE Summary 10-90s'!H7),\"\")","v":10.641394025434701},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!D7,\"\")","v":0.05},{"$f":"IF(A15=0,ABS('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7),\"\")","v":0.87743516745989147},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!C7,\"\")","v":0.15},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!E7,\"\")","v":0.25},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!I7-'LCOE Summary 10-90s'!G7,\"\")","v":0.8774351674598968},0,{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7<0,MAX(ABS(I15),ABS(M15)),I15+M15),-0.00001)","v":1.7548703349197883},null,13,-11]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R62),ISBLANK('LCOE Summary 10-90s'!S62)),OR('LCOE Summary 10-90s'!R62='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S62='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"'LCOE Summary 10-90s'!N62","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O62),\"\",'LCOE Summary 10-90s'!O62)","v":""},{"$f":"IF(A16=0,IF(ISBLANK('LCOE Summary 10-90s'!O62),C16&\":\"&'LCOE Summary 10-90s'!A62,C16&\",\"&D16&\":\"&'LCOE Summary 10-90s'!A62),\"\")","v":"3a:Plant Capital Cost"},{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G62<'LCOE Summary 10-90s'!H62,'LCOE Summary 10-90s'!G62,'LCOE Summary 10-90s'!H62),\"\")","v":11.02279661131754},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!D62,\"\")","v":0.85},{"$f":"IF(A16=0,ABS('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62),\"\")","v":0.49603258157705277},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!C62,\"\")","v":1},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!E62,\"\")","v":1.3332999999999999},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!I62-'LCOE Summary 10-90s'!G62,\"\")","v":1.1021843962642102},0,{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62<0,MAX(ABS(I16),ABS(M16)),I16+M16),-0.00001)","v":1.5982169778412629},null,14,43]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R21),ISBLANK('LCOE Summary 10-90s'!S21)),OR('LCOE Summary 10-90s'!R21='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S21='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"'LCOE Summary 10-90s'!N21","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O21),\"\",'LCOE Summary 10-90s'!O21)","v":""},{"$f":"IF(A17=0,IF(ISBLANK('LCOE Summary 10-90s'!O21),C17&\":\"&'LCOE Summary 10-90s'!A21,C17&\",\"&D17&\":\"&'LCOE Summary 10-90s'!A21),\"\")","v":"1b:Drilling Success Rate at Successful Confirmation Site"},{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G21<'LCOE Summary 10-90s'!H21,'LCOE Summary 10-90s'!G21,'LCOE Summary 10-90s'!H21),\"\")","v":11.01323135194869},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!D21,\"\")","v":0.8},{"$f":"IF(A17=0,ABS('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21),\"\")","v":0.50559784094590299},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!C21,\"\")","v":0.6},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!E21,\"\")","v":0.4},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!I21-'LCOE Summary 10-90s'!G21,\"\")","v":1.011195681891806},0,{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21<0,MAX(ABS(I17),ABS(M17)),I17+M17),-0.00001)","v":1.516793522837709},null,15,1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R14),ISBLANK('LCOE Summary 10-90s'!S14)),OR('LCOE Summary 10-90s'!R14='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S14='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B14","v":9},{"$f":"'LCOE Summary 10-90s'!N14","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O14),\"\",'LCOE Summary 10-90s'!O14)","v":""},{"$f":"IF(A18=0,IF(ISBLANK('LCOE Summary 10-90s'!O14),C18&\":\"&'LCOE Summary 10-90s'!A14,C18&\",\"&D18&\":\"&'LCOE Summary 10-90s'!A14),\"\")","v":"3d:Duration of Plant Design and Construction"},{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G14<'LCOE Summary 10-90s'!H14,'LCOE Summary 10-90s'!G14,'LCOE Summary 10-90s'!H14),\"\")","v":11.518829192894593},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!D14,\"\")","v":1.25},{"$f":"IF(A18=0,ABS('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14),\"\")","v":0},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!C14,\"\")","v":1.5},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!E14,\"\")","v":2.5},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!I14-'LCOE Summary 10-90s'!G14,\"\")","v":1.4778286826231621},0,{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14<0,MAX(ABS(I18),ABS(M18)),I18+M18),-0.00001)","v":1.4778286826231621},null,16,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R28),ISBLANK('LCOE Summary 10-90s'!S28)),OR('LCOE Summary 10-90s'!R28='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S28='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"'LCOE Summary 10-90s'!N28","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O28),\"\",'LCOE Summary 10-90s'!O28)","v":""},{"$f":"IF(A19=0,IF(ISBLANK('LCOE Summary 10-90s'!O28),C19&\":\"&'LCOE Summary 10-90s'!A28,C19&\",\"&D19&\":\"&'LCOE Summary 10-90s'!A28),\"\")","v":"2b:Injection Well Cost "},{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G28<'LCOE Summary 10-90s'!H28,'LCOE Summary 10-90s'!G28,'LCOE Summary 10-90s'!H28),\"\")","v":10.841012681849644},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!D28,\"\")","v":3000000},{"$f":"IF(A19=0,ABS('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28),\"\")","v":0.67781651104494856},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!C28,\"\")","v":"curve"},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!E28,\"\")","v":9000000},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!I28-'LCOE Summary 10-90s'!G28,\"\")","v":0.65273595590177713},0,{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28<0,MAX(ABS(I19),ABS(M19)),I19+M19),-0.00001)","v":1.3305524669467257},null,17,6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R60),ISBLANK('LCOE Summary 10-90s'!S60)),OR('LCOE Summary 10-90s'!R60='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S60='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"'LCOE Summary 10-90s'!N60","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O60),\"\",'LCOE Summary 10-90s'!O60)","v":""},{"$f":"IF(A20=0,IF(ISBLANK('LCOE Summary 10-90s'!O60),C20&\":\"&'LCOE Summary 10-90s'!A60,C20&\",\"&D20&\":\"&'LCOE Summary 10-90s'!A60),\"\")","v":"3d:Plant Direct Construction Cost Multiplier"},{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G60<'LCOE Summary 10-90s'!H60,'LCOE Summary 10-90s'!G60,'LCOE Summary 10-90s'!H60),\"\")","v":10.827903145773874},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!D60,\"\")","v":2},{"$f":"IF(A20=0,ABS('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60),\"\")","v":0.69092604712071903},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!C60,\"\")","v":2.5282394380990239},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!E60,\"\")","v":3},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!I60-'LCOE Summary 10-90s'!G60,\"\")","v":0.61705286790909497},0,{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60<0,MAX(ABS(I20),ABS(M20)),I20+M20),-0.00001)","v":1.307978915029814},null,18,37]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R13),ISBLANK('LCOE Summary 10-90s'!S13)),OR('LCOE Summary 10-90s'!R13='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S13='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B13","v":8},{"$f":"'LCOE Summary 10-90s'!N13","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O13),\"\",'LCOE Summary 10-90s'!O13)","v":""},{"$f":"IF(A21=0,IF(ISBLANK('LCOE Summary 10-90s'!O13),C21&\":\"&'LCOE Summary 10-90s'!A13,C21&\",\"&D21&\":\"&'LCOE Summary 10-90s'!A13),\"\")","v":"2b:Duration of Well Field Development Phase"},{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G13<'LCOE Summary 10-90s'!H13,'LCOE Summary 10-90s'!G13,'LCOE Summary 10-90s'!H13),\"\")","v":11.353392213043245},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!D13,\"\")","v":1},{"$f":"IF(A21=0,ABS('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13),\"\")","v":0.1654369798513482},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!C13,\"\")","v":1.5},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!E13,\"\")","v":2},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!I13-'LCOE Summary 10-90s'!G13,\"\")","v":1.1288948511178631},0,{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13<0,MAX(ABS(I21),ABS(M21)),I21+M21),-0.00001)","v":1.2943318309692113},null,19,-11]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R23),ISBLANK('LCOE Summary 10-90s'!S23)),OR('LCOE Summary 10-90s'!R23='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S23='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"'LCOE Summary 10-90s'!N23","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O23),\"\",'LCOE Summary 10-90s'!O23)","v":""},{"$f":"IF(A22=0,IF(ISBLANK('LCOE Summary 10-90s'!O23),C22&\":\"&'LCOE Summary 10-90s'!A23,C22&\",\"&D22&\":\"&'LCOE Summary 10-90s'!A23),\"\")","v":"1b:Multiplier for Confirmation Well Costs (>= 1)"},{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G23<'LCOE Summary 10-90s'!H23,'LCOE Summary 10-90s'!G23,'LCOE Summary 10-90s'!H23),\"\")","v":11.017520717147143},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!D23,\"\")","v":1},{"$f":"IF(A22=0,ABS('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23),\"\")","v":0.50130847574745019},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!C23,\"\")","v":1.2},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!E23,\"\")","v":1.5},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!I23-'LCOE Summary 10-90s'!G23,\"\")","v":0.75196271362117528},0,{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23<0,MAX(ABS(I22),ABS(M22)),I22+M22),-0.00001)","v":1.2532711893686255},null,20,-2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R34),ISBLANK('LCOE Summary 10-90s'!S34)),OR('LCOE Summary 10-90s'!R34='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S34='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"'LCOE Summary 10-90s'!N34","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O34),\"\",'LCOE Summary 10-90s'!O34)","v":""},{"$f":"IF(A23=0,IF(ISBLANK('LCOE Summary 10-90s'!O34),C23&\":\"&'LCOE Summary 10-90s'!A34,C23&\",\"&D23&\":\"&'LCOE Summary 10-90s'!A34),\"\")","v":"2a:Annual Rate of Temperature Decline"},{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G34<'LCOE Summary 10-90s'!H34,'LCOE Summary 10-90s'!G34,'LCOE Summary 10-90s'!H34),\"\")","v":11.016853472514528},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!D34,\"\")","v":3.0000000000000001E-3},{"$f":"IF(A23=0,ABS('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34),\"\")","v":0.50197572038006477},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!C34,\"\")","v":5.0000000000000001E-3},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!E34,\"\")","v":7.4999999999999997E-3},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!I34-'LCOE Summary 10-90s'!G34,\"\")","v":0.7288020328214273},0,{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34<0,MAX(ABS(I23),ABS(M23)),I23+M23),-0.00001)","v":1.2307777532014921},null,21,8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R48),ISBLANK('LCOE Summary 10-90s'!S48)),OR('LCOE Summary 10-90s'!R48='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S48='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"'LCOE Summary 10-90s'!N48","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O48),\"\",'LCOE Summary 10-90s'!O48)","v":""},{"$f":"IF(A24=0,IF(ISBLANK('LCOE Summary 10-90s'!O48),C24&\":\"&'LCOE Summary 10-90s'!A48,C24&\",\"&D24&\":\"&'LCOE Summary 10-90s'!A48),\"\")","v":"3a:Flash Plant Wet Bulb Temperature"},{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G48<'LCOE Summary 10-90s'!H48,'LCOE Summary 10-90s'!G48,'LCOE Summary 10-90s'!H48),\"\")","v":11.045195749122549},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!D48,\"\")","v":40},{"$f":"IF(A24=0,ABS('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48),\"\")","v":0.47363344377204442},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!C48,\"\")","v":60},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!E48,\"\")","v":80},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!I48-'LCOE Summary 10-90s'!G48,\"\")","v":0.6529543821398569},0,{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48<0,MAX(ABS(I24),ABS(M24)),I24+M24),-0.00001)","v":1.1265878259119013},null,22,21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R55),ISBLANK('LCOE Summary 10-90s'!S55)),OR('LCOE Summary 10-90s'!R55='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S55='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"'LCOE Summary 10-90s'!N55","v":"3b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O55),\"\",'LCOE Summary 10-90s'!O55)","v":""},{"$f":"IF(A25=0,IF(ISBLANK('LCOE Summary 10-90s'!O55),C25&\":\"&'LCOE Summary 10-90s'!A55,C25&\",\"&D25&\":\"&'LCOE Summary 10-90s'!A55),\"\")","v":"3b:Heat Rejection Equipment Cost "},{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G55<'LCOE Summary 10-90s'!H55,'LCOE Summary 10-90s'!G55,'LCOE Summary 10-90s'!H55),\"\")","v":11.163256794813989},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!D55,\"\")","v":0.5},{"$f":"IF(A25=0,ABS('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55),\"\")","v":0.35557239808060359},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!C55,\"\")","v":1},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!E55,\"\")","v":2},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!I55-'LCOE Summary 10-90s'!G55,\"\")","v":0.71114479616120185},0,{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55<0,MAX(ABS(I25),ABS(M25)),I25+M25),-0.00001)","v":1.0667171942418054},null,23,27]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R53),ISBLANK('LCOE Summary 10-90s'!S53)),OR('LCOE Summary 10-90s'!R53='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S53='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B53","v":48},{"$f":"'LCOE Summary 10-90s'!N53","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O53),\"\",'LCOE Summary 10-90s'!O53)","v":""},{"$f":"IF(A26=0,IF(ISBLANK('LCOE Summary 10-90s'!O53),C26&\":\"&'LCOE Summary 10-90s'!A53,C26&\",\"&D26&\":\"&'LCOE Summary 10-90s'!A53),\"\")","v":"3a:Flash Plant H2S level"},{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G53<'LCOE Summary 10-90s'!H53,'LCOE Summary 10-90s'!G53,'LCOE Summary 10-90s'!H53),\"\")","v":11.247071827815743},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!D53,\"\")","v":0},{"$f":"IF(A26=0,ABS('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53),\"\")","v":0.27175736507884984},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!C53,\"\")","v":20},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!E53,\"\")","v":200},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!I53-'LCOE Summary 10-90s'!G53,\"\")","v":0.76143532067109732},0,{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53<0,MAX(ABS(I26),ABS(M26)),I26+M26),-0.00001)","v":1.0331926857499472},null,24,24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R6),ISBLANK('LCOE Summary 10-90s'!S6)),OR('LCOE Summary 10-90s'!R6='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S6='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"'LCOE Summary 10-90s'!N6","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O6),\"\",'LCOE Summary 10-90s'!O6)","v":""},{"$f":"IF(A27=0,IF(ISBLANK('LCOE Summary 10-90s'!O6),C27&\":\"&'LCOE Summary 10-90s'!A6,C27&\",\"&D27&\":\"&'LCOE Summary 10-90s'!A6),\"\")","v":"6b:Utilization Factor"},{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G6<'LCOE Summary 10-90s'!H6,'LCOE Summary 10-90s'!G6,'LCOE Summary 10-90s'!H6),\"\")","v":11.400193888877014},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!D6,\"\")","v":0.96},{"$f":"IF(A27=0,ABS('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6),\"\")","v":0.11863530401757849},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!C6,\"\")","v":0.95},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!E6,\"\")","v":0.88},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!I6-'LCOE Summary 10-90s'!G6,\"\")","v":0.90594232158877475},0,{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6<0,MAX(ABS(I27),ABS(M27)),I27+M27),-0.00001)","v":1.0245776256063532},null,25,-24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R59),ISBLANK('LCOE Summary 10-90s'!S59)),OR('LCOE Summary 10-90s'!R59='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S59='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"'LCOE Summary 10-90s'!N59","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O59),\"\",'LCOE Summary 10-90s'!O59)","v":""},{"$f":"IF(A28=0,IF(ISBLANK('LCOE Summary 10-90s'!O59),C28&\":\"&'LCOE Summary 10-90s'!A59,C28&\",\"&D28&\":\"&'LCOE Summary 10-90s'!A59),\"\")","v":"3a:Flash Plant H2S Abatement System Cost"},{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G59<'LCOE Summary 10-90s'!H59,'LCOE Summary 10-90s'!G59,'LCOE Summary 10-90s'!H59),\"\")","v":11.382950510355167},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!D59,\"\")","v":0.5},{"$f":"IF(A28=0,ABS('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59),\"\")","v":0.13587868253942581},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!C59,\"\")","v":1},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!E59,\"\")","v":4},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!I59-'LCOE Summary 10-90s'!G59,\"\")","v":0.81527209523655308},0,{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59<0,MAX(ABS(I28),ABS(M28)),I28+M28),-0.00001)","v":0.9511507777759789},null,26,28]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R12),ISBLANK('LCOE Summary 10-90s'!S12)),OR('LCOE Summary 10-90s'!R12='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S12='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B12","v":7},{"$f":"'LCOE Summary 10-90s'!N12","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O12),\"\",'LCOE Summary 10-90s'!O12)","v":""},{"$f":"IF(A29=0,IF(ISBLANK('LCOE Summary 10-90s'!O12),C29&\":\"&'LCOE Summary 10-90s'!A12,C29&\",\"&D29&\":\"&'LCOE Summary 10-90s'!A12),\"\")","v":"1b:Duration of Confirmation Phase"},{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G12<'LCOE Summary 10-90s'!H12,'LCOE Summary 10-90s'!G12,'LCOE Summary 10-90s'!H12),\"\")","v":11.325125294070922},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!D12,\"\")","v":1},{"$f":"IF(A29=0,ABS('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12),\"\")","v":0.19370389882367078},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!C12,\"\")","v":1.5},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!E12,\"\")","v":2},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!I12-'LCOE Summary 10-90s'!G12,\"\")","v":0.71793301335084081},0,{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12<0,MAX(ABS(I29),ABS(M29)),I29+M29),-0.00001)","v":0.91163691217451159},null,27,-20]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R43),ISBLANK('LCOE Summary 10-90s'!S43)),OR('LCOE Summary 10-90s'!R43='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S43='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"'LCOE Summary 10-90s'!N43","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O43),\"\",'LCOE Summary 10-90s'!O43)","v":""},{"$f":"IF(A30=0,IF(ISBLANK('LCOE Summary 10-90s'!O43),C30&\":\"&'LCOE Summary 10-90s'!A43,C30&\",\"&D30&\":\"&'LCOE Summary 10-90s'!A43),\"\")","v":"4b:Field Annual Maintenance (non-labor)"},{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G43<'LCOE Summary 10-90s'!H43,'LCOE Summary 10-90s'!G43,'LCOE Summary 10-90s'!H43),\"\")","v":11.261003005855274},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!D43,\"\")","v":5.0000000000000001E-3},{"$f":"IF(A30=0,ABS('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43),\"\")","v":0.25782618703931881},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!C43,\"\")","v":1.4999999999999999E-2},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!E43,\"\")","v":0.04},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!I43-'LCOE Summary 10-90s'!G43,\"\")","v":0.64456546759829614},0,{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43<0,MAX(ABS(I30),ABS(M30)),I30+M30),-0.00001)","v":0.90239165463761495},null,28,10]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R49),ISBLANK('LCOE Summary 10-90s'!S49)),OR('LCOE Summary 10-90s'!R49='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S49='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"'LCOE Summary 10-90s'!N49","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O49),\"\",'LCOE Summary 10-90s'!O49)","v":""},{"$f":"IF(A31=0,IF(ISBLANK('LCOE Summary 10-90s'!O49),C31&\":\"&'LCOE Summary 10-90s'!A49,C31&\",\"&D31&\":\"&'LCOE Summary 10-90s'!A49),\"\")","v":"3a:Steam Turbine Efficiency"},{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G49<'LCOE Summary 10-90s'!H49,'LCOE Summary 10-90s'!G49,'LCOE Summary 10-90s'!H49),\"\")","v":11.196799671655235},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!D49,\"\")","v":0.85},{"$f":"IF(A31=0,ABS('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49),\"\")","v":0.32202952123935802},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!C49,\"\")","v":0.8},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!E49,\"\")","v":0.75},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!I49-'LCOE Summary 10-90s'!G49,\"\")","v":0.36238005841944165},0,{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49<0,MAX(ABS(I31),ABS(M31)),I31+M31),-0.00001)","v":0.68440957965879967},null,29,15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R11),ISBLANK('LCOE Summary 10-90s'!S11)),OR('LCOE Summary 10-90s'!R11='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S11='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"'LCOE Summary 10-90s'!N11","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O11),\"\",'LCOE Summary 10-90s'!O11)","v":""},{"$f":"IF(A32=0,IF(ISBLANK('LCOE Summary 10-90s'!O11),C32&\":\"&'LCOE Summary 10-90s'!A11,C32&\",\"&D32&\":\"&'LCOE Summary 10-90s'!A11),\"\")","v":"1a:Duration of Exploration Phase"},{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G11<'LCOE Summary 10-90s'!H11,'LCOE Summary 10-90s'!G11,'LCOE Summary 10-90s'!H11),\"\")","v":11.50389057586065},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!D11,\"\")","v":1.5},{"$f":"IF(A32=0,ABS('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11),\"\")","v":1.4938617033942947E-2},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!C11,\"\")","v":2},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!E11,\"\")","v":4},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!I11-'LCOE Summary 10-90s'!G11,\"\")","v":0.64813694934842481},0,{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11<0,MAX(ABS(I32),ABS(M32)),I32+M32),-0.00001)","v":0.66307556638236775},null,30,-24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R33),ISBLANK('LCOE Summary 10-90s'!S33)),OR('LCOE Summary 10-90s'!R33='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S33='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"'LCOE Summary 10-90s'!N33","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O33),\"\",'LCOE Summary 10-90s'!O33)","v":""},{"$f":"IF(A33=0,IF(ISBLANK('LCOE Summary 10-90s'!O33),C33&\":\"&'LCOE Summary 10-90s'!A33,C33&\",\"&D33&\":\"&'LCOE Summary 10-90s'!A33),\"\")","v":"2a:Reservoir Hydraulic Drawdown"},{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G33<'LCOE Summary 10-90s'!H33,'LCOE Summary 10-90s'!G33,'LCOE Summary 10-90s'!H33),\"\")","v":11.339020218652514},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!D33,\"\")","v":0.2},{"$f":"IF(A33=0,ABS('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33),\"\")","v":0.17980897424207853},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!C33,\"\")","v":0.5},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!E33,\"\")","v":1.2},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!I33-'LCOE Summary 10-90s'!G33,\"\")","v":0.42840649911371997},0,{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33<0,MAX(ABS(I33),ABS(M33)),I33+M33),-0.00001)","v":0.60821547335579851},null,31,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R25),ISBLANK('LCOE Summary 10-90s'!S25)),OR('LCOE Summary 10-90s'!R25='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S25='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"'LCOE Summary 10-90s'!N25","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O25),\"\",'LCOE Summary 10-90s'!O25)","v":""},{"$f":"IF(A34=0,IF(ISBLANK('LCOE Summary 10-90s'!O25),C34&\":\"&'LCOE Summary 10-90s'!A25,C34&\",\"&D34&\":\"&'LCOE Summary 10-90s'!A25),\"\")","v":"2b:Drilling Success Rate During Final Well Field Development"},{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G25<'LCOE Summary 10-90s'!H25,'LCOE Summary 10-90s'!G25,'LCOE Summary 10-90s'!H25),\"\")","v":11.33160416532956},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!D25,\"\")","v":0.9},{"$f":"IF(A34=0,ABS('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25),\"\")","v":0.18722502756503268},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!C25,\"\")","v":0.8},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!E25,\"\")","v":0.6},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!I25-'LCOE Summary 10-90s'!G25,\"\")","v":0.37445005513006713},0,{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25<0,MAX(ABS(I34),ABS(M34)),I34+M34),-0.00001)","v":0.5616750826950998},null,32,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R16),ISBLANK('LCOE Summary 10-90s'!S16)),OR('LCOE Summary 10-90s'!R16='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S16='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"'LCOE Summary 10-90s'!N16","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O16),\"\",'LCOE Summary 10-90s'!O16)","v":""},{"$f":"IF(A35=0,IF(ISBLANK('LCOE Summary 10-90s'!O16),C35&\":\"&'LCOE Summary 10-90s'!A16,C35&\",\"&D35&\":\"&'LCOE Summary 10-90s'!A16),\"\")","v":"1a:Pre-Drilling Exploration Costs"},{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G16<'LCOE Summary 10-90s'!H16,'LCOE Summary 10-90s'!G16,'LCOE Summary 10-90s'!H16),\"\")","v":11.304170424113234},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!D16,\"\")","v":100000},{"$f":"IF(A35=0,ABS('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16),\"\")","v":0.21465876878135859},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!C16,\"\")","v":500000},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!E16,\"\")","v":1000000},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!I16-'LCOE Summary 10-90s'!G16,\"\")","v":0.26832346097669912},0,{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16<0,MAX(ABS(I35),ABS(M35)),I35+M35),-0.00001)","v":0.48298222975805771},null,33,-22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R15),ISBLANK('LCOE Summary 10-90s'!S15)),OR('LCOE Summary 10-90s'!R15='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S15='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"'LCOE Summary 10-90s'!N15","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O15),\"\",'LCOE Summary 10-90s'!O15)","v":""},{"$f":"IF(A36=0,IF(ISBLANK('LCOE Summary 10-90s'!O15),C36&\":\"&'LCOE Summary 10-90s'!A15,C36&\",\"&D36&\":\"&'LCOE Summary 10-90s'!A15),\"\")","v":"1a:Number of Pre-Drilling Exploration Sites Evaluated "},{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G15<'LCOE Summary 10-90s'!H15,'LCOE Summary 10-90s'!G15,'LCOE Summary 10-90s'!H15),\"\")","v":11.255794426221202},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!D15,\"\")","v":1},{"$f":"IF(A36=0,ABS('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15),\"\")","v":0.26303476667339076},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!C15,\"\")","v":6},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!E15,\"\")","v":10},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!I15-'LCOE Summary 10-90s'!G15,\"\")","v":0.21042781333871297},0,{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15<0,MAX(ABS(I36),ABS(M36)),I36+M36),-0.00001)","v":0.47346258001210373},null,34,-24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R58),ISBLANK('LCOE Summary 10-90s'!S58)),OR('LCOE Summary 10-90s'!R58='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S58='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"'LCOE Summary 10-90s'!N58","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O58),\"\",'LCOE Summary 10-90s'!O58)","v":""},{"$f":"IF(A37=0,IF(ISBLANK('LCOE Summary 10-90s'!O58),C37&\":\"&'LCOE Summary 10-90s'!A58,C37&\",\"&D37&\":\"&'LCOE Summary 10-90s'!A58),\"\")","v":"3a:Flash Plant NCG Removal System Cost"},{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G58<'LCOE Summary 10-90s'!H58,'LCOE Summary 10-90s'!G58,'LCOE Summary 10-90s'!H58),\"\")","v":11.439927666249496},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!D58,\"\")","v":0.5},{"$f":"IF(A37=0,ABS('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58),\"\")","v":7.890152664509742E-2},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!C58,\"\")","v":1},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!E58,\"\")","v":3},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!I58-'LCOE Summary 10-90s'!G58,\"\")","v":0.31560610658039501},0,{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58<0,MAX(ABS(I37),ABS(M37)),I37+M37),-0.00001)","v":0.39450763322549243},null,35,18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R19),ISBLANK('LCOE Summary 10-90s'!S19)),OR('LCOE Summary 10-90s'!R19='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S19='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"'LCOE Summary 10-90s'!N19","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O19),\"\",'LCOE Summary 10-90s'!O19)","v":""},{"$f":"IF(A38=0,IF(ISBLANK('LCOE Summary 10-90s'!O19),C38&\":\"&'LCOE Summary 10-90s'!A19,C38&\",\"&D38&\":\"&'LCOE Summary 10-90s'!A19),\"\")","v":"5b:Leasing Cost "},{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G19<'LCOE Summary 10-90s'!H19,'LCOE Summary 10-90s'!G19,'LCOE Summary 10-90s'!H19),\"\")","v":11.509700231794776},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!D19,\"\")","v":2},{"$f":"IF(A38=0,ABS('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19),\"\")","v":9.12896109981709E-3},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!C19,\"\")","v":30},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!E19,\"\")","v":1000},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!I19-'LCOE Summary 10-90s'!G19,\"\")","v":0.31625329524368162},0,{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19<0,MAX(ABS(I38),ABS(M38)),I38+M38),-0.00001)","v":0.32538225634349871},null,36,-22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R57),ISBLANK('LCOE Summary 10-90s'!S57)),OR('LCOE Summary 10-90s'!R57='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S57='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"'LCOE Summary 10-90s'!N57","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O57),\"\",'LCOE Summary 10-90s'!O57)","v":""},{"$f":"IF(A39=0,IF(ISBLANK('LCOE Summary 10-90s'!O57),C39&\":\"&'LCOE Summary 10-90s'!A57,C39&\",\"&D39&\":\"&'LCOE Summary 10-90s'!A57),\"\")","v":"3a:Plant Pump Cost"},{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G57<'LCOE Summary 10-90s'!H57,'LCOE Summary 10-90s'!G57,'LCOE Summary 10-90s'!H57),\"\")","v":11.424039789334484},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!D57,\"\")","v":0.5},{"$f":"IF(A39=0,ABS('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57),\"\")","v":9.4789403560108454E-2},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!C57,\"\")","v":1},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!E57,\"\")","v":2},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!I57-'LCOE Summary 10-90s'!G57,\"\")","v":0.18957880712021868},0,{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57<0,MAX(ABS(I39),ABS(M39)),I39+M39),-0.00001)","v":0.28436821068032714},null,37,15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R61),ISBLANK('LCOE Summary 10-90s'!S61)),OR('LCOE Summary 10-90s'!R61='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S61='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"'LCOE Summary 10-90s'!N61","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O61),\"\",'LCOE Summary 10-90s'!O61)","v":""},{"$f":"IF(A40=0,IF(ISBLANK('LCOE Summary 10-90s'!O61),C40&\":\"&'LCOE Summary 10-90s'!A61,C40&\",\"&D40&\":\"&'LCOE Summary 10-90s'!A61),\"\")","v":"3d:Indirect Plant Construction Cost %"},{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G61<'LCOE Summary 10-90s'!H61,'LCOE Summary 10-90s'!G61,'LCOE Summary 10-90s'!H61),\"\")","v":11.341674699474217},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!D61,\"\")","v":0.06},{"$f":"IF(A40=0,ABS('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61),\"\")","v":0.17715449342037637},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!C61,\"\")","v":0.12},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!E61,\"\")","v":0.15},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!I61-'LCOE Summary 10-90s'!G61,\"\")","v":8.8577246710187296E-2},0,{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61<0,MAX(ABS(I40),ABS(M40)),I40+M40),-0.00001)","v":0.26573174013056367},null,38,18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R41),ISBLANK('LCOE Summary 10-90s'!S41)),OR('LCOE Summary 10-90s'!R41='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S41='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"'LCOE Summary 10-90s'!N41","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O41),\"\",'LCOE Summary 10-90s'!O41)","v":"4b"},{"$f":"IF(A41=0,IF(ISBLANK('LCOE Summary 10-90s'!O41),C41&\":\"&'LCOE Summary 10-90s'!A41,C41&\",\"&D41&\":\"&'LCOE Summary 10-90s'!A41),\"\")","v":"4a,4b:Labor Rate Multiplier (for Benefits, Overhead,, G&A)"},{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G41<'LCOE Summary 10-90s'!H41,'LCOE Summary 10-90s'!G41,'LCOE Summary 10-90s'!H41),\"\")","v":11.364141274864767},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!D41,\"\")","v":1.2},{"$f":"IF(A41=0,ABS('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41),\"\")","v":0.15468791802982551},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!C41,\"\")","v":1.8},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!E41,\"\")","v":2.2000000000000002},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!I41-'LCOE Summary 10-90s'!G41,\"\")","v":0.10312527868655152},0,{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41<0,MAX(ABS(I41),ABS(M41)),I41+M41),-0.00001)","v":0.25781319671637704},null,39,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R44),ISBLANK('LCOE Summary 10-90s'!S44)),OR('LCOE Summary 10-90s'!R44='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S44='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"'LCOE Summary 10-90s'!N44","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O44),\"\",'LCOE Summary 10-90s'!O44)","v":""},{"$f":"IF(A42=0,IF(ISBLANK('LCOE Summary 10-90s'!O44),C42&\":\"&'LCOE Summary 10-90s'!A44,C42&\",\"&D42&\":\"&'LCOE Summary 10-90s'!A44),\"\")","v":"4a:Plant Annual Maintenance (non-labor)"},{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G44<'LCOE Summary 10-90s'!H44,'LCOE Summary 10-90s'!G44,'LCOE Summary 10-90s'!H44),\"\")","v":11.369601951144517},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!D44,\"\")","v":1.2E-2},{"$f":"IF(A42=0,ABS('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44),\"\")","v":0.14922724175007573},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!C44,\"\")","v":1.7999999999999999E-2},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!E44,\"\")","v":2.1999999999999999E-2},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!I44-'LCOE Summary 10-90s'!G44,\"\")","v":9.9484827833384415E-2},0,{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44<0,MAX(ABS(I42),ABS(M42)),I42+M42),-0.00001)","v":0.24871206958346015},null,40,-1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R42),ISBLANK('LCOE Summary 10-90s'!S42)),OR('LCOE Summary 10-90s'!R42='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S42='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"'LCOE Summary 10-90s'!N42","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O42),\"\",'LCOE Summary 10-90s'!O42)","v":"4b"},{"$f":"IF(A43=0,IF(ISBLANK('LCOE Summary 10-90s'!O42),C43&\":\"&'LCOE Summary 10-90s'!A42,C43&\",\"&D43&\":\"&'LCOE Summary 10-90s'!A42),\"\")","v":"4a,4b:Adjustment to Staff"},{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G42<'LCOE Summary 10-90s'!H42,'LCOE Summary 10-90s'!G42,'LCOE Summary 10-90s'!H42),\"\")","v":11.402813254372223},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!D42,\"\")","v":0.75},{"$f":"IF(A43=0,ABS('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42),\"\")","v":0.11601593852237002},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!C42,\"\")","v":1},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!E42,\"\")","v":1.5},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!I42-'LCOE Summary 10-90s'!G42,\"\")","v":5.8007969261185011E-2},0,{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42<0,MAX(ABS(I43),ABS(M43)),I43+M43),-0.00001)","v":0.17402390778355503},null,41,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R29),ISBLANK('LCOE Summary 10-90s'!S29)),OR('LCOE Summary 10-90s'!R29='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S29='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"'LCOE Summary 10-90s'!N29","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O29),\"\",'LCOE Summary 10-90s'!O29)","v":""},{"$f":"IF(A44=0,IF(ISBLANK('LCOE Summary 10-90s'!O29),C44&\":\"&'LCOE Summary 10-90s'!A29,C44&\",\"&D44&\":\"&'LCOE Summary 10-90s'!A29),\"\")","v":"2b:Surface Equipment Cost per Well"},{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G29<'LCOE Summary 10-90s'!H29,'LCOE Summary 10-90s'!G29,'LCOE Summary 10-90s'!H29),\"\")","v":11.467085485846667},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!D29,\"\")","v":150000},{"$f":"IF(A44=0,ABS('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29),\"\")","v":5.174370704792608E-2},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!C29,\"\")","v":250000},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!E29,\"\")","v":450000},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!I29-'LCOE Summary 10-90s'!G29,\"\")","v":0.10348741409585571},0,{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29<0,MAX(ABS(I44),ABS(M44)),I44+M44),-0.00001)","v":0.15523112114378179},null,42,-18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R51),ISBLANK('LCOE Summary 10-90s'!S51)),OR('LCOE Summary 10-90s'!R51='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S51='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"'LCOE Summary 10-90s'!N51","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O51),\"\",'LCOE Summary 10-90s'!O51)","v":""},{"$f":"IF(A45=0,IF(ISBLANK('LCOE Summary 10-90s'!O51),C45&\":\"&'LCOE Summary 10-90s'!A51,C45&\",\"&D45&\":\"&'LCOE Summary 10-90s'!A51),\"\")","v":"3a:Flash Plant Cooling Water Temperature Rise"},{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G51<'LCOE Summary 10-90s'!H51,'LCOE Summary 10-90s'!G51,'LCOE Summary 10-90s'!H51),\"\")","v":11.518829192894593},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!D51,\"\")","v":15},{"$f":"IF(A45=0,ABS('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51),\"\")","v":5.1904088607594545E-2},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!C51,\"\")","v":22.5},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!E51,\"\")","v":30},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!I51-'LCOE Summary 10-90s'!G51,\"\")","v":8.1075943326919031E-2},0,{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51<0,MAX(ABS(I45),ABS(M45)),I45+M45),-0.00001)","v":8.1075943326919031E-2},null,43,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R37),ISBLANK('LCOE Summary 10-90s'!S37)),OR('LCOE Summary 10-90s'!R37='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S37='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"'LCOE Summary 10-90s'!N37","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O37),\"\",'LCOE Summary 10-90s'!O37)","v":""},{"$f":"IF(A46=0,IF(ISBLANK('LCOE Summary 10-90s'!O37),C46&\":\"&'LCOE Summary 10-90s'!A37,C46&\",\"&D46&\":\"&'LCOE Summary 10-90s'!A37),\"\")","v":"4b:Production and Injection Pump & Driver Efficiency"},{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G37<'LCOE Summary 10-90s'!H37,'LCOE Summary 10-90s'!G37,'LCOE Summary 10-90s'!H37),\"\")","v":11.476603855168502},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!D37,\"\")","v":0.8},{"$f":"IF(A46=0,ABS('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37),\"\")","v":4.2225337726090828E-2},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!C37,\"\")","v":0.67500000000000004},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!E37,\"\")","v":0.6},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!I37-'LCOE Summary 10-90s'!G37,\"\")","v":3.3894059378209107E-2},0,{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37<0,MAX(ABS(I46),ABS(M46)),I46+M46),-0.00001)","v":7.6119397104299935E-2},null,44,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R40),ISBLANK('LCOE Summary 10-90s'!S40)),OR('LCOE Summary 10-90s'!R40='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S40='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"'LCOE Summary 10-90s'!N40","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O40),\"\",'LCOE Summary 10-90s'!O40)","v":""},{"$f":"IF(A47=0,IF(ISBLANK('LCOE Summary 10-90s'!O40),C47&\":\"&'LCOE Summary 10-90s'!A40,C47&\",\"&D47&\":\"&'LCOE Summary 10-90s'!A40),\"\")","v":"2b:Hole or Casing Diameter in Injection Interval"},{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G40<'LCOE Summary 10-90s'!H40,'LCOE Summary 10-90s'!G40,'LCOE Summary 10-90s'!H40),\"\")","v":11.51611660316634},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!D40,\"\")","v":14.5},{"$f":"IF(A47=0,ABS('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40),\"\")","v":2.7125897282527234E-3},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!C40,\"\")","v":"default"},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!E40,\"\")","v":8.25},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!I40-'LCOE Summary 10-90s'!G40,\"\")","v":6.9171872754225205E-2},0,{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40<0,MAX(ABS(I47),ABS(M47)),I47+M47),-0.00001)","v":7.1884462482477929E-2},null,45,-10]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R30),ISBLANK('LCOE Summary 10-90s'!S30)),OR('LCOE Summary 10-90s'!R30='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S30='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"'LCOE Summary 10-90s'!N30","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O30),\"\",'LCOE Summary 10-90s'!O30)","v":""},{"$f":"IF(A48=0,IF(ISBLANK('LCOE Summary 10-90s'!O30),C48&\":\"&'LCOE Summary 10-90s'!A30,C48&\",\"&D48&\":\"&'LCOE Summary 10-90s'!A30),\"\")","v":"5b:Permitting (Utilization Plan) for Field and Plant"},{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G30<'LCOE Summary 10-90s'!H30,'LCOE Summary 10-90s'!G30,'LCOE Summary 10-90s'!H30),\"\")","v":11.495866652987935},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!D30,\"\")","v":500000},{"$f":"IF(A48=0,ABS('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30),\"\")","v":2.2962539906657753E-2},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!C30,\"\")","v":1000000},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!E30,\"\")","v":2000000},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!I30-'LCOE Summary 10-90s'!G30,\"\")","v":4.5925079813315506E-2},0,{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30<0,MAX(ABS(I48),ABS(M48)),I48+M48),-0.00001)","v":6.8887619719973259E-2},null,46,-21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R50),ISBLANK('LCOE Summary 10-90s'!S50)),OR('LCOE Summary 10-90s'!R50='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S50='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"'LCOE Summary 10-90s'!N50","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O50),\"\",'LCOE Summary 10-90s'!O50)","v":""},{"$f":"IF(A49=0,IF(ISBLANK('LCOE Summary 10-90s'!O50),C49&\":\"&'LCOE Summary 10-90s'!A50,C49&\",\"&D49&\":\"&'LCOE Summary 10-90s'!A50),\"\")","v":"3a:Flash Plant Pump Efficiency"},{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G50<'LCOE Summary 10-90s'!H50,'LCOE Summary 10-90s'!G50,'LCOE Summary 10-90s'!H50),\"\")","v":11.492716004832394},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!D50,\"\")","v":0.8},{"$f":"IF(A49=0,ABS('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50),\"\")","v":2.61131880621992E-2},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!C50,\"\")","v":0.75},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!E50,\"\")","v":0.7},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!I50-'LCOE Summary 10-90s'!G50,\"\")","v":2.980759980778025E-2},0,{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50<0,MAX(ABS(I49),ABS(M49)),I49+M49),-0.00001)","v":5.5920787869979449E-2},null,47,-2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R38),ISBLANK('LCOE Summary 10-90s'!S38)),OR('LCOE Summary 10-90s'!R38='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S38='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"'LCOE Summary 10-90s'!N38","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O38),\"\",'LCOE Summary 10-90s'!O38)","v":""},{"$f":"IF(A50=0,IF(ISBLANK('LCOE Summary 10-90s'!O38),C50&\":\"&'LCOE Summary 10-90s'!A38,C50&\",\"&D50&\":\"&'LCOE Summary 10-90s'!A38),\"\")","v":"2b:Hole or Casing Diameter in Production Interval"},{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G38<'LCOE Summary 10-90s'!H38,'LCOE Summary 10-90s'!G38,'LCOE Summary 10-90s'!H38),\"\")","v":11.518829192894593},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!D38,\"\")","v":14.5},{"$f":"IF(A50=0,ABS('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38),\"\")","v":1.1362063348308027E-4},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!C38,\"\")","v":"default"},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!E38,\"\")","v":8.25},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!I38-'LCOE Summary 10-90s'!G38,\"\")","v":-1.7538340225771165E-2},0,{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38<0,MAX(ABS(I50),ABS(M50)),I50+M50),-0.00001)","v":1.7538340225771165E-2},null,48,-15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R9),ISBLANK('LCOE Summary 10-90s'!S9)),OR('LCOE Summary 10-90s'!R9='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S9='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"'LCOE Summary 10-90s'!N9","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O9),\"\",'LCOE Summary 10-90s'!O9)","v":""},{"$f":"IF(A51=0,IF(ISBLANK('LCOE Summary 10-90s'!O9),C51&\":\"&'LCOE Summary 10-90s'!A9,C51&\",\"&D51&\":\"&'LCOE Summary 10-90s'!A9),\"\")","v":"6a:Project Life"},{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G9<'LCOE Summary 10-90s'!H9,'LCOE Summary 10-90s'!G9,'LCOE Summary 10-90s'!H9),\"\")","v":11.518829192894593},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!D9,\"\")","v":30},{"$f":"IF(A51=0,ABS('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9),\"\")","v":0},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!C9,\"\")","v":30},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!E9,\"\")","v":30},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!I9-'LCOE Summary 10-90s'!G9,\"\")","v":0},0,{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9<0,MAX(ABS(I51),ABS(M51)),I51+M51),-0.00001)","v":0},null,49,-45]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R36),ISBLANK('LCOE Summary 10-90s'!S36)),OR('LCOE Summary 10-90s'!R36='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S36='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"'LCOE Summary 10-90s'!N36","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O36),\"\",'LCOE Summary 10-90s'!O36)","v":""},{"$f":"IF(A52=0,IF(ISBLANK('LCOE Summary 10-90s'!O36),C52&\":\"&'LCOE Summary 10-90s'!A36,C52&\",\"&D52&\":\"&'LCOE Summary 10-90s'!A36),\"\")","v":"4b:Make-up Water Cost ($/acre-ft)"},{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G36<'LCOE Summary 10-90s'!H36,'LCOE Summary 10-90s'!G36,'LCOE Summary 10-90s'!H36),\"\")","v":11.518829192894593},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!D36,\"\")","v":0},{"$f":"IF(A52=0,ABS('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36),\"\")","v":0},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!C36,\"\")","v":0},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!E36,\"\")","v":0},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!I36-'LCOE Summary 10-90s'!G36,\"\")","v":0},0,{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36<0,MAX(ABS(I52),ABS(M52)),I52+M52),-0.00001)","v":0},null,50,-19]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R24),ISBLANK('LCOE Summary 10-90s'!S24)),OR('LCOE Summary 10-90s'!R24='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S24='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"'LCOE Summary 10-90s'!N24","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O24),\"\",'LCOE Summary 10-90s'!O24)","v":""},{"$f":"IF(A53=0,IF(ISBLANK('LCOE Summary 10-90s'!O24),C53&\":\"&'LCOE Summary 10-90s'!A24,C53&\",\"&D53&\":\"&'LCOE Summary 10-90s'!A24),\"\")","v":"2a:Confirmation Well Simulation Cost"},{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G24<'LCOE Summary 10-90s'!H24,'LCOE Summary 10-90s'!G24,'LCOE Summary 10-90s'!H24),\"\")","v":11.518829192894593},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!D24,\"\")","v":0},{"$f":"IF(A53=0,ABS('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24),\"\")","v":0},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!C24,\"\")","v":0},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!E24,\"\")","v":0},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!I24-'LCOE Summary 10-90s'!G24,\"\")","v":0},0,{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24<0,MAX(ABS(I53),ABS(M53)),I53+M53),-0.00001)","v":0},null,51,-32]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R32),ISBLANK('LCOE Summary 10-90s'!S32)),OR('LCOE Summary 10-90s'!R32='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S32='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"'LCOE Summary 10-90s'!N32","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O32),\"\",'LCOE Summary 10-90s'!O32)","v":""},{"$f":"IF(A54=0,IF(ISBLANK('LCOE Summary 10-90s'!O32),C54&\":\"&'LCOE Summary 10-90s'!A32,C54&\",\"&D54&\":\"&'LCOE Summary 10-90s'!A32),\"\")","v":"2a:Production/Injection Well Stimulation Cost"},{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G32<'LCOE Summary 10-90s'!H32,'LCOE Summary 10-90s'!G32,'LCOE Summary 10-90s'!H32),\"\")","v":11.518829192894593},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!D32,\"\")","v":0},{"$f":"IF(A54=0,ABS('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32),\"\")","v":0},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!C32,\"\")","v":0},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!E32,\"\")","v":0},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!I32-'LCOE Summary 10-90s'!G32,\"\")","v":0},0,{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32<0,MAX(ABS(I54),ABS(M54)),I54+M54),-0.00001)","v":0},null,52,-25]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R10),ISBLANK('LCOE Summary 10-90s'!S10)),OR('LCOE Summary 10-90s'!R10='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S10='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B10","v":5},{"$f":"'LCOE Summary 10-90s'!N10","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O10),\"\",'LCOE Summary 10-90s'!O10)","v":""},{"$f":"IF(A55=0,IF(ISBLANK('LCOE Summary 10-90s'!O10),C55&\":\"&'LCOE Summary 10-90s'!A10,C55&\",\"&D55&\":\"&'LCOE Summary 10-90s'!A10),\"\")","v":"6a:Fixed Charge Rate"},{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G10<'LCOE Summary 10-90s'!H10,'LCOE Summary 10-90s'!G10,'LCOE Summary 10-90s'!H10),\"\")","v":11.518829192894593},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!D10,\"\")","v":0.09},{"$f":"IF(A55=0,ABS('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10),\"\")","v":0},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!C10,\"\")","v":0.108},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!E10,\"\")","v":0.13},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!I10-'LCOE Summary 10-90s'!G10,\"\")","v":0},0,{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10<0,MAX(ABS(I55),ABS(M55)),I55+M55),-0.00001)","v":0},null,53,-48]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R45),ISBLANK('LCOE Summary 10-90s'!S45)),OR('LCOE Summary 10-90s'!R45='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S45='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"'LCOE Summary 10-90s'!N45","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O45),\"\",'LCOE Summary 10-90s'!O45)","v":""},{"$f":"IF(A56=0,IF(ISBLANK('LCOE Summary 10-90s'!O45),C56&\":\"&'LCOE Summary 10-90s'!A45,C56&\",\"&D56&\":\"&'LCOE Summary 10-90s'!A45),\"\")","v":"4b:Geothermal Production Pump Life"},{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G45<'LCOE Summary 10-90s'!H45,'LCOE Summary 10-90s'!G45,'LCOE Summary 10-90s'!H45),\"\")","v":11.518829192894593},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!D45,\"\")","v":5},{"$f":"IF(A56=0,ABS('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45),\"\")","v":0},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!C45,\"\")","v":3},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!E45,\"\")","v":1},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!I45-'LCOE Summary 10-90s'!G45,\"\")","v":0},0,{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45<0,MAX(ABS(I56),ABS(M56)),I56+M56),-0.00001)","v":0},null,54,-14]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R39),ISBLANK('LCOE Summary 10-90s'!S39)),OR('LCOE Summary 10-90s'!R39='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S39='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"'LCOE Summary 10-90s'!N39","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O39),\"\",'LCOE Summary 10-90s'!O39)","v":""},{"$f":"IF(A57=0,IF(ISBLANK('LCOE Summary 10-90s'!O39),C57&\":\"&'LCOE Summary 10-90s'!A39,C57&\",\"&D57&\":\"&'LCOE Summary 10-90s'!A39),\"\")","v":"4b:Production Pump Cost"},{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G39<'LCOE Summary 10-90s'!H39,'LCOE Summary 10-90s'!G39,'LCOE Summary 10-90s'!H39),\"\")","v":11.518829192894593},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!D39,\"\")","v":0.7},{"$f":"IF(A57=0,ABS('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39),\"\")","v":0},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!C39,\"\")","v":1},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!E39,\"\")","v":2},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!I39-'LCOE Summary 10-90s'!G39,\"\")","v":0},0,{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39<0,MAX(ABS(I57),ABS(M57)),I57+M57),-0.00001)","v":0},null,55,-21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R56),ISBLANK('LCOE Summary 10-90s'!S56)),OR('LCOE Summary 10-90s'!R56='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S56='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"'LCOE Summary 10-90s'!N56","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O56),\"\",'LCOE Summary 10-90s'!O56)","v":""},{"$f":"IF(A58=0,IF(ISBLANK('LCOE Summary 10-90s'!O56),C58&\":\"&'LCOE Summary 10-90s'!A56,C58&\",\"&D58&\":\"&'LCOE Summary 10-90s'!A56),\"\")","v":""},{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G56<'LCOE Summary 10-90s'!H56,'LCOE Summary 10-90s'!G56,'LCOE Summary 10-90s'!H56),\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!D56,\"\")","v":""},{"$f":"IF(A58=0,ABS('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56),\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!C56,\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!E56,\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!I56-'LCOE Summary 10-90s'!G56,\"\")","v":""},0,{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56<0,MAX(ABS(I58),ABS(M58)),I58+M58),-0.00001)","v":-1.0000000000000001E-5},null,56,-5]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R63),ISBLANK('LCOE Summary 10-90s'!S63)),OR('LCOE Summary 10-90s'!R63='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S63='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"'LCOE Summary 10-90s'!N63","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O63),\"\",'LCOE Summary 10-90s'!O63)","v":""},{"$f":"IF(A59=0,IF(ISBLANK('LCOE Summary 10-90s'!O63),C59&\":\"&'LCOE Summary 10-90s'!A63,C59&\",\"&D59&\":\"&'LCOE Summary 10-90s'!A63),\"\")","v":""},{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G63<'LCOE Summary 10-90s'!H63,'LCOE Summary 10-90s'!G63,'LCOE Summary 10-90s'!H63),\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!D63,\"\")","v":""},{"$f":"IF(A59=0,ABS('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63),\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!C63,\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!E63,\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!I63-'LCOE Summary 10-90s'!G63,\"\")","v":""},0,{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63<0,MAX(ABS(I59),ABS(M59)),I59+M59),-0.00001)","v":-1.0000000000000001E-5},null,57,1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R35),ISBLANK('LCOE Summary 10-90s'!S35)),OR('LCOE Summary 10-90s'!R35='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S35='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"'LCOE Summary 10-90s'!N35","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O35),\"\",'LCOE Summary 10-90s'!O35)","v":""},{"$f":"IF(A60=0,IF(ISBLANK('LCOE Summary 10-90s'!O35),C60&\":\"&'LCOE Summary 10-90s'!A35,C60&\",\"&D60&\":\"&'LCOE Summary 10-90s'!A35),\"\")","v":""},{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G35<'LCOE Summary 10-90s'!H35,'LCOE Summary 10-90s'!G35,'LCOE Summary 10-90s'!H35),\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!D35,\"\")","v":""},{"$f":"IF(A60=0,ABS('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35),\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!C35,\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!E35,\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!I35-'LCOE Summary 10-90s'!G35,\"\")","v":""},0,{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35<0,MAX(ABS(I60),ABS(M60)),I60+M60),-0.00001)","v":-1.0000000000000001E-5},null,58,-28]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O64),\"\",'LCOE Summary 10-90s'!O64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O65),\"\",'LCOE Summary 10-90s'!O65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O66),\"\",'LCOE Summary 10-90s'!O66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O67),\"\",'LCOE Summary 10-90s'!O67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O68),\"\",'LCOE Summary 10-90s'!O68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O69),\"\",'LCOE Summary 10-90s'!O69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]

{"sheet":"LCOE Summary 10-90s","index":7,"n_rows":177,"n_cols":22,"rows_kept":177,"cut":false,"hidden":false,"merged":[[2,6,2,8],[2,10,2,11],[2,2,2,4],[0,0,0,11]]}
["In order to run the macros this sheet in not protected.  Do not change any values on this sheet other than Cell B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[null,57,{"$f":"LOOKUP($B2,$B$5:$B$75,C$5:C$78)","v":1},{"$f":"LOOKUP($B2,$B$5:$B$75,D$5:D$78)","v":0.85},{"$f":"LOOKUP($B2,$B$5:$B$75,E$5:E$75)","v":1.3332999999999999},null,{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"'Summary A1'!L24","v":11.02279661131754},{"$f":"'Summary A1'!M24","v":12.621013589158803},null,{"$f":"IF(S2=1,'Summary A1'!L280*(1+'Binary B2 10-90s'!Y42/'Binary B2 10-90s'!Y43),('Flash Plant F1-P10%'!J23+'Flash Plant F1-P10%'!J24)/1000)","v":43.659854064528055},{"$f":"IF(S2=1,'Summary A1'!M280*(1+'Binary B2 10-90s'!Y99/'Binary B2 10-90s'!Y100),('Flash Plant F1-P90%'!J23+'Flash Plant F1-P90%'!J24)/1000)","v":43.659854064528055},null,null,null,null,null,null,{"$f":"'Input A1'!$A$398","v":0}]
["Input Parameter",null,"Input Value",null,null,null,"LCOE's",null,null,null,"Gross Plant Output",null,null,null,null,null,null,{"$f":"IF('Input A1'!$A$75=0,\"Hydro\",\"EGS\")","v":"Hydro"},{"$f":"IF('Input A1'!$A$398=0,\"Flash\",\"Binary\")","v":"Flash"}]
[null,null,"likely",0.1,0.9,null,"likely",0.1,0.9,null,0.1,0.9,null,"WBS 1","WBS 2","Water Fall","Cost Summary","EGS/Hydro Only","Binary/Flash\nOnly"]
[null,0,0,0,0]
["Utilization Factor",1,{"$f":"INPUT!AA40","v":0.95},{"$f":"INPUT!Z40","v":0.96},{"$f":"INPUT!AB40","v":0.88},null,11.518829192894593,11.400193888877014,12.424771514483368,null,43.659854064528055,43.659854064528055,null,"6b",null,5]
["Contingency",2,{"$f":"INPUT!AA41","v":0.15},{"$f":"INPUT!Z41","v":0.05},{"$f":"INPUT!AB41","v":0.25},null,11.518829192894593,10.641394025434701,12.39626436035449,null,43.659854064528055,43.659854064528055,null,"6a",null,5]
["Discount Rate During Operation",3,{"$f":"INPUT!AA44","v":7.0000000000000007E-2},{"$f":"INPUT!Z44","v":0.06},{"$f":"INPUT!AB44","v":0.09},null,11.518829192894593,10.539431790852131,13.608796097334016,null,43.659854064528055,43.659854064528055,null,"6a",null,5]
["Project Life",4,{"$f":"INPUT!AA46","v":30},{"$f":"INPUT!Z46","v":30},{"$f":"INPUT!AB46","v":30},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"6a",null,5]
["Fixed Charge Rate",5,{"$f":"INPUT!AA47","v":0.108},{"$f":"INPUT!Z47","v":0.09},{"$f":"INPUT!AB47","v":0.13},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"6a",null,5]
["Duration of Exploration Phase",6,{"$f":"INPUT!AA52","v":2},{"$f":"INPUT!Z52","v":1.5},{"$f":"INPUT!AB52","v":4},null,11.518829192894593,11.50389057586065,12.166966142243018,null,43.659854064528055,43.659854064528055,null,"1a",null,1]
["Duration of Confirmation Phase",7,{"$f":"INPUT!AA53","v":1.5},{"$f":"INPUT!Z53","v":1},{"$f":"INPUT!AB53","v":2},null,11.518829192894593,11.325125294070922,12.236762206245434,null,43.659854064528055,43.659854064528055,null,"1b",null,1]
["Duration of Well Field Development Phase",8,{"$f":"INPUT!AA55","v":1.5},{"$f":"INPUT!Z55","v":1},{"$f":"INPUT!AB55","v":2},null,11.518829192894593,11.353392213043245,12.647724044012456,null,43.659854064528055,43.659854064528055,null,"2b",null,1]
["Duration of Plant Design and Construction",9,{"$f":"INPUT!AA56","v":1.5},{"$f":"INPUT!Z56","v":1.25},{"$f":"INPUT!AB56","v":2.5},null,11.518829192894593,11.518829192894593,12.996657875517755,null,43.659854064528055,43.659854064528055,null,"3d",null,2]
["Number of Pre-Drilling Exploration Sites Evaluated ",10,{"$f":"INPUT!AA85","v":6},{"$f":"INPUT!Z85","v":1},{"$f":"INPUT!AB85","v":10},null,11.518829192894593,11.255794426221202,11.729257006233306,null,43.659854064528055,43.659854064528055,null,"1a",null,1]
["Pre-Drilling Exploration Costs",11,{"$f":"INPUT!AA89","v":500000},{"$f":"INPUT!Z89","v":100000},{"$f":"INPUT!AB89","v":1000000},null,11.518829192894593,11.304170424113234,11.787152653871292,null,43.659854064528055,43.659854064528055,null,"1a",null,1]
["Number of Sites where Exploration Drilling Occurs",12,{"$f":"INPUT!AA153","v":5},{"$f":"INPUT!Z153","v":1},{"$f":"INPUT!AB153","v":10},null,11.518829192894593,10.390376877980238,12.952377282790689,null,43.659854064528055,43.659854064528055,null,"1b",null,1]
["Site Exploration Drilling Cost",13,{"$f":"INPUT!AA154","v":3000000},{"$f":"INPUT!Z154","v":1000000},{"$f":"INPUT!AB154","v":7000000},null,11.518829192894593,10.624417656305594,13.307652266072589,null,43.659854064528055,43.659854064528055,null,"1b"]
["Leasing Cost ",14,{"$f":"INPUT!AA156","v":30},{"$f":"INPUT!Z156","v":2},{"$f":"INPUT!AB156","v":1000},null,11.518829192894593,11.509700231794776,11.835082488138275,null,43.659854064528055,43.659854064528055,null,"5b",null,1]
["Number of Confirmation Sites Needed per Successful Project",15,{"$f":"INPUT!AA159","v":2},{"$f":"INPUT!Z159","v":1},{"$f":"INPUT!AB159","v":4},null,11.518829192894593,10.70987264738115,13.13674228392148,null,43.659854064528055,43.659854064528055,null,"1b",null,1]
["Drilling Success Rate at Successful Confirmation Site",16,{"$f":"INPUT!AA162","v":0.6},{"$f":"INPUT!Z162","v":0.8},{"$f":"INPUT!AB162","v":0.4},null,11.518829192894593,11.01323135194869,12.530024874786399,null,43.659854064528055,43.659854064528055,null,"1b",null,1]
["Number of Confirmation Wells Required",17,{"$f":"INPUT!AA164","v":3},{"$f":"INPUT!Z164","v":1},{"$f":"INPUT!AB164","v":6},null,11.518829192894593,10.736515534488902,12.692299680503128,null,43.659854064528055,43.659854064528055,null,"1b",null,1]
["Multiplier for Confirmation Well Costs (>= 1)",18,{"$f":"INPUT!AA170","v":1.2},{"$f":"INPUT!Z170","v":1},{"$f":"INPUT!AB170","v":1.5},null,11.518829192894593,11.017520717147143,12.270791906515768,null,43.659854064528055,43.659854064528055,null,"1b",null,1]
["Confirmation Well Simulation Cost",19,{"$f":"INPUT!AA183","v":0},{"$f":"INPUT!Z183","v":0},{"$f":"INPUT!AB183","v":0},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"2a",null,1]
["Drilling Success Rate During Final Well Field Development",20,{"$f":"INPUT!AA189","v":0.8},{"$f":"INPUT!Z189","v":0.9},{"$f":"INPUT!AB189","v":0.6},null,11.518829192894593,11.33160416532956,11.89327924802466,null,43.659854064528055,43.659854064528055,null,"2b",null,1]
["Ratio of Injection Wells to Production Wells",21,{"$f":"INPUT!AA194","v":0.75},{"$f":"INPUT!Z194","v":0.3},{"$f":"INPUT!AB194","v":2},null,11.518829192894593,10.983481937497098,13.972540022627665,null,46.189708935035021,42.749972940663397,null,"2a",null,1]
[" Production Well Cost",22,{"$f":"INPUT!AA225","v":"curve"},{"$f":"INPUT!Z225","v":3000000},{"$f":"INPUT!AB225","v":9000000},null,11.518829192894593,9.3533808499084525,13.604151652708858,null,43.659854064528055,43.659854064528055,null,"2b",null,1]
["Injection Well Cost ",23,{"$f":"INPUT!AA228","v":"curve"},{"$f":"INPUT!Z228","v":3000000},{"$f":"INPUT!AB228","v":9000000},null,11.518829192894593,10.841012681849644,12.17156514879637,null,43.659854064528055,43.659854064528055,null,"2b",null,1]
["Surface Equipment Cost per Well",24,{"$f":"INPUT!AA232","v":250000},{"$f":"INPUT!Z232","v":150000},{"$f":"INPUT!AB232","v":450000},null,11.518829192894593,11.467085485846667,11.622316606990449,null,43.659854064528055,43.659854064528055,null,"2b",null,1]
["Permitting (Utilization Plan) for Field and Plant",25,{"$f":"INPUT!AA238","v":1000000},{"$f":"INPUT!Z238","v":500000},{"$f":"INPUT!AB238","v":2000000},null,11.518829192894593,11.495866652987935,11.564754272707908,null,43.659854064528055,43.659854064528055,null,"5b",null,4]
["Production Well Flow Rate (kg/s)",26,{"$f":"INPUT!AA241","v":80},{"$f":"INPUT!Z241","v":110},{"$f":"INPUT!AB241","v":50},null,11.518829192894593,10.561148299561927,13.746288107091756,null,44.230852770680777,43.118140389256354,null,"2a",null,1]
["Production/Injection Well Stimulation Cost",27,{"$f":"INPUT!AA246","v":0},{"$f":"INPUT!Z246","v":0},{"$f":"INPUT!AB246","v":0},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"2a",null,1]
["Reservoir Hydraulic Drawdown",28,{"$f":"INPUT!AA255","v":0.5},{"$f":"INPUT!Z255","v":0.2},{"$f":"INPUT!AB255","v":1.2},null,11.518829192894593,11.339020218652514,11.947235692008313,null,42.798368259359826,45.811182500617292,null,"2a",null,1]
["Annual Rate of Temperature Decline",29,{"$f":"INPUT!AA268","v":5.0000000000000001E-3},{"$f":"INPUT!Z268","v":3.0000000000000001E-3},{"$f":"INPUT!AB268","v":7.4999999999999997E-3},null,11.518829192894593,11.016853472514528,12.24763122571602,null,43.659854064528055,43.659854064528055,null,"2a",null,1]
["EGS Water Loss",30,{"$f":"INPUT!AA282","v":0},{"$f":"INPUT!Z282","v":0},{"$f":"INPUT!AB282","v":0},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"2a",null,1,null,"EGS"]
["Make-up Water Cost ($/acre-ft)",31,{"$f":"INPUT!AA284","v":0},{"$f":"INPUT!Z284","v":0},{"$f":"INPUT!AB284","v":0},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"4b",null,1]
["Production and Injection Pump & Driver Efficiency",32,{"$f":"INPUT!AA286","v":0.67500000000000004},{"$f":"INPUT!Z286","v":0.8},{"$f":"INPUT!AB286","v":0.6},null,11.518829192894593,11.476603855168502,11.552723252272802,null,43.451790227195623,43.82774530809246,null,"4b",null,1]
["Hole or Casing Diameter in Production Interval",33,{"$f":"INPUT!AA300","v":"default"},{"$f":"INPUT!Z300","v":14.5},{"$f":"INPUT!AB300","v":8.25},null,11.518829192894593,11.518942813528076,11.501290852668822,null,43.659907356187702,43.651624862596179,null,"2b",null,null,1]
["Production Pump Cost",34,{"$f":"INPUT!R312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"4b",null,1]
["Hole or Casing Diameter in Injection Interval",35,{"$f":"INPUT!AA317","v":"default"},{"$f":"INPUT!Z317","v":14.5},{"$f":"INPUT!AB317","v":8.25},null,11.518829192894593,11.51611660316634,11.588001065648818,null,43.646448507411662,44.003152919427968,null,"2b",null,null,1]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,{"$f":"INPUT!AA353","v":1.8},{"$f":"INPUT!Z353","v":1.2},{"$f":"INPUT!AB353","v":2.2000000000000002},null,11.518829192894593,11.364141274864767,11.621954471581144,null,43.659854064528055,43.659854064528055,null,"4a","4b",3]
["Adjustment to Staff",37,{"$f":"INPUT!AA355","v":1},{"$f":"INPUT!Z355","v":0.75},{"$f":"INPUT!AB355","v":1.5},null,11.518829192894593,11.402813254372223,11.576837162155778,null,43.659854064528055,43.659854064528055,null,"4a","4b",3]
["Field Annual Maintenance (non-labor)",38,{"$f":"INPUT!AA358","v":1.4999999999999999E-2},{"$f":"INPUT!Z358","v":5.0000000000000001E-3},{"$f":"INPUT!AB358","v":0.04},null,11.518829192894593,11.261003005855274,12.163394660492889,null,43.659854064528055,43.659854064528055,null,"4b",null,3]
["Plant Annual Maintenance (non-labor)",39,{"$f":"INPUT!AA362","v":1.7999999999999999E-2},{"$f":"INPUT!Z362","v":1.2E-2},{"$f":"INPUT!AB362","v":2.1999999999999999E-2},null,11.518829192894593,11.369601951144517,11.618314020727977,null,43.659854064528055,43.659854064528055,null,"4a",null,3]
["Geothermal Production Pump Life",40,{"$f":"INPUT!AA374","v":3},{"$f":"INPUT!Z374","v":5},{"$f":"INPUT!AB374","v":1},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"4b",null,3]
["Transmission cost - miles of line",41,{"$f":"INPUT!AA387","v":0},{"$f":"INPUT!Z387","v":0},{"$f":"INPUT!AB387","v":50},null,11.518829192894593,11.518829192894593,13.380565299165134,null,43.659854064528055,43.659854064528055,null,"n/a",null,null,2]
["Power Sales ",42,{"$f":"INPUT!AA393","v":40},{"$f":"INPUT!Z393","v":50},{"$f":"INPUT!AB393","v":20},null,11.518829192894593,10.524127437971838,16.163999124914021,null,54.57481758066006,21.829927032264028,null,"6b",null,5]
["Flash Plant Wet Bulb Temperature",43,{"$f":"INPUT!R456","v":60},{"$f":"INPUT!Z456","v":40},{"$f":"INPUT!AB456","v":80},null,11.518829192894593,11.045195749122549,12.17178357503445,null,43.686016211745468,43.860557367889328,null,"3a",null,null,2,null,"Flash"]
["Steam Turbine Efficiency",44,{"$f":"INPUT!R459","v":0.8},{"$f":"INPUT!Z459","v":0.85},{"$f":"INPUT!AB459","v":0.75},null,11.518829192894593,11.196799671655235,11.881209251314035,null,43.420988112981533,43.931273573555735,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Pump Efficiency",45,{"$f":"INPUT!R461","v":0.75},{"$f":"INPUT!Z461","v":0.8},{"$f":"INPUT!AB461","v":0.7},null,11.518829192894593,11.492716004832394,11.548636792702373,null,43.550498534510758,43.785506219437245,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Cooling Water Temperature Rise",46,{"$f":"INPUT!R476","v":22.5},{"$f":"INPUT!Z476","v":15},{"$f":"INPUT!AB476","v":30},null,11.518829192894593,11.570733281502187,11.599905136221512,null,44.471291527923135,43.279816287478198,null,"3a",null,null,2,null,"Flash"]
["Flash Plant NCG level ",47,{"$f":"INPUT!R481","v":2000},{"$f":"INPUT!Z481","v":200},{"$f":"INPUT!AB481","v":20000},null,11.518829192894593,11.111407938139818,13.72188375406553,null,43.226849141881424,46.287439583690414,null,"3a",null,null,2,null,"Flash"]
["Flash Plant H2S level",48,{"$f":"INPUT!R483","v":20},{"$f":"INPUT!Z483","v":0},{"$f":"INPUT!AB483","v":200},null,11.518829192894593,11.247071827815743,12.28026451356569,null,43.659854064528055,43.659854064528055,null,"3a",null,null,2,null,"Flash"]
["Turbine-Generator Cost",49,{"$f":"IF($S$2=0,INPUT!AA498,INPUT!AA416)","v":1},{"$f":"IF($S$2=0,INPUT!Z498,INPUT!Z416)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB498,INPUT!AB416)","v":2},null,11.518829192894593,10.567005417638487,13.422476743406808,null,43.659854064528055,43.659854064528055,null,"3a",null,2]
["Heat Rejection Equipment Cost ",50,{"$f":"IF($S$2=0,INPUT!AA504,INPUT!AA418)","v":1},{"$f":"IF($S$2=0,INPUT!Z504,INPUT!Z418)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB504,INPUT!AB418)","v":2},null,11.518829192894593,11.163256794813989,12.229973989055795,null,43.659854064528055,43.659854064528055,null,"3b",null,2]
["Geofluid Heat Exchanger Cost",51,{"$f":"INPUT!AA420","v":1},{"$f":"INPUT!Z420","v":0.5},{"$f":"INPUT!AB420","v":2},null,11.518829192894593,11.518829192894593,11.518829192894593,null,43.659854064528055,43.659854064528055,null,"3a",null,2,null,null,"Binary"]
["Plant Pump Cost",52,{"$f":"INPUT!AA506","v":1},{"$f":"INPUT!Z506","v":0.5},{"$f":"INPUT!AB506","v":2},null,11.518829192894593,11.424039789334484,11.708408000014812,null,43.659854064528055,43.659854064528055,null,"3a",null,2,null,null,"Flash"]
["Flash Plant NCG Removal System Cost",53,{"$f":"INPUT!AA508","v":1},{"$f":"INPUT!Z508","v":0.5},{"$f":"INPUT!AB508","v":3},null,11.518829192894593,11.439927666249496,11.834435299474988,null,43.659854064528055,43.659854064528055,null,"3a",null,2,null,null,"Flash"]
["Flash Plant H2S Abatement System Cost",54,{"$f":"INPUT!AA510","v":1},{"$f":"INPUT!Z510","v":0.5},{"$f":"INPUT!AB510","v":4},null,11.518829192894593,11.382950510355167,12.334101288131146,null,43.659854064528055,43.659854064528055,null,"3a",null,2,null,null,"Flash"]
["Plant Direct Construction Cost Multiplier",55,{"$f":"IF($S$2=0,INPUT!AA517,INPUT!AA429)","v":2.5282394380990239},{"$f":"IF($S$2=0,INPUT!Z517,INPUT!Z429)","v":2},{"$f":"IF($S$2=0,INPUT!AB517,INPUT!AB429)","v":3},null,11.518829192894593,10.827903145773874,12.135882060803688,null,43.659854064528055,43.659854064528055,null,"3d",null,2]
["Indirect Plant Construction Cost %",56,{"$f":"IF($S$2=0,INPUT!AA521,INPUT!AA433)","v":0.12},{"$f":"IF($S$2=0,INPUT!Z521,INPUT!Z433)","v":0.06},{"$f":"IF($S$2=0,INPUT!AB521,INPUT!AB433)","v":0.15},null,11.518829192894593,11.341674699474217,11.60740643960478,null,43.659854064528055,43.659854064528055,null,"3d",null,2]
["Plant Capital Cost",57,{"$f":"IF($S$2=0,INPUT!AA527,INPUT!AA439)","v":1},{"$f":"IF($S$2=0,INPUT!Z527,INPUT!Z439)","v":0.85},{"$f":"IF($S$2=0,INPUT!AB527,INPUT!AB439)","v":1.3332999999999999},null,11.518829192894593,11.02279661131754,12.621013589158803,null,43.659854064528055,43.659854064528055,null,"3a",null,2]
["Binary Plant Performance",58,{"$f":"INPUT!R406","v":5.5389947472274326},{"$f":"INPUT!R401","v":12.708448603008739},{"$f":"C63*0.7","v":3.8772963230592024},null,24.766700799320262,25.818527488608588,26.156112050734642,null,24.761433965830278,24.091930808933213,null,"6a",null,2,null,null,"Binary"]
[]
[]
[]
[]
[]
[]
[]
[null,null,57,null,null,null,null,20.425704699326808,19.475287811601856,21.376121587051756,null,24.589569781313269,null,24.589569781313269]
[null,"Stimulation Cost per Well",null,{"$f":"INPUT!AA183","v":0},{"$f":"INPUT!Z183","v":0},{"$f":"INPUT!AB183","v":0},null,20.425704699326808,21.224841005396293,24.013449447287407,null,24.908296346104738,null,24.311882465456858]
[]
[]
[]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,null,null,null,null,14.560340751625198,14.372286411479799,14.6855379254686,null,null,null,null,{"$f":"H42-G42","v":-0.11601593852237002},{"$f":"H76-G76","v":-0.18805434014539912},null,null,null,{"$f":"I41-G41","v":0.10312527868655152},{"$f":"I76-G76","v":0.1251971738434019},null,{"$f":"N76-O76","v":7.2038401623029102E-2}]
["Adjustment to Staff",37,null,null,null,null,14.560340751625198,14.418043211618301,14.839685272361642,null,null,null,null,{"$f":"H43-G43","v":-0.25782618703931881},{"$f":"H77-G77","v":-0.14229754000689709},null,null,null,{"$f":"I42-G42","v":5.8007969261185011E-2},{"$f":"I77-G77","v":0.27934452073644422},null,{"$f":"N77-O77","v":-0.11552864703242172}]
["Field Annual Maintenance (non-labor)",38,null,null,null,null,14.560340751625198,14.321261519107825,15.149277923107018,null,null,null,null,{"$f":"H44-G44","v":-0.14922724175007573},-0.23907923251737273,null,null,null,{"$f":"I43-G43","v":0.64456546759829614},0.58893717148182034,null,8.9851990767296996E-2]
["Plant Annual Maintenance (non-labor)",39,null,null,null,null,14.560340751625198,14.355144174381184,14.696268646127431,null,null,null,null,{"$f":"H45-G45","v":0},-0.20519657724401341,null,null,null,{"$f":"I44-G44","v":9.9484827833384415E-2},0.13592789450223286,null,0.20519657724401341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N76:N79)","v":-0.52306936731176457},{"$f":"SUM(O76:O79)","v":-0.77462768991368236},null,null,null,{"$f":"SUM(S76:S79)","v":0.90518354337941709},{"$f":"SUM(T76:T79)","v":1.1294067605638993},null,{"$f":"SUM(V76:V79)","v":0.25155832260191779}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Well Testing Cost (per site)",15,{"$f":"INPUT!Z185","v":0},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},null,20.425704699326808,20.384697236704294,20.493556603300888,null,24.584918938200691,24.584928993154072,null,"1b"]
["Adjustment to calculated production pump cost",29,{"$f":"INPUT!AA312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,20.425704699326808,20.358653721538968,20.647969484387914,null,24.58304096913162,24.591149342700284,null,"2b"]
["Adjustment to calculated injection pump cost",31,{"$f":"INPUT!AA326","v":0},{"$f":"INPUT!Z326","v":0},{"$f":"INPUT!AB326","v":0},null,20.425704699326808,20.408814789750906,20.481194981278943,null,24.584687165023041,24.585707353859135,null,"2b"]
["Annual O&M cost",32,{"$f":"INPUT!AA328","v":0},{"$f":"INPUT!Z328","v":0},{"$f":"INPUT!AB328","v":0},null,20.425704699326808,20.425519499382567,20.425519499382577,null,24.584922662029165,24.584922642806497,null,"4a","4b"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0.1,0.9]
[null,{"$f":"B6","v":1},{"$f":"H6-G6","v":-0.11863530401757849},{"$f":"I6-G6","v":0.90594232158877475}]
[null,2,-0.87743516745989147,0.8774351674598968]
[null,3,-0.97939740204246206,2.0899669044394233]
[null,4,0,0]
[null,5,0,0]
[null,6,-1.4938617033942947E-2,0.64813694934842481]
[null,7,-0.19370389882367078,0.71793301335084081]
[null,8,-0.1654369798513482,1.1288948511178631]
[null,9,0,1.4778286826231621]
[null,10,-0.26303476667339076,0.21042781333871297]
[null,11,-0.21465876878135859,0.26832346097669912]
[null,12,-1.1284523149143553,1.4335480898960959]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B19","v":14},{"$f":"H19-G19","v":-9.12896109981709E-3},{"$f":"I19-G19","v":0.31625329524368162}]
[null,15,-0.80895654551344265,1.6179130910268871]
[null,16,-0.50559784094590299,1.011195681891806]
[null,17,-0.78231365840569111,1.1734704876085349]
[null,18,-0.50130847574745019,0.75196271362117528]
[null,19,0,0]
[null,20,-0.18722502756503268,0.37445005513006713]
[null,21,-0.53534725539749495,2.4537108297330725]
[null,22,-2.1654483429861404,2.0853224598142646]
[null,23,-0.67781651104494856,0.65273595590177713]
[null,24,-5.174370704792608E-2,0.10348741409585571]
[null,25,{"$f":"H30-G30","v":-2.2962539906657753E-2},{"$f":"I30-G30","v":4.5925079813315506E-2}]
[null,26,-0.95768089333266637,2.2274589141971628]
[null,27,0,0]
[null,28,-0.17980897424207853,0.42840649911371997]
[null,29,-0.50197572038006477,0.7288020328214273]
[null,30,0,0]
[null,31,0,0]
[null,32,-4.2225337726090828E-2,3.3894059378209107E-2]
[null,33,1.1362063348308027E-4,-1.7538340225771165E-2]
[null,{"$f":"B40","v":35},{"$f":"H40-G40","v":-2.7125897282527234E-3},{"$f":"I40-G40","v":6.9171872754225205E-2}]
[null,36,{"$f":"H41-G41","v":-0.15468791802982551},{"$f":"I41-G41","v":0.10312527868655152}]
[null,37,-0.11601593852237002,5.8007969261185011E-2]
[null,38,-0.25782618703931881,0.64456546759829614]
[null,39,-0.14922724175007573,9.9484827833384415E-2]
[null,40,0,0]
[null,41,{"$f":"H46-G46","v":0},{"$f":"I46-G46","v":1.8617361062705413}]
[null,42,-0.99470175492275459,4.645169932019428]
[null,43,-0.47363344377204442,0.6529543821398569]
[null,44,-0.32202952123935802,0.36238005841944165]
[null,45,-2.61131880621992E-2,2.980759980778025E-2]
[null,46,5.1904088607594545E-2,8.1075943326919031E-2]
[null,47,-0.40742125475477486,2.2030545611709371]
[null,{"$f":"B54","v":49},{"$f":"H54-G54","v":-0.95182377525610562},{"$f":"I54-G54","v":1.9036475505122148}]
[null,50,-0.35557239808060359,0.71114479616120185]
[null,51,0,0]
[null,52,-9.4789403560108454E-2,0.18957880712021868]
[null,53,-7.890152664509742E-2,0.31560610658039501]
[null,54,-0.13587868253942581,0.81527209523655308]
[null,55,-0.69092604712071903,0.61705286790909497]
[null,56,-0.17715449342037637,8.8577246710187296E-2]
[null,57,-0.49603258157705277,1.1021843962642102]
[null,58,1.0518266892883261,1.3894112514143799]

{"sheet":"master list of 10-90s","index":8,"n_rows":66,"n_cols":74,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,35,2,37],[2,38,2,40],[3,26,3,28],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[2,3,2,5],[3,3,3,5],[2,26,2,28],[2,29,2,31],[2,32,2,34],[4,47,4,49],[5,47,5,49],[6,47,6,49],[6,42,6,44],[2,42,2,44],[3,42,3,44],[4,42,4,44],[5,42,5,44],[2,47,2,49],[3,47,3,49],[0,3,0,5],[4,23,4,25],[5,23,5,25],[6,23,6,25],[3,23,3,25],[2,23,2,25],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18],[2,19,2,21],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[3,19,3,21]]}
[null,null,null,"MASTER LIST - COPY CASE INTO THE CELLS BELOW"]
[null,null,null,{"$f":"INPUT!W23","v":11.02279661131754},{"$f":"INPUT!R23","v":11.518829192894593},{"$f":"INPUT!X23","v":12.621013589158803}]
[null,"Resource",null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,null,"HYDROTHERMAL",null,null,null,null,"EGS"]
[null,"Conversion System",null,"FLASH",null,null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"FLASH",null,null,"FLASH",null,null,null,"BINARY",null,null,null,null,"BINARY"]
[null,"Case",null,null,"Hydro D",null,null,null,"Hydro A",null,null,"Hydro B",null,null,"Hydro C",null,null,"Hydro D",null,null,"Hydro E",null,null,"Hydro C",null,null,null,"EGS A",null,null,"EGS B",null,null,"EGS C",null,null,"EGS D",null,null,"EGS E",null,null," C- Dec 2011",null,null,null,null," C- Dec 2011"]
[null,"Resource Temperature","°C",null,225,null,null,null,140,null,null,175,null,null,175,null,null,225,null,null,140,null,null,175,null,null,null,100,null,null,150,null,null,175,null,null,250,null,null,325,null,null,175,null,null,null,null,175]
[null,"Resource Depth","m",null,2500,null,null,null,1500,null,null,1500,null,null,1500,null,null,2500,null,null,2500,null,null,1500,null,null,null,2000,null,null,2500,null,null,3000,null,null,3500,null,null,4000,null,null,1500,null,null,null,null,3000]
[null,null,null,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,null,null,0.1,"Most Likely",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,"c",null,null,"d",null,null,"e"]
[null,"Utilization Factor",null,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,null,null,0.96,0.95,0.88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H9-K9","v":0},{"$f":"I9-L9","v":0},0,{"$f":"H9-N9","v":0},{"$f":"I9-O9","v":0},0,{"$f":"H9-Q9","v":0},{"$f":"I9-R9","v":0},0,{"$f":"H9-T9","v":0},{"$f":"I9-U9","v":0},0]
[null,"Contingency",null,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,null,null,0.05,0.15,0.25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10-K10","v":0},{"$f":"I10-L10","v":0},{"$f":"J10-M10","v":0},{"$f":"H10-N10","v":0},{"$f":"I10-O10","v":0},{"$f":"J10-P10","v":0},{"$f":"H10-Q10","v":0},{"$f":"I10-R10","v":0},{"$f":"J10-S10","v":0},{"$f":"H10-T10","v":0},{"$f":"I10-U10","v":0},{"$f":"J10-V10","v":0}]
[null,"Discount Rate During Operation",null,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,null,null,0.06,7.0000000000000007E-2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Life","yr",30,30,30,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,30,30,30,30,20,10,30,20,10,30,20,10,30,20,10,30,20,10,null,30,30,30,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Charge Rate",null,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,null,null,0.09,0.108,0.13,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Exploration Phase","yr",1.5,2,4,null,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,null,1.5,2,4,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,0.5,1,3,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,null,null,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Confirmation Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,null,null,1,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Well Field Development Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,2,2,3,2,2,3,2,2,3,2,2,3,2,2,3,null,1,1.5,2,null,null,2,2,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Plant Design and Construction","yr",1.25,1.5,2.5,null,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,null,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,1.5,2.5,null,1.25,2,2.5,null,null,1.25,2,2.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0,0,0,0,0,0.5,0,0,0,0]
[null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,1,6,10,null,1,6,10,1,6,10,1,6,10,1,6,10,1,6,10,null,1,6,10,1,3,5,1,3,5,1,3,5,1,3,5,1,3,5,null,1,7,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Drilling Exploration Costs","per site",100000,500000,1000000,null,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,null,100000,500000,1000000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,null,100000,500000,1000000,null,null,100000,500000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Sites where Exploration Drilling Occurs",null,1,5,10,null,1,5,10,1,5,10,1,5,10,1,5,10,1,5,10,null,1,5,10,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,null,1,5,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Site Exploration Drilling Cost","per site",1000000,3000000,7000000,null,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,null,null,null,null,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000]
[null,"Leasing Cost ","$/acre",2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,null,null,2,30,1000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,1,2,4,null,1,2,4,1,2,4,1,2,4,1,2,4,1,2,4,null,1,2,4,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,null,1,2,4,null,null,1,1.3333333333333333,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Success Ratio at Successful Site",null,0.8,0.6,0.4,null,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,null,0.8,0.6,0.4,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.8,0.6,0.4,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Wells Required",null,1,3,6,null,1,3,6,1,3,6,1,3,6,1,3,6,1,3,6,null,1,3,6,2,3,6,2,3,6,2,3,6,2,3,6,2,3,6,null,1,3,6,null,null,2,3,6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Multiplier for Confirmation Well Costs (>= 1)",null,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,null,null,1,1.2,1.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Simulation Cost","per injection well",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Success Rate during the final phase of well field development",null,0.9,0.8,0.6,null,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,null,0.9,0.8,0.6,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.9,0.8,0.6,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratio of Injection Wells to Production Wells",null,0.3,{"$f":"3/4","v":0.75},2,null,0.75,{"$f":"3/4","v":0.75},2,0.4,{"$f":"3/4","v":0.75},2,0.6,{"$f":"3/4","v":0.75},2,0.3,{"$f":"3/4","v":0.75},2,0.75,{"$f":"3/4","v":0.75},2,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,{"$f":"1/2","v":0.5},{"$f":"1/2","v":0.5},1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,null,null,0.33333333333333331,0.5,1,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0,0,0.15000000000000002,0,0,0.45,0,0,0,0,0]
[null," Production Well Cost Used","per well",3000000,"curve",9000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Injection Well Cost Used","per well",3000000,"curve",9000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Surface Equipment Cost per Well",null,150000,250000,450000,null,100000,200000,400000,150000,250000,450000,100000,200000,400000,150000,250000,450000,100000,200000,400000,null,100000,200000,400000,100000,200000,400000,100000,200000,400000,100000,200000,400000,150000,225000,400000,150000,225000,400000,null,100000,200000,400000,null,null,100000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,-50000,-50000,-50000,0,0,0,-50000,-50000,-50000,0,0,0]
[null,"Permitting (Utilization Plan) for Field and Plant",null,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,null,null,500000,1000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Well Flow Rate","kg/s",110,80,50,null,160,100,70,110,80,50,160,100,70,110,80,50,160,100,70,null,180,100,70,60,40,30,60,40,30,60,40,30,60,40,30,60,40,30,null,180,100,70,null,null,60,40,30,null,null,null,null,null,null,null,null,null,null,null,null,50,20,20,0,0,0,50,20,20,0,0,0]
[null,"Production/Injection Well Stimulation Cost",null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reservoir Hydraulic Drawdown",null,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,null,null,0.2,0.4,1.2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.9999999999999978E-2,0,0,-9.9999999999999978E-2,0]
[null,"Annual Rate of Temperature Decline",null,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,null,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,null,null,2E-3,5.0000000000000001E-3,0.01,null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0]
[null,"EGS Water Loss",null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,null,0,0,0,null,null,0.02,0.05,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Make-up Water Cost","per acre-ft",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,null,0,0,0,null,null,800,2000,3000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump & Driver Efficiency for Production and Injection Pump",null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,null,0.8,0.67500000000000004,0.6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Production Interval","inch",14.5,"default",8.25,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Adjustment to calculated production pump cost",null,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,null,null,null,null,0.7,0.1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Injection Interval","inch",14.5,"default",8.25,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Labor Rate Multiplier (for Benefits, Overhead,, G&A)",null,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,null,null,1.2,1.8,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment to Staff",null,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.74781320246334304,1,1.4956264049266861,null,null,0.74781320246334304,1,1.4956264049266861,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Annual Maintenance (non-labor)","of capital ",5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Annual Maintenance (non-labor)","of capital ",1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Production Pump Life","yr",5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,null,null,5,3,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission cost - miles of line","miles",0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,null,null,0,0,50,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ","MW",50,40,20,null,25,15,5,50,30,20,50,30,10,50,40,20,25,15,5,null,50,30,10,15,10,5,25,15,7,30,20,10,40,25,15,40,30,20,null,50,30,10,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,-25,-15,-15,-25,-15,-5,-25,-25,-15,0,0,0]
[null,"Flash Plant Wet Bulb Temperature","F",40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steam Turbine Efficiency",null,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Pump Efficiency",null,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Cooling Water Temperature Rise","ΔF",15,22.5,30,null,15,22.5,30,15,20,30,15,22.5,30,15,22.5,30,15,22.5,30,null,15,22.5,30,15,22.5,30,15,22.5,30,15,22.5,30,15,20,30,15,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant ncg level ","ppm",200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant H2S level","ppm",0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine-Generator Cost",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rejection Equipment",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GF Heaters",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Pumps",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NCG Removal System Cost",null,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H2S Abatement System Cost",null,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Construction Cost Multiplier",null,2,"calc",3,null,2.25,"calc",3,2,"calc",3,2.25,"calc",3,2,"calc",3,2.25,"calc",3,null,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2,"calc",3,2,"calc",3,null,2.25,"calc",3,null,null,2.25,"calc",3,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Indirect Plant Construction Cost %",null,0.06,0.12,0.15,null,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,{"$f":"AM64","v":0.06},0.08,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,0.06,0.08,0.15,null,null,0.06,0.08,0.15,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Capital cost",null,0.85,1,1.3332999999999999,null,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,null,{"$f":"AM65","v":0.85},1,1.5,0.8,1,1.5,0.8,1,1.5,0.8,1,1.5,0.85,1,1.3332999999999999,0.85,1,1.3332999999999999,null,0.8,1,1.5,null,null,0.85,1,1.1499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0]
[null,"Plant Performance","w-hr/lb"]

{"sheet":"Waterfall","index":9,"n_rows":14,"n_cols":20,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,3,3,8],[0,0,2,18],[4,2,4,9]]}
["This sheet prepares a 'waterfall' chart that graphically shows how technology improvements in the GTP work breakdown structure (WBS) categories impact the calculated LCOE's.  Confirm that the technology years (yellow boxes) are correctly match the years shown in Cells C5 and J5 - if not modify text in Cells C6 and J6.  To run the scenarios that fill results into the waterfall chart, click on the blue bar, which runs a macro that steps thru the calculations.  If an error occurs, check sheet 'Binary A1' and confirm the initial estimate of the brine effectiveness is ~50% of the maximum value (Cell D28).  Note if a scenario utilizes a flash plant, the model will attempt to optimize the binary plant - this is not an issue, the results using a flash plant will be displayed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[]
[]
[null,"Technology Year",{"$f":"INPUT!R35","v":2012},"NEED TO CHANGE YEAR IN CELLS WITH YELLOW BACKGROUND BELOW TO MATCH TECHNOLOGY YEAR",null,null,null,null,null,{"$f":"INPUT!T35","v":2020}]
[null,null,"WBS Level"]
["Component ",null,"2011 LCOE\n","1. Characterize Resource & Develop Well Field","2. Power Plant","3. O&M","4. Deployment Barriers","5. System Validation","2030 LCOE\n",null,null,"Ref","Imp",null,"Improved Financing","Improved WBS 1-4","Improved WBS 1-5"]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":8.8166241827320935},{"$f":"D7-SUM(E8:E13)","v":0},{"$f":"E7-SUM(F8:F13)","v":-8.3485176588120087},{"$f":"F7-SUM(G8:G13)","v":-16.07521647768138},{"$f":"G7-SUM(H8:H13)","v":-22.638906378404503},null,null,null,{"$f":"SUM(L8:L13)","v":0.11518829192894595},{"$f":"SUM(M8:M13)","v":0.11518829192894592},null,{"$f":"SUM(O8:O13)","v":0.11518829192894595},{"$f":"SUM(P8:P13)","v":0.11518829192894595},{"$f":"SUM(Q8:Q13)","v":0.11518829192894592}]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":8.8166241827320935},{"$f":"D8-SUM(E9:E13)","v":8.3485176588120087},{"$f":"E8-SUM(F9:F13)","v":7.726698818869373},{"$f":"F8-SUM(G9:G13)","v":6.5636899007231229},{"$f":"G8-SUM(H9:H13)","v":5.4512988449368391},0]
["Financing Risk Premium",null,{"$f":"O9*100","v":1.7172305767581526},null,null,null,{"$f":"2/3*O9*100","v":1.144820384505435},{"$f":"1/3*O9*100","v":0.5724101922527175},0,null,null,null,{"$f":"L14-M14","v":6.0675303479577523E-2},null,1.7172305767581525E-2,5.5275494844241879E-2,6.0675303479577523E-2]
["Deployment Barriers & Costs",null,8.5958744928051986E-2,null,null,null,{"$f":"(O10-P10)*100","v":1.818853364081497E-2},{"$f":"(P10-Q10)*100","v":1.5911266997873048E-2},{"$f":"Q10*100","v":5.1858944289363967E-2},null,null,{"$f":"IF(T1=0,'EERE COE'!D132,'FRC cost summary'!C27*(1+'FRC cost summary'!C5))","v":1.6900124362209867E-3},{"$f":"IF(T1=0,'EERE COE'!D276,'FRC cost summary'!D27*(1+'FRC cost summary'!D5))","v":5.185894428936397E-4},null,8.5958744928051989E-4,6.7770211287237017E-4,5.185894428936397E-4]
["Operation & Maintenance (O&M) Costs",null,2.0607048475976169,null,null,{"$f":"(O11-P11)*100","v":0.62181883994263543},null,{"$f":"(P11-Q11)*100","v":8.8538985190383251E-2},{"$f":"Q11*100","v":1.3503470224645981},null,null,{"$f":"IF(T1=0,'EERE COE'!D133+'EERE COE'!E135,'FRC cost summary'!C40)","v":2.1026428494787371E-2},{"$f":"IF(T1=0,'EERE COE'!D277+'EERE COE'!E279,'FRC cost summary'!D40)","v":1.3503470224645981E-2},null,2.0607048475976168E-2,1.4388860076549813E-2,1.3503470224645981E-2]
["Power Plant Cost/Performance",null,2.580099734821228,null,{"$f":"(O12-P12)*100","v":0.46810652392008517},null,null,{"$f":"(P12-Q12)*100","v":0.2086288034583203},{"$f":"Q12*100","v":1.9033644074428226},null,null,{"$f":"IF(T1=0,'EERE COE'!D131,'FRC cost summary'!C30*(1+'FRC cost summary'!C5))","v":2.5800997348212281E-2},{"$f":"IF(T1=0,'EERE COE'!D275,'FRC cost summary'!D30*(1+'FRC cost summary'!D5))","v":1.9033644074428226E-2},null,2.5800997348212281E-2,2.1119932109011429E-2,1.9033644074428226E-2]
["Characterize Resources & Develop Well Field",null,5.0748352887895445,{"$f":"(O13-P13)*100","v":2.702205010162499},null,null,null,{"$f":"(P13-Q13)*100","v":0.22690180788698944},{"$f":"Q13*100","v":2.1457284707400555},null,null,{"$f":"IF(T1=0,'EERE COE'!D127+'EERE COE'!D128+'EERE COE'!D129+'EERE COE'!D130,('FRC cost summary'!C25+'FRC cost summary'!C26+'FRC cost summary'!C28+'FRC cost summary'!C29)*(1+'FRC cost summary'!C5))","v":6.6670853649725303E-2},{"$f":"IF(T1=0,'EERE COE'!D271+'EERE COE'!D272+'EERE COE'!D273+'EERE COE'!D274,('FRC cost summary'!D25+'FRC cost summary'!D26+'FRC cost summary'!D28+'FRC cost summary'!D29)*('FRC cost summary'!D5+1))","v":2.1457284707400555E-2},null,5.0748352887895441E-2,2.3726302786270449E-2,2.1457284707400555E-2]
["LCOE",null,{"$f":"SUM(C9:C13)","v":11.518829192894593},null,null,null,null,null,{"$f":"SUM(I9:I13)","v":5.45129884493684},null,null,{"$f":"IF(T1=0,'EERE COE'!D124,'FRC cost summary'!C42)","v":0.11518829192894593},{"$f":"IF(T1=0,'EERE COE'!D268,'FRC cost summary'!D42)","v":5.4512988449368409E-2},null,9.8015986161364407E-2,5.9912797084704053E-2,5.4512988449368409E-2]

{"sheet":"master Improvements","index":10,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[15,6,17,6],[15,4,17,4]]}
[null,null,null,null,{"$f":"'Input A1'!A75","v":0}]
[null,null,null,"Do You wish to run the improved scenario defaults enter 1 if yes, 0 if no",1,null,null,null,"Ref LCOE","Imp LCOE"]
[null,null,null,"Run all improvements (1) or by WBS (0)",0,null,null,null,{"$f":"INPUT!R23","v":11.518829192894593},{"$f":"INPUT!U23","v":5.4512988449368409}]
[null,null,null," Financing Risk Premium",1]
[null,null,null,"1. Characterize, Access & Create Reseroirs, Develop Well Fields",1]
[null,null,null," 2. Power Plant Cost and Performance",1]
[null,null,null,"3. Operation & Maintenance (O&M) Costs",1]
[null,null,null,"4. Deployment Barriers & Costs",1]
[null,null,null,"5. System Validation",1]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"MATCH(E13,I13:S13,0)","v":4},null,null,null,1,2,3,4,5,6,7,8,9,10,11]
["RESOURCE DEFINITION",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"Hydro D"},null,{"$f":"LOOKUP($E12,$I$12:$S$12,I13:S13)","v":"Hydro D"},null,{"$f":"'master list of 10-90s'!I5","v":"Hydro A"},{"$f":"'master list of 10-90s'!L5","v":"Hydro B"},{"$f":"'master list of 10-90s'!O5","v":"Hydro C"},{"$f":"'master list of 10-90s'!R5","v":"Hydro D"},{"$f":"'master list of 10-90s'!U5","v":"Hydro E"},null,{"$f":"'master list of 10-90s'!AB5","v":"EGS A"},{"$f":"'master list of 10-90s'!AE5","v":"EGS B"},{"$f":"'master list of 10-90s'!AH5","v":"EGS C"},{"$f":"'master list of 10-90s'!AK5","v":"EGS D"},{"$f":"'master list of 10-90s'!AN5","v":"EGS E"},null,null,null,null,null,null,null,null,null,"EGS - C","Hydrothermal -C"]
[null,null,null,null,null,null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I14:S14)","v":"D"},null,"A","B","C","D","E",null,"A","B","C","D","E",null,null,null,null,null,null,null,null,null,"2011-12-01","2011-12-01"]
["TECHNOLOGY YEAR",null,null,null,{"$f":"IF(E2=0,INPUT!R35,G15)","v":2020},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I15:S15)","v":2020},null,2020,2020,2020,2020,2020,null,2030,2030,2030,2030,2030,null,null,null,null,null,null,null,null,null,2030,2020]
["Case Being Evaluated",null,null,null,"Values Used",null,"Improvements for Evaluated Case"]
["ECONOMIC PARAMETERS"]
["General Project Variables :",null,{"$f":"SUM(C19:C242)","v":1.1112499999999996},{"$f":"SUM(D19:D242)","v":0}]
["Utilization Factor",null,{"$f":"G19-K19","v":0},{"$f":"IF(E$2=0,0,IF(E19=G19,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G19,IF(E$9=1,G19,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I19:S19)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Contingency",null,0,{"$f":"IF(E$2=0,0,IF(E20=G20,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G20,IF(E$9=1,G20,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I20:S20)","v":0.66666666666666663},null,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,{"$f":"10/15","v":0.66666666666666663}]
["Royalty (thru Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G21,IF(E$7=1,G21,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Royalty (after Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G22,IF(E$7=1,G22,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Discount Rate",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Effective Tax Rate",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G24,IF(E$7=1,G24,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Life (Period of Operation)",null,0,0,1,null,1,null,1,1,1,1,1,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1]
["Calculations based on Fixed Charge Rate (FCR) of",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G26,IF(E$4=1,G26,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Schedule & Durations :",null,0]
["Duration of Exploration Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R52,IF(E$3=1,G28,IF(E$5=1,G28,INPUT!R52)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I28:S28)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Confirmation Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R53,IF(E$3=1,G29,IF(E$5=1,G29,INPUT!R53)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Well Field Development Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R55,IF(E$3=1,G30,IF(E$5=1,G30,INPUT!R55)))","v":1.25},null,1.25,null,1.25,1.25,1.25,1.25,1.25,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Plant Design and Construction",null,0,0,{"$f":"IF(E$2=0,INPUT!R56,IF(E$3=1,G31,IF(E$6=1,G31,INPUT!R56)))","v":1.5},null,1.5,null,1.5,1.5,1.5,1.5,1.5,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Decommissioning, Dismantlement, & Demolition ",null,0,0,{"$f":"IF(E$2=0,INPUT!R59,G32)","v":0},null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0]
["Pre-Operation Discount Rate (by Project Phase)",null,0]
["Exploration",null,0,0,{"$f":"IF(E$2=0,INPUT!R62,IF(E$3=1,G34,IF(E$4=1,G34,INPUT!R62)))","v":7.0000000000000007E-2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I34:S34)","v":7.0000000000000007E-2},null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Confirmation",null,0,0,{"$f":"IF(E$2=0,INPUT!R63,IF(E$3=1,G35,IF(E$4=1,G35,INPUT!R63)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Well Field Development (including Stimulation)",null,0,0,{"$f":"IF(E$2=0,INPUT!R64,IF(E$3=1,G36,IF(E$4=1,G36,INPUT!R64)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Plant Construction & Startup",null,0,0,{"$f":"IF(E$2=0,INPUT!R65,IF(E$3=1,G37,IF(E$4=1,G37,INPUT!R65)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["RESOURCE EXPLORATION",null,0]
["Exploration Parameters:",null,0]
["Potential Resource found by Exploration & Confirmation activities ",null,0,{"$f":"IF(E$2=0,0,IF(E40=G40,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G40,IF(E$5=1,G40,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I40:S40)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Pre-Drilling Costs :",null,0]
["Number of Locations Evaluated Before Exploration Drilling Begins",null,0,{"$f":"IF(E$2=0,0,IF(E42=G42,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G42,IF(E$5=1,G42,1)))","v":0.83333333333333337},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I42:S42)","v":0.83333333333333337},null,{"$f":"5/6","v":0.83333333333333337},0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},null,null,null,null,null,null,null,null,null,1,1]
["Permitting Process Costs for Pre-Drilling Activities",null,0,null,{"$f":"IF(E$2=0,1,IF(E$3=1,G43,IF(E$8=1,G43,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,0,{"$f":"IF(E$2=0,0,IF(E44=G44,0,1))","v":0},0.7,null,0.7,null,{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},null,{"$f":"150/250","v":0.6},{"$f":"150/250","v":0.6},0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,0.1,{"$f":"2/5","v":0.4}]
["By Activity :",null,0]
["Surveying existing information on the area's geology and hydrology ",null,0,null,{"$f":"IF(E$2=0,1,G46)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I46:S46)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Field Reconnaissance and Sampling",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water & Gas Sample Analysis, including geothermometry",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock & Soil Sample Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Soil Gas Flux Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[" Fluid Inclusion Stratigraphy",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Analysis of Field Structural (including modeling)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Multispectral imaging  ",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Hyperspectral imaging",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["LiDAR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aerial Photography",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["FLIR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geophysics",null,0]
["Gravity",null,0,null,{"$f":"IF(E$2=0,1,G59)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I59:S59)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aeromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["3D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Vertical Seismic Profiling  (in well)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Single Borehole and cross well seismic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Direct Current / Resistivity",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Self-Potential",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Electromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Magnetotelluric",null,0,null,1,null,{"$f":"LOOKUP(G$13,O$13:T$13,O68:T68)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Temperature Gradient Measurements",null,0]
["Drill Temperature Gradient holes",null,0,null,{"$f":"IF(E$2=0,1,G70)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I70:S70)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2-meter probes",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Interpretation and Reporting",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G73)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I73:S73)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs ",null,0]
["Technical & Office Support  (% of Exploration Costs )",null,0,null,{"$f":"IF(E$2=0,1,G75)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I75:S75)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Drilling Costs :",null,0]
["Number of Sites where Exploration Drilling Occurs",null,0,{"$f":"IF(E$2=0,0,IF(E77=G77,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G77,IF(E$5=1,G77,1)))","v":0.6},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I77:S77)","v":0.6},null,{"$f":"3/5","v":0.6},0.6,0.6,0.6,0.6,null,{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},null,null,null,null,null,null,null,null,null,0,{"$f":"3/5","v":0.6}]
["Site Exploration Drilling Costs ",null,null,null,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663]
["Number of Small Diameter Exploration Holes/Wells Drilled per site",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"2/3","v":0.66666666666666663}]
["Exploration Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"25/90","v":0.27777777777777779}]
["Permitting Process Costs for Exploration/Confirmation Phases ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G81,IF(E$8=1,G81,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Leasing Cost ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Costs Incurred not Associated with Drilling Exploration Wells",null,{"$f":"G83-K83","v":0},0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESOURCE CONFIRMATION",null,0]
["Number of Confirmation Drilling Sites Needed per Successful Project",null,0,{"$f":"IF(E$2=0,0,IF(E85=G85,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G85,IF(E$5=1,G85,1)))","v":0.75},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I85:S85)","v":0.75},null,{"$f":"1.5/2","v":0.75},0.75,0.75,0.75,0.75,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.75,0.75]
["Confirmation Well - Drilling Costs :",null,0]
["Number of failed wells at Each Unsuccessful Site",null,0,{"$f":"IF(E$2=0,0,IF(E87=G87,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G87,IF(E$5=1,G87,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I87:S87)","v":1},null,1,1,1,1,1,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Success Ratio at Successful Site",null,0,0,1.25,null,1.25,null,1.25,1.25,1.25,1.25,1.25,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1.25]
["\"Number of Successful Confirmation Wells Required",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Production Capacity to be Confirmed ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Confirmation Well  -  Non-Drilling Costs :",null,0]
["Permitting Process Cost during Confirmation Phase",null,0,{"$f":"IF(E$2=0,0,IF(E93=G93,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G93,IF(E$8=1,G93,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I93:S93)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,0,null,{"$f":"IF(E$2=0,1,G94)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Percentage of Confirmation costs",null,0]
["% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,0,{"$f":"IF(E$2=0,0,IF(E96=G96,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G96,IF(E$5=1,G96,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I96:S96)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["enter Stimulation Cost per well",null,0,{"$f":"IF(E$2=0,0,IF(E98=G98,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G98,IF(E$5=1,G98,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I98:S98)","v":1},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Well Testing",null,0]
["Well Testing Cost at each site",null,0,{"$f":"IF(E$2=0,0,IF(E100=G100,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G100,IF(E$5=1,G100,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I100:S100)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["WELL FIELD DEVELOPMENT",null,0]
["Well Field Details:",null,0]
["Drilling Success Rate during the final phase of well field development",null,0,{"$f":"IF(E$2=0,0,IF(E103=G103,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G103,IF(E$5=1,G103,1)))","v":1.0625},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I103:S103)","v":1.0625},null,{"$f":"85/80","v":1.0625},1.0625,1.0625,1.0625,1.0625,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,{"$f":"85/80","v":1.0625}]
["Number of Spare Production Wells",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G104,IF(E$5=1,G104,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Ratio of Injection Wells to Production Wells",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,0.66700000000000004,1]
[" Production Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Injection Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Other Field Costs :",null,0]
["Surface Equipment Cost ",null,0,{"$f":"IF(E$2=0,0,IF(E109=G109,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G109,IF(E$5=1,G109,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Well Field Development Costs, ( % of total cost )",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G110,IF(E$5=1,G110,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G111,IF(E$8=1,G111,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESERVOIR DEFINITION ",null,0]
["Production Well Flow Rate",null,0,{"$f":"IF(E$2=0,0,IF(E113=G113,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G113,IF(E$5=1,G113,1)))","v":1},null,1,null,1,1,1,1,1,null,2.5,2.5,2.5,2,2,null,null,null,null,null,null,null,null,null,3.6,1]
["Input Fixed Stimulation Cost per well",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G114,IF(E$5=1,G114,1)))","v":1},null,1,null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["\"Calculated :\"",null,0]
["What is distance between Production and Injection wells",null,0,null,{"$f":"IF(E$2=0,1,G116)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Stimulation Set Up-cost",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Unit Cost for Surface Area Created by Stimulation",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of Wells Stimulated ",null,0,null,2,null,2,null,2,2,2,2,2,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,2,2]
["Hydraulic Drawdown ",null,0]
["Input Production Well Drawdown",null,0,{"$f":"IF(E$2=0,0,IF(E121=G121,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G121,IF(E$5=1,G121,1)))","v":1},null,1,null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5,1]
["Ratio of Injection Well Buildup to Production Well Drawdown",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G122,IF(E$5=1,G122,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,0]
["Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?",null,0]
["Reservoir Permeability (k)",null,0,null,{"$f":"IF(E$2=0,1,G125)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I125:S125)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Height",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Thermal Drawdown ",null,0]
["enter - Maximum production temperature decline allowed",null,0,{"$f":"IF(E$2=0,0,IF(E129=G129,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G129,IF(E$5=1,G129,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I129:S129)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["Annual Rate of Decline",null,0,{"$f":"IF(E$2=0,0,IF(E131=G131,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G131,IF(E$5=1,G131,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I131:S131)","v":1},null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.4,1]
["Carslaw-Jaeger Solution for transient conduction",null,0]
["Fracture aperture",null,0,null,{"$f":"IF(E$2=0,1,G133)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I133:S133)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of fractures",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture angle (off horizontal)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to fracture length (>= 1)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock Properties",null,0]
["Thermal conductivity, k",null,0,null,{"$f":"IF(E$2=0,1,G139)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I139:S139)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Specific Heat, Cp",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Density, rho",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water Loss ",null,0]
["Subsurface Water loss as % of injected flow (> 0)",null,0,{"$f":"IF(E$2=0,0,IF(E143=G143,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G143,IF(E$5=1,G143,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I143:S143)","v":1},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Makeup Water cost ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G144,IF(E$5=1,G144,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["GEOTHERMAL FLUID PUMPING",null,0]
["Pump & Driver Efficiency for Production and Injection Pump",null,0,{"$f":"IF(E$2=0,0,IF(E146=G146,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G146,IF(E$5=1,G146,1)))","v":1.1111111111111109},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I146:S146)","v":1.1111111111111109},null,{"$f":"0.75/'master list of 10-90s'!I40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!L40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!O40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!R40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!U40","v":1.1111111111111109},null,{"$f":"0.85/'master list of 10-90s'!AB40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AE40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AH40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AK40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AN40","v":1.2592592592592591},null,null,null,null,null,null,null,null,null,{"$f":"0.75/'master list of 10-90s'!AW40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!AR40","v":1.1111111111111109}]
["Production Pump setting depth",null,{"$f":"G147-K147","v":0},0,{"$f":"IF(E$2=0,1,G147)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculation Pump Depth :",null,0]
["Excess Pressure at pump Suction and/or well head",null,0,{"$f":"IF(E$2=0,0,IF(E149=G149,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G149,IF(E$5=1,G149,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I149:S149)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Inside diameter of production pump casing",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input Installed Production Pump Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculate Pump Cost :",null,0]
["Casing cost",null,0,{"$f":"IF(E$2=0,0,IF(E153=G153,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G153,IF(E$5=1,G153,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I153:S153)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Installation Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated pump cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Injection Pump :",null,0]
["Surface Equipment ΔP for binary conversion system",null,0,{"$f":"IF(E$2=0,0,IF(E158=G158,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G158,IF(E$5=1,G158,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I158:S158)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Additional Injection Pressure ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated injection pump cost",null,0,0,0.93,null,0.93,null,0.93,0.93,0.93,0.93,0.93,null,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,0.9,0.9]
["OPERATION & MAINTENANCE",null,0]
["Input the annual O&M Cost for the Power Plant",null,0,null,{"$f":"IF(E$2=0,1,G162)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I162:S162)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input the annual O&M cost for the Field (including production pumps)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fraction of operator labor assigned to field",null,0,{"$f":"IF(E$2=0,0,IF(E164=G164,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G164,IF(E$7=1,G164,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor Rates Used",null,0]
["Operators",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G167)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I167:S167)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["maintenance mechanic",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G169)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I169:S169)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["electrician",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G171)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I171:S171)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["general maintenance labor",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G173)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I173:S173)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["facility manager/plant engineer",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G175)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I175:S175)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["operations manager",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G177)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I177:S177)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["clerical",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G179)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I179:S179)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor multiplier (burdened labor cost)",null,0,{"$f":"IF(E$2=0,0,IF(E180=G180,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G180,IF(E$7=1,G180,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I180:S180)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Result: Number of O&M staff for Improved Scenario",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G181,IF(E$7=1,G181,1)))","v":0.8},null,0.8,null,0.8,0.8,0.8,0.8,0.8,null,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,0.7,0.7]
["Field Maintenance",null,0]
["Annual Maintenance non-labor (fraction of field cost)",null,0,{"$f":"IF(E$2=0,0,IF(E183=G183,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G183,IF(E$7=1,G183,1)))","v":0.79999999999999993},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I183:S183)","v":0.79999999999999993},null,{"$f":"1.2/1.5","v":0.79999999999999993},{"$f":"1.2/1.5","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Geothermal fluid treatment - chemical dosage",null,0,{"$f":"IF(E$2=0,0,IF(E184=G184,0,1))","v":0},1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Plant Maintenance",null,0]
["Annual O&M non-labor (fraction of plant cost)",null,0,{"$f":"IF(E$2=0,0,IF(E187=G187,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G187,IF(E$7=1,G187,1)))","v":0.91666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I187:S187)","v":0.91666666666666663},null,{"$f":"1.65/1.8","v":0.91666666666666663},{"$f":"1.65/1.8","v":0.91666666666666663},0.91666666666666663,0.91666666666666663,0.91666666666666663,null,{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},0.83333333333333326,0.83333333333333326,null,null,null,null,null,null,null,null,null,0.83333333333333326,0.83333333333333326]
["Cooling water treatment chemical dosage",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geothermal Production Pump Maintenance",null,0]
["User adjustment for re-work cost (< 1)",null,0,{"$f":"IF(E$2=0,0,IF(E191=G191,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G191,IF(E$7=1,G191,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I191:S191)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["If No, input removal/installation cost",null,0]
["Removal or installation cost used",null,0,{"$f":"IF(E$2=0,0,IF(E193=G193,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G193,IF(E$7=1,G193,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I193:S193)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lineshaft pump operating life [p]",null,-1,0,1,null,1,null,2,1,2,1,1,null,2,2,2,1,1,null,null,null,null,null,null,null,null,null,2,2]
["Shaft lubricating oil dosage [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lubricating oil cost [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Submersible pump operating life [p]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Taxes and Insurance (Plant & Well Field Capital Costs)",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["POWER PLANT",null,0]
["Permitting Process Costs for Power Plant Construction",null,0,{"$f":"IF(E$2=0,0,IF(E200=G200,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G200,IF(E$8=1,G200,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I200:S200)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Sales ",null,-0.41666666666666674,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G201,IF(E$9=1,G201,1)))","v":1.25},null,1.25,null,{"$f":"25/'master list of 10-90s'!I50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!L50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!O50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!R50","v":1.25},{"$f":"25/'master list of 10-90s'!U50","v":1.6666666666666667},null,{"$f":"25/'master list of 10-90s'!AB50","v":2.5},{"$f":"35/'master list of 10-90s'!AE50","v":2.3333333333333335},{"$f":"40/'master list of 10-90s'!AH50","v":2},{"$f":"50/'master list of 10-90s'!AK50","v":2},{"$f":"50/'master list of 10-90s'!AN50","v":1.6666666666666667},null,null,null,null,null,null,null,null,null,4,{"$f":"5/3","v":1.6666666666666667}]
["Number of independent power units",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G202,IF(E$6=1,G202,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["\"Design Temperature for EGS Plant\"",null,0,null,0]
["Binary Power Plant",null,0]
["Brine Effectiveness Used",null,-1,{"$f":"IF(E$2=0,0,IF(E205=G205,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G205,IF(E$6=1,G205,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I205:S205)","v":0},null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E207=G207,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G207,IF(E$6=1,G207,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I207:S207)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated Air-Cooled Condenser Cost",null,0]
["Adjustment to ACC cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E209=G209,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G209,IF(E$6=1,G209,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I209:S209)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated GF Heat Exchanger Cost",null,{"$f":"G210-K210","v":0}]
["Adjustment to GF HX cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E211=G211,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G211,IF(E$6=1,G211,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I211:S211)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated WF Pump Cost",null,0]
["Adjustment to WF Pump cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E213=G213,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G213,IF(E$6=1,G213,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I213:S213)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,-0.93,{"$f":"IF(E$2=0,0,IF(E215=G215,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G215,IF(E$6=1,G215,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I215:S215)","v":0},null,0.93,null,0.93,null,0.93,null,{"$f":"0.8","v":0.8},{"$f":"0.8","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"0.8","v":0.8}]
["Fixed Indirect Plant Cost",null,-1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G216,IF(E$6=1,G216,1)))","v":0},null,0,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Indirect Cost Percentage Multiplier",null,-1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G217,IF(E$6=1,G217,1)))","v":0},null,0,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Cost Change for Improved Plant",null,-1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G218,IF(E$6=1,G218,1)))","v":0},null,0,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Flash-Steam Power Plant",null,0]
["Component Efficiencies",null,0]
["Turbine Efficiency","x",1.0312499999999998,{"$f":"IF(E$2=0,0,IF(E221=G221,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G221,IF(E$6=1,G221,1)))","v":1.0312499999999998},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I221:S221)","v":1.0312499999999998},null,null,{"$f":"82.5%/'master list of 10-90s'!L52","v":1.0312499999999998},null,{"$f":"82.5%/'master list of 10-90s'!R52","v":1.0312499999999998},null,null,null,null,null,{"$f":"85%/'master list of 10-90s'!AK52","v":1.0625},{"$f":"85%/'master list of 10-90s'!AN52","v":1.0625}]
["Pump Efficiency (CW and Condensate)","x",1.04,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G222,IF(E$6=1,G222,1)))","v":1.04},null,1.04,null,null,{"$f":"78%/'master list of 10-90s'!L53","v":1.04},null,{"$f":"78%/'master list of 10-90s'!R53","v":1.04},null,null,null,null,null,{"$f":"80%/'master list of 10-90s'!AK53","v":1.0666666666666667},{"$f":"80%/'master list of 10-90s'!AN53","v":1.0666666666666667}]
["Calculated Brine Effectiveness",null,0,0]
["Adjust estimated equipment costs",null,0]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E226=G226,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G226,IF(E$6=1,G226,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I226:S226)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Flash Vessel Cost",null,0]
["Adjustment to Flash Vessel Cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E228=G228,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G228,IF(E$6=1,G228,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I228:S228)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Cooling Tower Cost",null,0]
["Adjustment to Cooling Tower cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E230=G230,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G230,IF(E$6=1,G230,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I230:S230)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Condenser Cost",null,0]
["Adjustment to Condenser Cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E232=G232,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G232,IF(E$6=1,G232,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I232:S232)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Plant Pump Cost (no GF pumps)",null,0]
["Adjustment to Pump Cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E234=G234,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G234,IF(E$6=1,G234,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I234:S234)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated NCG Removal System Cost",null,0]
["Adjustment to NCG Removal Cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E236=G236,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G236,IF(E$6=1,G236,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I236:S236)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated H2S Abatement System Cost",null,0]
["Adjustment to H2S Abatement Sys Cost",null,0.93,{"$f":"IF(E$2=0,0,IF(E238=G238,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G238,IF(E$6=1,G238,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I238:S238)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,0.93,{"$f":"IF(E$2=0,0,IF(E240=G240,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G240,IF(E$6=1,G240,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I240:S240)","v":0.93},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Indirect Cost Percentage Multiplier","x",0.66666666666666674,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G241,IF(E$6=1,G241,1)))","v":0.66666666666666674},null,0.66666666666666674,null,null,{"$f":"0.08/'master list of 10-90s'!L64","v":0.66666666666666674},null,{"$f":"0.08/'master list of 10-90s'!R64","v":0.66666666666666674},null,null,null,null,null,{"$f":"0.08/'master list of 10-90s'!AK64","v":0.66666666666666674},{"$f":"0.08/'master list of 10-90s'!AN64","v":0.66666666666666674}]
["Flash Plant Cost Used",null,1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G242,IF(E$6=1,G242,1)))","v":1},null,1,null,null,1,null,1,null,null,null,null,null,1,1]

{"sheet":"other input for cases","index":11,"n_rows":527,"n_cols":40,"rows_kept":527,"cut":false,"hidden":false,"merged":[[28,14,32,15],[153,13,153,14]]}
[{"$f":"'Input A1'!A75","v":0},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,{"$f":"'Input A1'!O1","v":0},{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,0]
[{"$f":"'Input A1'!A398","v":0},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"},null,{"$f":"'Input A1'!O2","v":0},{"$f":"'Input A1'!P1","v":"Version (0 -DOE, 1 Public, 2 -Industry)"},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"k*A"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"No"},{"$f":"'Input A1'!L6","v":"Calculate"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,null,{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,null,{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource",{"$f":"IF(Q33>0,\"There are differences between input here and that on the INPUT sheet - see cells that have a value of 1 in Column Q\",\" \")","v":" "},null,null,{"$f":"R75","v":"Resource Type"},null,null,{"$f":"U75","v":"Hydrothermal"},{"$f":"V75","v":"Hydrothermal"},{"$f":"W75","v":"Hydrothermal"},{"$f":"X75","v":"Hydrothermal"},{"$f":"Y75","v":"Hydrothermal"},null,{"$f":"AA75","v":"EGS"},{"$f":"AB75","v":"EGS"},{"$f":"AC75","v":"EGS"},null,{"$f":"AE75","v":"EGS"},{"$f":"AF75","v":"EGS"},null,null,null,{"$f":"AJ75","v":"Hydrothermal"},{"$f":"AK75","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case/Date",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"Hydro D"},null,null,"A","B","C","D","E",null,"A","B","C",null,"D","E",null,null,null,"C - Dec 2011","C - Dec 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",null,null,null,{"$f":"R77","v":"Temperature"},null,null,{"$f":"U77","v":140},175,175,225,140,null,{"$f":"AA77","v":100},150,{"$f":"AC77","v":175},null,{"$f":"AE77","v":250},{"$f":"AF77","v":325},null,null,null,{"$f":"AJ77","v":175},{"$f":"AK77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth",null,null,null,{"$f":"R78","v":"Depth"},null,null,1500,1500,1500,2500,2500,null,{"$f":"AA78","v":2000},2500,{"$f":"AC78","v":3000},null,{"$f":"AE78","v":3500},{"$f":"AF78","v":4000},null,null,null,1500,{"$f":"AK78","v":3000},null,{"$f":"SUM(AM39:AM398,AM453:AM527)","v":13},"F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion System",null,null,{"$f":"SUM(Q34:Q527)","v":0},{"$f":"R398","v":"Plant type"},null,null,{"$f":"U398","v":"Binary"},{"$f":"V398","v":"Flash"},{"$f":"W398","v":"Binary"},{"$f":"X398","v":"Flash"},{"$f":"Y398","v":"Binary"},null,{"$f":"AA398","v":"Binary"},{"$f":"AB398","v":"Binary"},{"$f":"AC398","v":"Binary"},null,{"$f":"AE398","v":"Flash"},"Flash",null,null,null,{"$f":"AJ398","v":"Binary"},"Binary",null,{"$f":"SUM(AM39:AM449)","v":21},"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012},null,null,{"$f":"$R35","v":2012},{"$f":"$R35","v":2012},2012,2012,2012,null,{"$f":"$R35","v":2012},2012,2012,null,{"$f":"$R35","v":2012},2012,null,null,null,2011,2011,null,{"$f":"IF(AF35=INPUT!R35,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,null,null,null,"C","C","C","C","C"]
[null,null,null,null,{"$f":"MIN(E38:M71)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,{"$f":"IF(R39=INPUT!R39,0,1)","v":0},{"$f":"INPUT!R39","v":2011},null,null,{"$f":"$R39","v":2011},{"$f":"$R39","v":2011},2011,2011,2011,null,{"$f":"$R39","v":2011},2011,2011,null,{"$f":"$R39","v":2011},2011,null,null,null,2010,2010,null,{"$f":"IF(AF39=INPUT!R39,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC40=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Contingency",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",{"$f":"IF(R42=INPUT!R42,0,1)","v":0},1.7500000000000002E-2,null,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,null,null,null,1.7500000000000002E-2,1.7500000000000002E-2,null,{"$f":"IF(AF42=INPUT!R42,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,{"$f":"IF(R43=INPUT!R43,0,1)","v":0},3.5000000000000003E-2,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,{"$f":"IF(AF43=INPUT!R43,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",{"$f":"IF(R45=INPUT!R45,0,1)","v":0},0.39200000000000002,null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,null,null,null,0.39200000000000002,0.39200000000000002,null,{"$f":"IF(AF45=INPUT!R45,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,{"$f":"IF(R48=INPUT!R48,0,1)","v":0},"EERE Approach",null,null,"EERE Approach","EERE Approach","EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach",null,null,null,"EERE Approach","EERE Approach",null,{"$f":"IF(AF48=INPUT!R48,0,1)","v":0}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Project Initiation",null,null,{"$f":"IF(R50=INPUT!R50,0,1)","v":0},2009,null,null,2009,2009,2009,2009,2009,null,2009,2009,2009,null,2009,2009,null,null,null,2009,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Permitting Exploration/Confirmation",null,null,{"$f":"IF(R51=INPUT!R51,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R52,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R53,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Utilization Permit (Well Field and Plant)",null,null,{"$f":"IF(R54=INPUT!R54,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R55,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R56,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning"]
[null,null,null,null,{"$f":"IF(#REF!=R59,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",{"$f":"IF(R59=INPUT!R59,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF59=INPUT!R59,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,{"$f":"IF(R62=INPUT!R62,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,{"$f":"IF(AK62=AC62,\" \",\"***\")","v":"***"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,{"$f":"IF(R63=INPUT!R63,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,{"$f":"IF(R64=INPUT!R64,0,1)","v":0},0.15,null,null,0.15,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,null,0.15,0.15,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,{"$f":"IF(R65=INPUT!R65,0,1)","v":0},7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,null,"***"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E71)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,{"$f":"IF(R66=INPUT!R66,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,{"$f":"IF(R68=INPUT!R68,0,1)","v":0},0.2,null,null,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,{"$f":"IF(R69=INPUT!R69,0,1)","v":0},0.32,null,null,0.32,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,null,0.32,0.32,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,{"$f":"IF(R70=INPUT!R70,0,1)","v":0},0.192,null,null,0.192,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,null,0.192,0.192,null,"***"]
[null,null,null,null,{"$f":"IF(AC71=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 4",null,null,{"$f":"IF(R71=INPUT!R71,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,{"$f":"IF(R72=INPUT!R72,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,{"$f":"IF(R73=INPUT!R73,0,1)","v":0},5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,"Resource Type",null,null,"Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal",null,"EGS","EGS","EGS",null,"EGS","EGS",null,null,null,"Hydrothermal","EGS",null,{"$f":"IF(AF75=INPUT!R75,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,"Temperature",null,null,140,175,175,225,140,null,100,150,175,null,250,325,null,null,null,175,175,null,{"$f":"IF(AF77=INPUT!R77,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,"Depth",null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,3500,4000,null,null,null,1500,3000,null,{"$f":"IF(AF78=INPUT!R78,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":0},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,{"$f":"IF(R81=INPUT!R81,0,1)","v":0},"Greenfield",null,null,"Greenfield","Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield",null,null,null,"Greenfield","Greenfield",null,{"$f":"IF(AF81=INPUT!R81,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC82=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",{"$f":"IF(R82=INPUT!R82,0,1)","v":0},300,null,null,300,300,300,300,300,null,300,300,300,null,300,300,null,null,null,300,300,null,{"$f":"IF(AF82=INPUT!R82,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,{"$f":"IF(R83=INPUT!R83,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF83=INPUT!R83,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",{"$f":"IF(R86=INPUT!R86,0,1)","v":0},60000,null,null,60000,60000,60000,60000,60000,null,60000,60000,60000,null,60000,60000,null,null,null,0,0,null,{"$f":"IF(AF86=INPUT!R86,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,{"$f":"IF(R88=INPUT!R88,0,1)","v":0},"Lump Sum",null,null,"Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum",null,null,null,"Lump Sum","Lump Sum",null,{"$f":"IF(AF88=INPUT!R88,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":0},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  "]
[null,null,null,null,{"$f":"IF(AC92=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":0},null,null,null,null,null,null,null,null,"Field Work  "]
[null,null,null,null,{"$f":"IF(AC95=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value"]
[]
[null,null,null,null,{"$f":"IF(AC97=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC99=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC101=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC103=1,1,0)","v":0},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis"]
[null,null,null,null,{"$f":"IF(AC106=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":0},null,null,null,null,null,null,null,null,"Remote Sensing "]
[null,null,null,null,{"$f":"IF(AC109=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC111=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC113=1,1,0)","v":0},null,null,null,null,null,null,null,null,"LiDAR","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC115=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC117=1,1,0)","v":0},null,null,null,null,null,null,null,null,"FLIR","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":0},null,null,null,null,null,null,null,null,"Geophysics"]
[null,null,null,null,{"$f":"IF(AC120=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC122=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC124=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC126=1,1,0)","v":0},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC128=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC130=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC132=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC134=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC136=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC138=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":0},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements"]
[null,null,null,null,{"$f":"IF(AC141=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC143=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting"]
[null,null,null,null,{"$f":"IF(AC146=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null," default value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,50000,50000,50000,50000,50000,null,50000,50000,50000,null,50000,50000,null,null,null,50000,50000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs "]
[null,null,null,null,{"$f":"IF(AC149=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "}]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,{"$f":"IF(R152=INPUT!R152,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF152=INPUT!R152,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Exploration/Confirmation Phases ",null,"per site",null,"permitting cost",null,null,125000,125000,125000,125000,125000,null,250000,250000,250000,null,250000,250000,null,null,null,125000,125000,null,{"$f":"IF(AF155=INPUT!R155,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,"per site",{"$f":"IF(R157=INPUT!R157,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF157=INPUT!R157,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,"unsuccessful wells",null,null,2,2,2,2,2,null,1.5,1.5,1.5,null,1.5,1.5,null,null,null,2,0,null,{"$f":"IF(AF161=INPUT!R161,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(AC162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,{"$f":"IF(R163=INPUT!R163,0,1)","v":0},"Well Count",null,null,"Well Count","Well Count","Well Count","Well Count","Well Count",null,"Well Count","Well Count","Well Count",null,"Well Count","Well Count",null,null,null,"Well Count","Well Count",null,{"$f":"IF(AF163=INPUT!R163,0,1)","v":0}]
[{"$f":"'Input A1'!B164","v":3.0957425777277212},null,null,null,{"$f":"IF(AC164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",{"$f":"IF(R174=INPUT!R174,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF174=INPUT!R174,0,1)","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,{"$f":"IF(R175=INPUT!R175,0,1)","v":0},"% Confirmation Drilling Cost",null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,{"$f":"IF(AF175=INPUT!R175,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(AC177=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,null,null,null,{"$f":"2500000","v":2500000},2500000,2500000,2500000,2500000,null,null,null,null,null,null,null,null,null,null,{"$f":"2500000","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(AC179=1,1,0)","v":0},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,{"$f":"IF(R179=INPUT!R179,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.06,0.05,null,{"$f":"IF(AF179=INPUT!R179,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF181=INPUT!R181,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,"$ / injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":0},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(AC185=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,"Test Cost",null,null,150000,150000,150000,150000,150000,null,500000,500000,500000,null,500000,500000,null,null,null,150000,500000,null,{"$f":"IF(AF185=INPUT!R185,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost"]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,null,null,null,{"$f":"IF(AC189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC190=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,{"$f":"IF(R190=INPUT!R190,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF190=INPUT!R190,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF192=INPUT!R192,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,{"$f":"IF(R193=INPUT!R193,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF193=INPUT!R193,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC194=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E196:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[{"$f":"'Input A1'!A197","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well size",null,null,null,"Well Diameter",null,null,"Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter",null,"Larger Diameter","Larger Diameter","Larger Diameter",null,"Smaller Diameter","Smaller Diameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Perforated / Slotted Liner",null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,8.625,null,null,8.625,8.625,8.625,8.625,8.625,null,8.625,8.625,8.625,null,8.625,8.625,null,null,null,8.625,8.625]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate"]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Reference","Reference","Reference","Reference","Reference",null,"Reference","Reference","Reference",null,"Reference","Reference",null,null,null,"Reference","Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":0},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,{"$f":"IF(R230=INPUT!R230,0,1)","v":0},"Fixed Cost",null,null,"Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost",null,null,null,"Fixed Cost","Fixed Cost",null,{"$f":"IF(AF230=INPUT!R230,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"IF(AC236=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC237=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",{"$f":"IF(R237=INPUT!R237,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.05,0.05,null,{"$f":"IF(AF237=INPUT!R237,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(AC241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,{"$f":"MIN(E243:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF243=INPUT!R243,0,1)","v":1}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,{"$f":"IF(R244=INPUT!R244,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Inputted Value","Inputted Value","Inputted Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF244=INPUT!R244,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,"$ /injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC248=1,1,0)","v":0},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"IF(AC249=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,null,null,null,200000,200000,200000,200000,200000,null,null,null,null,null,null,null,null,null,null,200000]
[null,null,null,null,{"$f":"IF(AC250=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":"IF(R251=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,{"$f":"IF(R254=INPUT!R254,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Input Value","Input Value","Input Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF254=INPUT!R254,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,{"$f":"IF(R256=INPUT!R256,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF256=INPUT!R256,0,1)","v":0}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":0},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A",null,null,"k*A","k*A","k*A","k*A","k*A",null,"k*A","k*A","k*A",null,"k*A","k*A",null,null,null,"k*A","k*A"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC259=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":"IF(AC260=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,null,null,null,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,{"$f":"IF(AC261=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,null,null,null,800,800,800,800,800,null,null,null,null,null,null,null,null,null,null,800]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,{"$f":"IF(R264=INPUT!R264,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No",null,{"$f":"IF(AF264=INPUT!R264,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC265=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",{"$f":"IF(R265=INPUT!R265,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,{"$f":"IF(AF265=INPUT!R265,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,{"$f":"IF(R267=INPUT!R267,0,1)","v":0},"Annual Decline Rate",null,null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate",null,null,null,"Annual Decline Rate","Annual Decline Rate",null,{"$f":"IF(AF267=INPUT!R267,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":0},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction"]
[null,null,null,null,{"$f":"IF(AC270=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,null,null,null,0.125,0.125,0.125,0.125,0.125,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,{"$f":"IF(AC271=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[]
[null,null,null,null,{"$f":"IF(AC273=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,null,null,null,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,{"$f":"IF(AC274=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,null,null,null,15,15,15,15,15,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":"IF(AC275=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,{"$f":"IF(AC277=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,259200,null,null,{"$f":"3*3600*24","v":259200},259200,259200,259200,259200,null,259200,259200,259200,null,259200,259200,null,null,null,{"$f":"3*3600*24","v":259200},259200]
[null,null,null,null,{"$f":"IF(AC278=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,null,950,950,950,950,950,null,950,950,950,null,950,950,null,null,null,950,950]
[null,null,null,null,{"$f":"IF(AC279=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,null,2600,2600,2600,2600,2600,null,2600,2600,2600,null,2600,2600,null,null,null,2600,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day"]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss "]
[null,null,null,null,{"$f":"IF(AC282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,"Makeup?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF283=INPUT!R283,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(AC284=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,{"$f":"IF(AC286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!C288","v":1},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,"Pumped?",null,null,"Yes","No","Yes","No","Yes",null,"Yes","Yes","Yes",null,"No","No",null,null,null,"Yes","Yes",null,{"$f":"IF(AF288=INPUT!R288,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":0},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,{"$f":"IF(R290=INPUT!R290,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF290=INPUT!R290,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(AC292=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter"]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":0},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(AC294=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",{"$f":"IF(R294=INPUT!R294,0,1)","v":0},50,null,null,50,50,50,50,50,null,50,50,50,null,50,50,null,null,null,50,50,null,{"$f":"IF(AF294=INPUT!R294,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(AC296=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Inside diameter of production pump casing",null,"inch",{"$f":"IF(R296=INPUT!R296,0,1)","v":0},9.625,null,null,9.625,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,null,9.625,9.625,null,null,null,9.625,9.625,null,{"$f":"IF(AF296=INPUT!R296,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,"ft",{"$f":"IF(R297=INPUT!R297,0,1)","v":0},1.4999999999999999E-4,null,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4,null,{"$f":"IF(AF297=INPUT!R297,0,1)","v":0}]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,"Production Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF299=INPUT!R299,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,{"$f":"IF(R303=INPUT!R303,0,1)","v":0},"Lineshaft",null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft",null,null,null,"Lineshaft","Lineshaft",null,{"$f":"IF(AF303=INPUT!R303,0,1)","v":0}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,{"$f":"IF(R304=INPUT!R304,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF304=INPUT!R304,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC306=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost"]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(AC308=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",{"$f":"IF(R308=INPUT!R308,0,1)","v":0},45,null,null,45,45,45,45,45,null,45,45,45,null,45,45,null,null,null,45,45,null,{"$f":"IF(AF308=INPUT!R308,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC309=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",{"$f":"IF(R309=INPUT!R309,0,1)","v":0},5,null,null,5,5,5,5,5,null,5,5,5,null,5,5,null,null,null,5,5,null,{"$f":"IF(AF309=INPUT!R309,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC310=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Costs",null,null,{"$f":"IF(R310=INPUT!R310,0,1)","v":0},10000,null,null,10000,10000,10000,10000,10000,null,10000,10000,10000,null,10000,10000,null,null,null,10000,10000,null,{"$f":"IF(AF310=INPUT!R310,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each"]
[null,null,null,null,{"$f":"IF(R312=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":0},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(AC314=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",{"$f":"IF(R314=INPUT!R314,0,1)","v":0},40,null,null,40,40,40,40,40,null,40,40,40,null,40,40,null,null,null,40,40,null,{"$f":"IF(AF314=INPUT!R314,0,1)","v":0}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,"Injection Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF316=INPUT!R316,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,{"$f":"IF(R319=INPUT!R319,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF319=INPUT!R319,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,{"$f":"IF(R322=INPUT!R322,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF322=INPUT!R322,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC323=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":0},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,{"$f":"IF(R328=INPUT!R328,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF328=INPUT!R328,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC329=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"IF(AC330=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(AC336=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,{"$f":"IF(R336=INPUT!R336,0,1)","v":0},0.25,null,null,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,null,0.25,0.25,null,null,null,0.25,0.25,null,{"$f":"IF(AF336=INPUT!R336,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":0},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC339=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC341=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC343=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC345=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC347=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC349=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC351=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC353=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter multiplier",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario"]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(AC358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC359=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",{"$f":"IF(R359=INPUT!R359,0,1)","v":0},0.5,null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,null,null,null,0.5,0.5,null,{"$f":"IF(AF359=INPUT!R359,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC360=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"GF chemicals",null,null,0,10,0,10,0,null,0,0,0,null,10,10,null,null,null,0,0,null,{"$f":"IF(AF360=INPUT!R360,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(AC362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC363=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",{"$f":"IF(R363=INPUT!R363,0,1)","v":0},10,null,null,10,10,10,10,10,null,10,10,10,null,10,10,null,null,null,10,10,null,{"$f":"IF(AF363=INPUT!R363,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC364=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"Plant chemicals",null,null,0,1,0,1,0,null,null,null,null,null,1,1,null,null,null,0.5,0.5,null,{"$f":"IF(AF364=INPUT!R364,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost"]
[null,null,null,null,{"$f":"IF(R368=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,{"$f":"IF(R368=INPUT!R368,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF368=INPUT!R368,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,{"$f":"IF(R371=INPUT!R371,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF371=INPUT!R371,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(AC373=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Removal or installation cost used"]
[null,null,null,null,{"$f":"IF(AC374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]"]
[null,null,null,null,{"$f":"IF(AC376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",{"$f":"IF(R376=INPUT!R376,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF376=INPUT!R376,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC377=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",{"$f":"IF(R377=INPUT!R377,0,1)","v":0},4,null,null,4,4,4,4,4,null,4,4,4,null,4,4,null,null,null,4,4,null,{"$f":"IF(AF377=INPUT!R377,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC378=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",{"$f":"IF(R378=INPUT!R378,0,1)","v":0},2,null,null,2,2,2,2,2,null,2,2,2,null,2,2,null,null,null,2,2,null,{"$f":"IF(AF378=INPUT!R378,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,{"$f":"IF(R380=INPUT!R380,0,1)","v":0},7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"IF(AF380=INPUT!R380,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,{"$f":"IF(R383=INPUT!R383,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF383=INPUT!R383,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,{"$f":"IF(R384=INPUT!R384,0,1)","v":0},"≤115kV",null,null,"≤115kV","≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV",null,null,null,"≤115kV","≤115kV",null,{"$f":"IF(AF384=INPUT!R384,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,{"$f":"IF(R385=INPUT!R385,0,1)","v":0},"Flat",null,null,"Flat","Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat",null,"Flat","Flat",null,null,null,"Flat","Flat",null,{"$f":"IF(AF385=INPUT!R385,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,{"$f":"IF(R386=INPUT!R386,0,1)","v":0},"Rural",null,null,"Rural","Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural",null,"Rural","Rural",null,null,null,"Rural","Rural",null,{"$f":"IF(AF386=INPUT!R386,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,{"$f":"IF(R389=INPUT!R389,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF389=INPUT!R389,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,{"$f":"IF(R390=INPUT!R390,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF390=INPUT!R390,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,{"$f":"IF(R392=INPUT!R392,0,1)","v":0},"Power Sales",null,null,"Power Sales","Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales",null,null,null,"Power Sales","Power Sales",null,{"$f":"IF(AF392=INPUT!R392,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,null,null,null,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,{"$f":"IF(R395=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of independent power units",null,null,{"$f":"IF(R395=INPUT!R395,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF395=INPUT!R395,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},{"$f":"IF(R396=INPUT!R396,0,1)","v":0},"Power",null,null,"Power","Power","Power","Power","Power",null,"Power","Power","Power",null,"Power","Power",null,null,null,"Power","Power",null,{"$f":"IF(AF396=INPUT!R396,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,"Plant type",null,null,"Binary","Flash","Binary","Flash","Binary",null,"Binary","Binary","Binary",null,"Flash","Flash",null,null,null,"Binary","Binary",null,{"$f":"IF(AF398=INPUT!R398,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,{"$f":"IF(R402=INPUT!R402,0,1)","v":0},"Calculate",null,null,"Calculate",null,"Calculate",null,"Calculate",null,"Calculate","Calculate","Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF402=INPUT!R402,0,1)","v":1}]
[{"$f":"'Input A1'!C403","v":5.5389947472274326},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Stop - Inputted value exceeds maximum"},null,"w-h/lb",null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE",null,null,"CALCULATE",null,"CALCULATE",null,"CALCULATE",null,"CALCULATE","CALCULATE","CALCULATE",null,null,null,null,null,null,"CALCULATE","CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb"]
[]
[null,null,null,null,{"$f":"IF(AC408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW"]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,{"$f":"IF(R413=INPUT!R413,0,1)","v":0},"carbon stl",null,null,"carbon stl",null,"carbon stl",null,"carbon stl",null,"carbon stl","carbon stl","carbon stl",null,null,null,null,null,null,"carbon stl","carbon stl",null,{"$f":"IF(AF413=INPUT!R413,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,{"$f":"IF(R414=INPUT!R414,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"IF(AF414=INPUT!R414,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R416=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R418=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R420=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R422=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,{"$f":"IF(R422=INPUT!R422,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R424=INPUT!R424,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.05,0.05,null,{"$f":"IF(AF424=INPUT!R424,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R425=INPUT!R425,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.04,0.04,null,{"$f":"IF(AF425=INPUT!R425,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs"]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R427=INPUT!R427,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"No","No",null,{"$f":"IF(AF427=INPUT!R427,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(R428=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,{"$f":"IF(R431=INPUT!R431,0,1)","v":0},"Percent",null,null,"Percent",null,"Percent",null,"Percent",null,"Percent","Percent","Percent",null,null,null,null,null,null,"Percent","Percent",null,{"$f":"IF(AF431=INPUT!R431,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,null,2500000,null,2500000,null,2500000,null,2500000,2500000,2500000,null,null,null,null,null,null,2500000,2500000]
[null,null,null,null,{"$f":"IF(AC433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,{"$f":"IF(R437=INPUT!R437,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"Yes","Yes",null,{"$f":"IF(AF437=INPUT!R437,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW",{"$f":"IF(R438=INPUT!R438,0,1)","v":0},0,null,null,0,null,0,null,0,null,0,0,0,null,null,null,null,null,null,0,0,null,{"$f":"IF(AF438=INPUT!R438,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW"]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,{"$f":"IF(R445=INPUT!R445,0,1)","v":0},"Performance",null,null,"Performance",null,"Performance",null,"Performance",null,"Performance","Performance","Performance",null,null,null,null,null,null,"Performance","Performance",null,{"$f":"IF(AF445=INPUT!R445,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW"]
[null,null,null,null,{"$f":"IF(AC447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,{"$f":"IF(R450=INPUT!R450,0,1)","v":0},7.5,null,null,7.5,null,7.5,null,7.5,null,7.5,7.5,7.5,null,null,null,null,null,null,7.5,7.5,null,{"$f":"IF(AF450=INPUT!R450,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,null,null,null,16.108405953303158,null,16.108405953303158,null,16.108405953303158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,null,null,null,0.78450497116729301,null,0.78450497116729301,null,0.78450497116729301]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",{"$f":"IF(R457=INPUT!R457,0,1)","v":0},14.7,null,null,null,14.7,null,14.7,null,null,null,null,null,null,14.7,14.7,null,null,null,null,null,null,{"$f":"IF(AF457=INPUT!R457,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,{"$f":"IF(R460=INPUT!R460,0,1)","v":0},0.98,null,null,null,0.98,null,0.98,null,null,null,null,null,null,0.98,0.98,null,null,null,null,null,null,{"$f":"IF(AF460=INPUT!R460,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,{"$f":"IF(R463=INPUT!R463,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF463=INPUT!R463,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",{"$f":"IF(R464=INPUT!R464,0,1)","v":0},2,null,null,null,2,null,2,null,null,null,null,null,null,2,2,null,null,null,null,null,null,{"$f":"IF(AF464=INPUT!R464,0,1)","v":0}]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,{"$f":"IF(R465=INPUT!R465,0,1)","v":0},"Calculate",null,null,null,"Calculate",null,"Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,null,null,null,null,null,{"$f":"IF(AF465=INPUT!R465,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",{"$f":"IF(R466=INPUT!R466,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF466=INPUT!R466,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi",{"$f":"IF(R467=INPUT!R467,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF467=INPUT!R467,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated High Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,"psi",null," ",null,null,null," ",null," ",null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",{"$f":"IF(R471=INPUT!R471,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF471=INPUT!R471,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",{"$f":"IF(R472=INPUT!R472,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF472=INPUT!R472,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",{"$f":"IF(R474=INPUT!R474,0,1)","v":0},"surface",null,null,null,"surface",null,"surface",null,null,null,null,null,null,"surface","surface",null,null,null,null,null,null,{"$f":"IF(AF474=INPUT!R474,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",{"$f":"IF(R475=INPUT!R475,0,1)","v":0},65,null,null,null,65,null,65,null,null,null,null,null,null,65,65,null,null,null,null,null,null,{"$f":"IF(AF475=INPUT!R475,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",{"$f":"IF(R477=INPUT!R477,0,1)","v":0},7.5,null,null,null,7.5,null,7.5,null,null,null,null,null,null,7.5,7.5,null,null,null,null,null,null,{"$f":"IF(AF477=INPUT!R477,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,"F",{"$f":"IF(R478=INPUT!R478,0,1)","v":0},5,null,null,null,5,null,5,null,null,null,null,null,null,5,5,null,null,null,null,null,null,{"$f":"IF(AF478=INPUT!R478,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,"estimated value",null,null,null,"estimated value",null,"estimated value",null,null,null,null,null,null,"estimated value","estimated value",null,null,null,null,null,null,{"$f":"IF(AF479=INPUT!R479,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,{"$f":"IF(R482=INPUT!R482,0,1)","v":0},44,null,null,null,44,null,44,null,null,null,null,null,null,44,44,null,null,null,null,null,null,{"$f":"IF(AF482=INPUT!R482,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",{"$f":"IF(R484=INPUT!R484,0,1)","v":0},"Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,null,"Hybrid","Hybrid",null,null,null,null,null,null,{"$f":"IF(AF484=INPUT!R484,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,{"$f":"IF(R485=INPUT!R485,0,1)","v":0},3,null,null,null,3,null,3,null,null,null,null,null,null,3,3,null,null,null,null,null,null,{"$f":"IF(AF485=INPUT!R485,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,{"$f":"IF(R486=INPUT!R486,0,1)","v":0},0.7,null,null,null,0.7,null,0.7,null,null,null,null,null,null,0.7,0.7,null,null,null,null,null,null,{"$f":"IF(AF486=INPUT!R486,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,{"$f":"IF(AC491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness"]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",{"$f":"IF(R494=INPUT!R494,0,1)","v":0},350,null,null,null,350,null,350,null,null,null,null,null,null,350,350,null,null,null,null,null,null,{"$f":"IF(AF494=INPUT!R494,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",{"$f":"IF(R495=INPUT!R495,0,1)","v":0},200,null,null,null,200,null,200,null,null,null,null,null,null,200,200,null,null,null,null,null,null,{"$f":"IF(AF495=INPUT!R495,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,{"$f":"IF(R500=INPUT!R500,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF500=INPUT!R500,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R512=INPUT!R512,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF512=INPUT!R512,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R513=INPUT!R513,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF513=INPUT!R513,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs"]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R515=INPUT!R515,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF515=INPUT!R515,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,{"$f":"IF(R516=INPUT!R516,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,{"$f":"IF(R519=INPUT!R519,0,1)","v":0},"Percent",null,null,null,"Percent",null,"Percent",null,null,null,null,null,null,"Percent","Percent",null,null,null,null,null,null,{"$f":"IF(AF519=INPUT!R519,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,{"$f":"IF(R520=INPUT!R520,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF520=INPUT!R520,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,{"$f":"IF(R525=INPUT!R525,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF525=INPUT!R525,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",{"$f":"IF(R526=INPUT!R526,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF526=INPUT!R526,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC527=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]

{"sheet":"EERE COE","index":12,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":0}]
[null,"REFERENCE SCENARIO"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!T46","v":30}]
[null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":40}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,null,"  ",null,null,null,null,null,null,null,{"$f":"1/(1+F23)^O14","v":3.712930000000001}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"O10*L23","v":1.7557121643181059E-2}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+D$6)","v":83008475.686384693},{"$f":"'Input A1'!T$56","v":1.5},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":2075.2118921596175},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.17325865110631519},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.18538675668375726,0.17325865110631519,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!H$158)*(1+D$6)","v":0},{"$f":"'Input A1'!T$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,0,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":0},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!H$131*(1+D$6)-D19","v":71657173.75741218},{"$f":"'Input A1'!T$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,1791.4293439353046,"$/kW",2,0.14956575415510812,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.17200061727837432,0.14956575415510812,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$H$126+'Summary A1'!H287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,28.75,"$/kW",2,2.400326558519658E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,3.1744318736422472E-3,2.7603755422976064E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!H$105*(1+D$6)-D21","v":61776578.443098076},{"$f":"'Input A1'!T$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1544.414461077452,"$/kW",2,0.12894257559255765,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0,0.21791295275142245,0.16762534827032496,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$H$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",0,{"$error":"#DIV/0!"},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!H$82*(1+D$6)-D23","v":20825760.723695181},{"$f":"'Input A1'!T$52","v":2},{"$f":"'Input A1'!T62","v":0.3},null,null,520.6440180923795,"$/kW",{"$f":"SUM(AE22:AT22)","v":2},4.3468370927357489E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},0.12415001420562574,9.5500010927404427E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$H$78*(1+$D$6)","v":1132750},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,28.318750000000001,"$/kW",1,4.728643320283726E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},1.7557121643181059E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":239550738.61059013},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":6},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":5988.768465264754},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.3088920344374535},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":1.7557121643181059E-2},{"$f":"SUM(P16:P23)","v":0.12415001420562574},9.5500010927404427E-2,0.22108738462506469,0.52777309777475423,0.32282440526142331,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!H$130+'Summary A1'!H$129","v":55726668.944428191},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":1393.1667236107048},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.1163149595522988},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.13376220348514362,0.1163149595522988,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!H$100","v":50875013.203393854},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":1271.8753300848464},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":0.1061883872670822},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0,0.17945837448136895,0.13804490344720688,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!H$76","v":15000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":375},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":3.1308607285039015E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,8.942051326679995E-2,6.8785010205230729E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":121601682.14782205},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":3040.0420536955512},"∑",{"$f":"SUM(N30:AC30)","v":0.72578596443804888},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},8.942051326679995E-2,6.8785010205230729E-2,0.17945837448136895,0.2718071069323505,0.1163149595522988,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.3088920344374535},null,{"$f":"'Revised COE - DCF'!G54","v":1.3093060907687981},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":7838.6513402752498},{"$f":"D33*D$9*1000","v":313546053.61100996},{"$f":"'Revised COE - DCF'!G44","v":313546053.61100996}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":4346.5640963583537},{"$f":"D34*D$9*1000","v":173862563.85433415},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":2147.8443083852044},{"$f":"SUM(N34:AC34)","v":0.35864540779007248},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.18538675668375726,0.17325865110631519,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N35:AC35)","v":0},{"$f":"N17","v":0},{"$f":"O17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1925.7865447304525,0.32156637143348243,{"$f":"N18","v":0},{"$f":"O18","v":0},0,0,0,0.17200061727837432,0.14956575415510812,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",2308.899619310791,0.38553830102174741,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0,0.21791295275142245,0.16762534827032496,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":30},null,null,null,null,null,null,"Exploration",1315.4331439113018,0.21965002513303017,{"$f":"N22","v":0},{"$f":"O22","v":0},0.12415001420562574,9.5500010927404427E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1'!AB61,'Reservoir F1'!AD61),IF(D7>D38,'Reservoir B1'!Y$61,'Reservoir B1'!AA$61))","v":27.927906922783155},null,null,null,null,null,null,"permitting",140.68772393750001,{"$f":"SUM(N39:AC39)","v":2.3491929059120911E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":1.7557121643181059E-2},0,0,3.1744318736422472E-3,2.7603755422976064E-3,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.1903684408435589E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.3088920344374535}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.2890385396691413E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":10.957601175794037}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":9.1260850249693035E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash'!Q71,'LCOE Binary'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>D$7-5,0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0},null,null,null,4.2300000000000004,3]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,1000,0,null,null,null,{"$f":"FLOOR(K54,1)","v":4}]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,1000,0,null,null,null,{"$f":"MOD(K54,L54)","v":1.2300000000000004}]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":7838.6513402752498}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":9.4161863434158569E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!H$247)","v":1346807.0655141228},{"$f":"D73/(D$9*1000)","v":33.670176637853068},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$252)","v":1652937.9418561463},{"$f":"D74/(D$9*1000)","v":41.323448546403661},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!H$257-D77))","v":1145542.9433366025},{"$f":"D75/(D$9*1000)","v":28.638573583415063},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!H$253+'Summary A1'!H$258)","v":0},{"$f":"D76/(D$9*1000)","v":0},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":0},{"$f":"D77/(D$9*1000)","v":0},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":103.6321987676718},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":1285.9762224453045},{"$f":"D80*D$9*1000","v":51439048.89781218},{"$f":"'Revised COE - DCF'!G121","v":51439048.897812173},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$286,L$285)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$259)","v":1272907.3248861525},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":31.822683122153812},{"$f":"D78+D82","v":135.4548818898256},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":12.40904118350586},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":394.88898543246347},{"$f":"D84*D$9*1000","v":15795559.417298539},{"$f":"'Revised COE - DCF'!G124","v":15795559.417298537},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":1680.8652078777679},{"$f":"D85*D$9*1000","v":67234608.315110713},{"$f":"F80+F84","v":67234608.315110713},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":12.40904118350586},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":1.821331366386068E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,{"$f":"IF(($J90<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":6518.2173660615581},{"$f":"F94*D9*1000","v":260728694.64246234},{"$f":"'Revised COE - DCF'!G70","v":260726449.70062983},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.83154116180996829},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":6518.2173660615581},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":6518.2173660615581},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,{"$f":"IF(($J100<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,1,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,1,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":11.089608374092375},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":11.089608374092375},null,null,null,null,25,1,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":92287.720889196746},{"$f":"E104*D101","v":92287.720889196746},null,null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":92287.720889196746},null,null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G63/(D9*1000)","v":91383.033208650944},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,1,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":9.899952417645963E-3},null,null,null,null,null,30,1,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.957601175794037},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":25.05188788990251},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.7032680018007316},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.7032680018007316},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":11.089608374092375},{"$f":"E104","v":11.089608374092375},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55784.596310985689},null,{"$f":"'Revised COE - DCF'!H63/(D9*1000)","v":55204.441012329778},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":92287.720889196746},null,{"$f":"D108","v":91383.033208650944}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.4421881632396808E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.11518829192894593},null,{"$f":"'Revised COE - DCF'!G1","v":0.18148862142192174},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.11518829192894593},{"$f":"SUM(D127:D133)","v":9.4161863434158569E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":1.5801651416402007E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":2.7735675589965602E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":2.3133526643357695E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":2.5800997348212281E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":1.6900124362209867E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":2.1026428494787371E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":4.527304440172227E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":5.5563662198622491E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":3.8507532270748834E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":4.2788897767513231E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":2.8131148309266862E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":5.2213136811713391E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE160-AE16","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE161-AE17","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,{"$f":"'Input A1'!W45","v":0.39200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE162-AE18","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Contingency",null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE163-AE19","v":0},0,0,1,0,-1,0,0,0,0,0,0,0,0,0,0]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE164-AE20","v":0},0,0,1,0,-1,0,0,0,0,0,0,0,0,0,0]
[null,"Discount Rate",null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE165-AE21","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales","MW",{"$f":"'Summary A1'!J279","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE166-AE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Factor",null,{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE167-AE23","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-5},{"$f":"N158+1","v":-4},{"$f":"O158+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"X158+1","v":6},{"$f":"Y158+1","v":7},8,{"$f":"AA158+1","v":9},{"$f":"AB158+1","v":10},null,{"$f":"N158","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!J$273+'Summary A1'!J286)*(1+D$150)","v":76583694.876460865},{"$f":"'Input A1'!W$56","v":1.5},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":1531.6738975292174},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.23593032083506571},null,{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0.25244544329352031,0.23593032083506571,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!J$158)*(1+D150)","v":0},{"$f":"'Input A1'!W$55","v":1.25},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,{"$f":"(D161)/(D$153*1000)","v":0},"$/kW",{"$f":"SUM(AE161:AT161)","v":2},{"$f":"($I161/K161)/($I$168)","v":0},null,{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!J$131*(1+D$150)-D163","v":57223187.598409712},{"$f":"'Input A1'!W$55","v":1.25},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,1144.4637519681942,"$/kW",2,0.1762866760486845,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0.18862674337209243,0.1762866760486845,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$J$126+'Summary A1'!J287)*(1+$D$150)","v":1100000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":7.0000000000000007E-2},null,null,22,"$/kW",2,3.3887546603388109E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,3.8797852106219051E-3,3.6259674865625276E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!J$105*(1+D$150)-D165","v":18715129.792831969},{"$f":"'Input A1'!W$53","v":1},{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,null,374.30259585663936,"$/kW",2,5.7655439367550056E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,6.6009712531908057E-2,6.1691320123278562E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$J$103*(1+$D$150)","v":0},0,{"$f":"F164","v":7.0000000000000007E-2},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!J$82*(1+D$150)-D167","v":7936998.2066527922},{"$f":"'Input A1'!W$52","v":1},{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,null,158.73996413305585,"$/kW",2,2.4451399692632214E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},2.9954016033661251E-2,2.7994407508094624E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$J$78*(1+$D$150)","v":742500.00000000012},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":7.0000000000000007E-2},null,null,14.850000000000003,"$/kW",2,2.2874093957286979E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":2.9983271091576884E-3},2.8021748683716716E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":162301510.47435531},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":4.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":3246.0302094871067},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.0522448944210194},{"$f":"SUM(N160:N167)","v":0},2.9983271091576884E-3,3.2756190902032925E-2,9.7883905250624584E-2,0.50638947427545389,0.41221699688375024,0,0,0,{"$f":"SUM(W160:W167)","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":5}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!J$130+'Summary A1'!J$129","v":45404302.924547903},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":908.08605849095807},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.13987640284999711},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0.14966775104949692,0.13987640284999711,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!J$100","v":15989289.863923782},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":319.78579727847563},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":4.9257982310799843E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,5.6395463947634748E-2,5.2706041072555831E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!J$76","v":5400000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":108},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":1.663570469620871E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,2.0379453588157608E-2,1.9046218306689355E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":66793592.788471684},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":1335.8718557694338},"∑",{"$f":"SUM(N174:AC174)","v":0.43807133081453153},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},2.0379453588157608E-2,7.5441682254324099E-2,0.20237379212205275,0.13987640284999711,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.0522448944210194},null,{"$f":"'Revised COE - DCF'!G182","v":1.0522448944210192},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":3415.6187150692003},{"$f":"D177*D$153*1000","v":170780935.75346002},{"$f":"'Revised COE - DCF'!G172","v":170780935.75345999}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":1421.9927737341895},{"$f":"D178*D$153*1000","v":71099638.686709478},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":1585.2824839427399},{"$f":"SUM(N178:AC178)","v":0.48837576412858602},{"$f":"N160","v":0},0,0,0,0.25244544329352031,0.23593032083506571,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N179:AC179)","v":0},{"$f":"N161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1184.519983287081,0.36491341942077693,{"$f":"N162","v":0},0,0,0,0.18862674337209243,0.1762866760486845,0,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",414.5214097814353,0.12770103265518662,{"$f":"N164","v":0},0,0,6.6009712531908057E-2,6.1691320123278562E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",188.1023334086934,5.7948423541755875E-2,{"$f":"N166","v":0},0,2.9954016033661251E-2,2.7994407508094624E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1'!AB552,'Reservoir F1'!AD552),IF(D151>D182,'Reservoir B1'!Y$552,'Reservoir B1'!AA$552))","v":34.968220100170768},null,null,null,null,null,null,"permitting",43.192504649250004,1.3306254674713792E-2,{"$f":"N163+N165+N167","v":0},2.9983271091576884E-3,2.8021748683716716E-3,3.8797852106219051E-3,{"$f":"R163+R165+R167","v":3.6259674865625276E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.1848689932424605E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.0522448944210192}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.2830118321481891E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":10.963723499025189}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":9.1209888692369193E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash'!R71,'LCOE Binary'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":3415.6187150692003}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":4.100951822472243E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!J$247)","v":1226231.3852346386},{"$f":"D217/(D$153*1000)","v":24.524627704692772},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$252)","v":1589139.9015847021},{"$f":"D218/(D$153*1000)","v":31.782798031694043},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!J$257-D221))","v":685757.48604740226},13.715149720948045,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!J$253+'Summary A1'!J$258)","v":0},{"$f":"D220/(D$153*1000)","v":0},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1'!Q225,'O&M Costs B1'!Q$75))","v":0},0,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},{"$f":"AG219-AF219","v":0},{"$f":"AH219-AG219","v":0},{"$f":"AI219-AH219","v":0},{"$f":"AJ219-AI219","v":0},{"$f":"AK219-AJ219","v":0},{"$f":"AL219-AK219","v":-1}]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":70.022575457334867},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":868.91302262521504},{"$f":"D224*D153*1000","v":43445651.131260753},{"$f":"'Revised COE - DCF'!G248","v":43445651.131260745},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$259)","v":1027386.5861141478},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":20.547731722282958},{"$f":"D222+D226","v":90.570307179617828},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":254.97764916943902},{"$f":"D228*D153*1000","v":12748882.458471952},{"$f":"'Revised COE - DCF'!G251","v":12748882.458471945},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":1123.8906717946541},{"$f":"D229*D$153*1000","v":56194533.589732699},{"$f":"F224+F228","v":56194533.589732692},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":1.2171994057471181E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,{"$f":"IF(($I234<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":2840.2520099365902},{"$f":"F238*D153*1000","v":142012600.49682951},{"$f":"'Revised COE - DCF'!G197","v":142011377.7314257},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE - DCF'!G197/'Revised COE - DCF'!G172","v":0.83154116180996851},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":2840.2520099365902},null,null,null,{"$f":"H238+H239","v":142011377.7314257},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":2840.2520099365902},null,null,null,{"$f":"D241*D153*1000","v":142012600.49682951},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,{"$f":"IF(($I244<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":11.095186928685472},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":11.095186928685472},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":92334.145620520489},{"$f":"E248*D245","v":92334.145620520489},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":92334.145620520489},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G190/(D153*1000)","v":91428.979117332434},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":9.9002144826143557E-3},null,null,null,null,30,{"$f":"IF(I253>D$151,0,1)","v":1},null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":25.072262141008192},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.7047045453524037},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.7047045453524037},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":11.095186928685472},{"$f":"E248","v":11.095186928685472},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55796.5512264227},null,{"$f":"'Revised COE - DCF'!H190/(D153*1000)","v":55216.988874851064},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":92334.145620520489},null,{"$f":"D252","v":91428.979117332434}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.4424934406439218E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":5.4512988449368409E-2},null,{"$f":"'Revised COE - DCF'!G5","v":5.2768154034405011E-2},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":5.4512988449368395E-2},{"$f":"SUM(D271:D277)","v":4.1009518224722416E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":2.258444725110467E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":4.9769382144356231E-3}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":1.4221901767854463E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":1.9033644074428226E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":5.185894428936397E-4}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":1.3503470224645981E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":3.2959325410170607E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":4.2713781240067009E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":1.8432169007623273E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":2.7614664916850908E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":1.3314761671748021E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":3.1514908595426376E-2}]

{"sheet":"EERE COE 10-90","index":13,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":0}]
[null,"P10% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Y46","v":30}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!L279","v":40}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+D$6)","v":70557204.333426982},{"$f":"'Input A1'!Y$56","v":1.5},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":1763.9301083356745},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.15534427532008152},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.16621837459248723,0.15534427532008152,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!L$158)*(1+D$6)","v":0},{"$f":"'Input A1'!Y$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,0,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":0},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!L$131*(1+D$6)-D19","v":71657173.75741218},{"$f":"'Input A1'!Y$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,1791.4293439353046,"$/kW",2,0.15776605428167051,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.18143096242392107,0.15776605428167051,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$L$126+'Summary A1'!L287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,28.75,"$/kW",2,2.5319302019660515E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,3.3484776921001024E-3,2.911719732260959E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!L$105*(1+D$6)-D21","v":61776578.443098076},{"$f":"'Input A1'!Y$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1544.414461077452,"$/kW",2,0.1360121606384391,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0,0.22986055147896212,0.17681580882997083,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$L$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",0,{"$error":"#DIV/0!"},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!L$82*(1+D$6)-D23","v":20825760.723695181},{"$f":"'Input A1'!Y$52","v":2},{"$f":"'Input A1'!T62","v":0.3},null,null,520.6440180923795,"$/kW",2,4.5851628308906267E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},0.1309568356130672,0.1007360273946671,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$L$78*(1+$D$6)","v":1132750},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,28.318750000000001,"$/kW",1,4.9879024978731219E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},1.8519732821428055E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":227099467.2576324},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":6},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":5677.4866814408106},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.3239088201806166},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":1.8519732821428055E-2},{"$f":"SUM(P16:P23)","v":0.1309568356130672},0.1007360273946671,0.23320902917106223,0.52737686557864016,0.313110329601752,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!L$130+'Summary A1'!L$129","v":55726668.944428191},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":1393.1667236107048},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.12269220535248815},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.14109603615536134,0.12269220535248815,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!L$100","v":50875013.203393854},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":1271.8753300848464},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":0.11201041952616918},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0,0.18929760899922593,0.14561354538401994,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!L$76","v":15000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":375},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":3.3025176547383281E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,9.4323206736981399E-2,7.2556312874601084E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":121601682.14782205},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":3040.0420536955512},"∑",{"$f":"SUM(N30:AC30)","v":0.76557891550267787},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},9.4323206736981399E-2,7.2556312874601084E-2,0.18929760899922593,0.28670958153938131,0.12269220535248815,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.3239088201806166},null,{"$f":"'Revised COE 10-90 - DCF'!G54","v":1.3243455781404561},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":7516.4746940174682},{"$f":"D33*D$9*1000","v":300658987.76069874},{"$f":"'Revised COE 10-90 - DCF'!G44","v":300658987.76069874}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":4346.5640963583537},{"$f":"D34*D$9*1000","v":173862563.85433415},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":1825.6676621274232},{"$f":"SUM(N34:AC34)","v":0.32156264991256878},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.16621837459248723,0.15534427532008152,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N35:AC35)","v":0},{"$f":"N17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1925.7865447304521,0.33919701670559155,{"$f":"N18","v":0},0,0,0,0,0.18143096242392107,0.15776605428167051,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",2308.899619310791,0.40667636030893295,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0,0.22986055147896212,0.17681580882997083,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":30},null,null,null,null,null,null,"Exploration",1315.4331439113016,0.23169286300773428,{"$f":"N22","v":0},{"$f":"O22","v":0},0.1309568356130672,0.1007360273946671,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1 10-90s'!AB61,'Reservoir F1 10-90s'!AD61),IF(D7>D38,'Reservoir B1 10-90s'!Y$61,'Reservoir B1 10-90s'!AA$61))","v":27.927906922783155},null,null,null,null,null,null,"permitting",140.68772393750001,{"$f":"SUM(N39:AC39)","v":2.4779930245789117E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":1.8519732821428055E-2},0,0,3.3484776921001024E-3,2.911719732260959E-3,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.1903684408435589E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.3239088201806168}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.2890385396691413E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":10.957601175794037}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":9.1260850249693035E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!Q71,'LCOE Binary 10-90s'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>(D$7-5),0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0}]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0},{"$f":"D63*D$9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G84","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":7516.4746940174682},{"$f":"D64*D$9*1000","v":300658987.76069874},{"$f":"F33+F63","v":300658987.76069874}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":9.0291713831926718E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!L$247)","v":1346807.0655141228},{"$f":"D73/(D$9*1000)","v":33.670176637853068},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$252)","v":1458048.4772011563},{"$f":"D74/(D$9*1000)","v":36.451211930028911},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!L$257-D77))","v":1145542.9433366025},{"$f":"D75/(D$9*1000)","v":28.638573583415063},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!L253+'Summary A1'!L258)","v":0},{"$f":"D76/(D$9*1000)","v":0},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":0},{"$f":"D77/(D$9*1000)","v":0},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":98.759962151297046},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":1225.516437616925},{"$f":"D80*D$9*1000","v":49020657.504676998},{"$f":"'Revised COE 10-90 - DCF'!G121","v":49020657.504677005},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$284,L$283)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$259)","v":1179522.7897389699},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":29.488069743474249},{"$f":"D78+D82","v":128.24803189477129},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":12.40904118350586},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":365.91867186886503},{"$f":"D84*D$9*1000","v":14636746.8747546},{"$f":"'Revised COE 10-90 - DCF'!G124","v":18370440.886831179},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":1591.43510948579},{"$f":"D85*D$9*1000","v":63657404.379431605},{"$f":"F80+F84","v":67391098.391508192},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":12.40904118350586},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":1.7244277940252878E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":6250.3119165887656},{"$f":"F94*D9*1000","v":250012476.66355062},{"$f":"'Revised COE 10-90 - DCF'!G70","v":250010323.99114048},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.83154116180996829},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":6250.3119165887656},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,{"$f":"IF(($J96<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":6250.3119165887656},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,1,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,1,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":11.089608374092375},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":11.089608374092375},null,null,null,null,25,1,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":92287.720889196746},{"$f":"E104*D101","v":92287.720889196746},null,null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":92287.720889196746},null,null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G63/(D9*1000)","v":91383.033208650944},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,1,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":9.899952417645963E-3},null,null,null,null,null,30,1,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.957601175794037},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":25.05188788990251},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.7032680018007316},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.7032680018007316},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":11.089608374092375},{"$f":"E104","v":11.089608374092375},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55784.596310985689},null,{"$f":"'Revised COE 10-90 - DCF'!H63/(D9*1000)","v":55204.441012329778},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":92287.720889196746},null,{"$f":"D108","v":91383.033208650944}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.4421881632396808E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.11022796611317541},null,{"$f":"'Revised COE 10-90 - DCF'!G1","v":0.17679271701605448},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.1102279661131754},{"$f":"SUM(D127:D133)","v":9.0291713831926704E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":1.5801651416402003E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":2.7735675589965602E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":2.3133526643357685E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":2.1930847745980437E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":1.6900124362209867E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":1.9936252281248693E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":4.527304440172227E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":4.9012434771414778E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":3.8507532270748834E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":3.9649767958642879E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":2.6919743409958164E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":5.2213136811713391E-2}]
[]
[]
[]
[null,"P90% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Z46","v":30}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!M279","v":40}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-6},{"$f":"N158+1","v":-5},{"$f":"O158+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X158+1","v":5},{"$f":"Y158+1","v":6},7,{"$f":"AA158+1","v":8},{"$f":"AB158+1","v":9},null,{"$f":"N158","v":-6},-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!M$273+'Summary A1'!M286)*(1+D$150)","v":110675200.63265669},{"$f":"'Input A1'!Z$56","v":1.5},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":2766.8800158164172},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.20708826279444445},{"$f":"SUM(N160:AC160)","v":0.42867270398450003},{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0,0.22158444119005558,0.20708826279444445,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!M$158)*(1+D150)","v":0},{"$f":"'Input A1'!Z$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,{"$f":"(D161)/(D$153*1000)","v":0},"$/kW",2,{"$f":"($I161/K161)/($I$168)","v":0},{"$f":"SUM(N161:AC161)","v":0},{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E161<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!M$131*(1+D$150)-D163","v":71657173.75741218},{"$f":"'Input A1'!Z$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,1791.4293439353046,"$/kW",2,0.13408025958259276,0.28827255810257441,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0,0.15419229851998165,0.13408025958259276,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$M$126+'Summary A1'!M287)*(1+$D$150)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":0.15},null,null,28.75,"$/kW",2,2.151805470893723E-3,5.3203390267847293E-3,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,0,2.8457627352569482E-3,2.4745762915277811E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!M$105*(1+D$150)-D165","v":61776578.443098076},{"$f":"'Input A1'!Z$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1544.414461077452,"$/kW",2,0.11559232997126408,0.34562106661407965,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,0,0.19535103765143633,0.15027002896264333,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$M$103*(1+$D$150)","v":0},0,{"$f":"F164","v":0.3},null,null,0,"$/kW",0,{"$error":"#DIV/0!"},0,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!M$82*(1+D$150)-D167","v":20825760.723695181},{"$f":"'Input A1'!Z$52","v":2},{"$f":"'Input A1'!T62","v":0.3},null,null,520.6440180923795,"$/kW",2,3.8967813791974705E-2,0.19690825987222743,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},0.11129597297125897,8.5612286900968448E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$M$78*(1+$D$150)","v":1132750},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":0.3},null,null,28.318750000000001,"$/kW",1,4.2390567776606344E-3,1.5739321081479504E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":1.5739321081479504E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":267217463.55686215},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":6},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":6680.4365889215533},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.2805342486816458},{"$f":"SUM(N160:N167)","v":0},1.5739321081479504E-2,0.11129597297125897,8.5612286900968448E-2,0.19819680038669327,0.52852134496420833,0.34116852237703721,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!M$130+'Summary A1'!M$129","v":55726668.944428191},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":1393.1667236107048},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.10427213139939472},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0,0.11991295110930392,0.10427213139939472,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!M$100","v":50875013.203393854},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":1271.8753300848464},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":9.5194027602481121E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,0,0.16087790664819313,0.12375223588322547,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!M$76","v":15000000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":375},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":2.8067027881222475E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,8.0162238331559527E-2,6.1663260255045795E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":121601682.14782205},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":3040.0420536955512},"∑",{"$f":"SUM(N174:AC174)","v":0.65064072362672254},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},8.0162238331559527E-2,6.1663260255045795E-2,0.16087790664819313,0.24366518699252937,0.10427213139939472,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.2805342486816458},null,{"$f":"'Revised COE 10-90 - DCF'!G182","v":1.2805342486816456},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":8554.527848260037},{"$f":"D177*D$153*1000","v":342181113.9304015},{"$f":"'Revised COE 10-90 - DCF'!G172","v":342181113.93040144}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":4346.5640963583537},{"$f":"D178*D$153*1000","v":173862563.85433415},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":2863.720816369992},{"$f":"SUM(N178:AC178)","v":0.42867270398450003},{"$f":"N160","v":0},0,0,0,0,0.22158444119005558,0.20708826279444445,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N179:AC179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1925.7865447304525,0.28827255810257441,0,0,0,0,0,0.15419229851998165,0.13408025958259276,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",2308.8996193107914,0.34562106661407965,{"$f":"N164","v":0},0,0,0,0.19535103765143633,0.15027002896264333,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",1315.4331439113018,0.19690825987222743,{"$f":"N166","v":0},0,0.11129597297125897,8.5612286900968448E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1 10-90s'!AB552,'Reservoir F1 10-90s'!AD552),IF(D151>D182,'Reservoir B1 10-90s'!Y$552,'Reservoir B1 10-90s'!AA$552))","v":27.927906922783158},null,null,null,null,null,null,"permitting",140.68772393750001,2.1059660108264232E-2,{"$f":"N163+N165+N167","v":0},1.5739321081479504E-2,0,0,{"$f":"R163+R165+R167","v":2.8457627352569482E-3},2.4745762915277811E-3,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.1903684408435589E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.2805342486816458}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.2890385396691413E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":10.957601175794037}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":9.1260850249693035E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!R71,'LCOE Binary 10-90s'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0},{"$f":"D207*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G211","v":0},{"$f":"D207/D208","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":8554.527848260037},{"$f":"D208*D153*1000","v":342181113.9304015},{"$f":"F177+F207","v":342181113.93040144}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":0.10276133585031771}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!M$247)","v":1346807.0655141228},{"$f":"D217/(D$153*1000)","v":33.670176637853068},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$252)","v":2085982.3323195344},{"$f":"D218/(D$153*1000)","v":52.149558307988357},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!M$257-D221))","v":1145542.9433366025},28.638573583415063,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!M$253+'Summary A1'!M$258)","v":0},0,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1 10-90s'!Q225,'O&M Costs B1 10-90s'!Q$75))","v":0},0,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},0,0,0,0,0,-1]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":114.45830852925648},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":1420.3178643339638},{"$f":"D224*D153*1000","v":56812714.573358551},{"$f":"'Revised COE 10-90 - DCF'!G248","v":56812714.573358551},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$259)","v":1480407.7619831928},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":37.010194049579816},{"$f":"D222+D226","v":151.46850257883631},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":459.26102217077943},{"$f":"D228*D153*1000","v":18370440.886831176},{"$f":"'Revised COE 10-90 - DCF'!G251","v":18370440.886831179},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":1879.5788865047432},{"$f":"D229*D$153*1000","v":75183155.460189715},{"$f":"F224+F228","v":75183155.46018973},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":2.0366511041717227E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":7113.5032747900987},{"$f":"F238*D153*1000","v":284540130.99160397},{"$f":"'Revised COE 10-90 - DCF'!G197","v":284537681.02711517},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE 10-90 - DCF'!G197/'Revised COE 10-90 - DCF'!G172","v":0.8315411618099684},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":7113.5032747900987},null,null,null,{"$f":"H238+H239","v":284537681.02711517},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,{"$f":"IF(($I240<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":7113.5032747900987},null,null,null,{"$f":"D241*D153*1000","v":284540130.99160397},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":11.089608374092375},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":11.089608374092375},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":92287.720889196746},{"$f":"E248*D245","v":92287.720889196746},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":92287.720889196746},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G190/(D153*1000)","v":91383.033208650944},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":9.899952417645963E-3},null,null,null,null,30,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":25.05188788990251},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.7032680018007316},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.7032680018007316},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":11.089608374092375},{"$f":"E248","v":11.089608374092375},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55784.596310985689},null,{"$f":"'Revised COE 10-90 - DCF'!H190/(D153*1000)","v":55204.441012329778},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":92287.720889196746},null,{"$f":"D252","v":91383.033208650944}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.4421881632396808E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":0.12621013589158803},null,{"$f":"'Revised COE 10-90 - DCF'!G5","v":0.19445987409776067},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":0.126210135891588},{"$f":"SUM(D271:D277)","v":0.1027613358503177}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":1.5801651416402007E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":2.7735675589965609E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":2.3133526643357695E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":3.4400469764371423E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":1.6900124362209867E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":2.3448800041270305E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":4.527304440172227E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":7.0120489541878007E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":3.8507532270748834E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":4.976404420282317E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":3.0822889995530786E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":4.4374253822923412E-2}]

{"sheet":"Revised COE - DCF","index":14,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["REFERENCE SCENARIO",null,null,null,"COE",null,0.18148862142192174]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":141273745.29224977}]
[]
[]
["IMPROVED SCENARIO",null,null,null,"COE",null,5.2768154034405011E-2]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-6196004.3986086547}]
[]
[]
["REFERENCE SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!T40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!T46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!H279","v":40}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!T56","v":1.5},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!T55","v":1.5},{"$f":"F22-F23","v":0},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!T55","v":1.5},{"$f":"F22-F24","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":0.5}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!T53","v":1.5},{"$f":"MAX(F22:F24)","v":1.5},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!T52","v":2},{"$f":"G26+F26","v":3},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":5},{"$f":"1/SUM(AB41:AQ41)","v":1}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":6},{"$f":"F28+G28","v":6}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+F10)","v":83008475.686384693},{"$f":"SUM(J34:Z34)","v":85913772.335408151},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,44409534.492215812,41504237.843192346,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!H$158*(1+F10)","v":0},{"$f":"SUM(J35:Z35)","v":0},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!H$131-'Summary A1'!H$126)*(1+F10)","v":71657173.75741218},{"$f":"SUM(J36:Z36)","v":77031461.789218098},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,41202874.910512,35828586.87870609,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!H$126+'Summary A1'!H$287)*(1+F10)","v":1150000},1421687.5,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,760437.49999999988,661250,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!H$105-'Summary A1'!H$103)*(1+F10)","v":61776578.443098076},92355984.772431642,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,0,52201208.784417883,40154775.988013752,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!H$82-'Summary A1'!H$78)*(1+F10)","v":20825760.723695185},{"$f":"SUM(J40:Z40)","v":52617325.756452084},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},29740227.601472914,22877098.154979166,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!H$78+'Summary A1'!H$103)*(1+F10)","v":1132750},4205821.4575000014,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":4205821.4575000014},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":239550738.61059013}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":313546053.61100996},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":4205821.4575000014},29740227.601472914,{"$f":"SUM(M34:M42)","v":22877098.154979166},52961646.284417883,126428435.39074156,{"$f":"SUM(P34:P42)","v":77332824.721898437},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":313546053.61100996}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.34651730221263038},{"$f":"SUM(J47:Z47)","v":0.35864540779007248},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.18538675668375726,0.17325865110631519,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":0},{"$f":"SUM(J48:Z48)","v":0},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.29913150831021623},{"$f":"SUM(J49:Z49)","v":0.32156637143348243},{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.17200061727837432,0.14956575415510812,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":4.800653117039316E-3},6.3488637472844944E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,6.3488637472844944E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.25788515118511529},0.38553830102174741,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0,0.21791295275142245,0.16762534827032496,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":8.6936741854715005E-2},0.21965002513303022,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},0.12415001420562578,9.5500010927404455E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":4.7286433202837269E-3},1.7557121643181062E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":1.7557121643181062E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.3093060907687981},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":1.7557121643181062E-2},0.12415001420562578,9.5500010927404455E-2,{"$f":"SUM(N47:N53)","v":0.22426181649870694},0.52501272223245654,0.32282440526142331,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.3093060907687981}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":313645241.11100996}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!N10","v":39.536339943817318},{"$f":"'DrwDwn Summary'!N11","v":39.07996386609215},{"$f":"'DrwDwn Summary'!N12","v":38.628070426562175},{"$f":"'DrwDwn Summary'!N13","v":38.180609156041371},{"$f":"'DrwDwn Summary'!N14","v":37.737530530754192},{"$f":"'DrwDwn Summary'!N15","v":37.298785946443935},{"$f":"'DrwDwn Summary'!N16","v":36.86432769329258},{"$f":"'DrwDwn Summary'!N17","v":36.434108931623562},{"$f":"'DrwDwn Summary'!N18","v":36.008083668363717},{"$f":"'DrwDwn Summary'!N19","v":35.586206734236747},{"$f":"'DrwDwn Summary'!N20","v":35.16843376166549},{"$f":"'DrwDwn Summary'!N21","v":34.754721163359171},{"$f":"'DrwDwn Summary'!N22","v":34.345026111562468},{"$f":"'DrwDwn Summary'!N23","v":33.939306517944956},{"$f":"'DrwDwn Summary'!N24","v":33.537521014109508},{"$f":"'DrwDwn Summary'!N25","v":33.139628932699331},{"$f":"'DrwDwn Summary'!N26","v":32.745590289083822},{"$f":"'DrwDwn Summary'!N27","v":32.355365763603977},{"$f":"'DrwDwn Summary'!N28","v":31.968916684358717},{"$f":"'DrwDwn Summary'!N29","v":31.586205010515847},{"$f":"'DrwDwn Summary'!N30","v":31.207193316127565},{"$f":"'DrwDwn Summary'!N31","v":30.831844774436973},{"$f":"'DrwDwn Summary'!N32","v":30.460123142657171},{"$f":"'DrwDwn Summary'!N33","v":30.091992747208963},{"$f":"'DrwDwn Summary'!N34","v":29.727418469401314},{"$f":"'DrwDwn Summary'!N35","v":29.366365731540423},{"$f":"'DrwDwn Summary'!N36","v":29.008800483453356},{"$f":"'DrwDwn Summary'!N37","v":28.654689189412771},{"$f":"'DrwDwn Summary'!N38","v":28.303998815449731},{"$f":"'DrwDwn Summary'!N39","v":27.956696817041795},{"$f":"'DrwDwn Summary'!N40","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N41","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N42","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N43","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N44","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N45","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N46","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N47","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N48","v":27.927906922783155},{"$f":"'DrwDwn Summary'!N49","v":27.927906922783155}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":329021421.01244766},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":325223459.29361886},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":321462802.08985043},317739029.39657629,314051729.07693636,310400496.6463064,306784935.06358081,303204654.52897125,{"$f":"IF(R$60>$F$14,0,R61*1000*8760*$F$13)","v":299659272.28812289},296148412.44231814,292671705.76458019,289228789.52147502,285819307.30042285,282442908.84233791,279099249.87941927,275787991.97792381,272508802.3857556,269261353.88471234,266045324.64723325,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":262860398.09751287},259706262.77681357,256582612.21286446,253489144.79319298,250425563.64227298,247391576.50235772,244386895.61787939,241411237.62329882,238464323.43429303,235545878.14217263,232655630.91142184,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":3655321328.3460379},{"$f":"SUM(J63:S63)","v":2208177640.4931912},null,{"$f":"J62/(1+$F11)^J60","v":307496655.15182024},284062764.69003308,262409402.84532902,242401584.20727593,223914542.47480494,206832957.20904973,191050239.124926,176467869.4823584,162994789.47572094,150546835.83187288,139046219.11521938,128421041.50425637,118604851.04980424,109536229.65214328,101158412.20396385,93418934.539773375,86269308.011375234,79664718.674386784,73563749.223534077,67928121.955615819,62722461.169439912,57914073.5325583,53472745.055967264,49370553.420846306,45581694.496489622,42082321.976455793,38850399.141164072,35865561.830209889,33108991.777026374,30563299.522615757,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":59713644.117830835},{"$f":"K62*$G$1","v":59024357.281267367},58341840.789715014,57666018.417124093,56996815.365344033,56334158.225017987,55677974.937703058,55028194.759173036,54384748.2238677,53747567.110447012,53116584.408415966,52491734.285783663,51872952.057722352,51260174.156193413,50653338.100508258,50052382.4687934,49457246.870329678,48867871.918736652,48284199.205973975,47706171.277135149,47133731.60600324,46566824.57134831,46005395.433938503,45449390.314243846,44898756.170808792,44353440.77927202,43813392.71201247,43278561.318401106,42748896.705638878,42224349.720161393,{"$f":"AN62*$G$1","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":663399228.73566985},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":55807144.035355918},51554159.560893849,47624320.77054847,43993129.348268382,40637941.630072683,37537828.268489763,34673444.52111131,32026910.357616838,29581699.640904956,27322537.694558978,25235306.621151626,23306957.784174882,21525430.910981338,19879579.315322511,18359100.776127901,16954473.644328218,15656897.782007638,14458239.968179682,13350983.433207164,12328181.209504889,11383413.009831665,10510745.366351811,9704694.78385338,8960193.6791867372,8272558.8962430991,7637462.6017404031,7050905.3818212794,6509191.373087489,6008905.2742822589,5546891.0964648128,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":62709210.722201996},{"$f":"K68*$G$44","v":100334737.15552318},{"$f":"L68*$G$44","v":60200842.293313913},36104828.073307797,36104828.073307797,{"$f":"O68*$G$44","v":18091607.293355301}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":260726449.70062983},null,null,{"$f":"J69/(1+$F18)^J60","v":58606738.99271214},{"$f":"K69/(1+$F18)^K60","v":87636245.222747117},49141819.751073152,27544200.468925595,25742243.428902421,12055201.836269408]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":24582010.603103183},{"$f":"K69*$F$16","v":39331216.96496509},23598730.178979054,14153092.604736658,14153092.604736658,7091910.0589952786]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":102204768.28264691},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":22973841.685143162},{"$f":"K71/(1+$F$18)^(K60)","v":34353408.127316877},19263593.342420675,10797326.583818834,10090959.424129751,4725639.119817609]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,{"$f":"IF(T$60>$F$14,0,IF(T$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(U$60>$F$14,0,IF(U$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},{"$f":"IF(K88=0,0,K88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G77,$J$68,IF(L$60=$G77+1,$K$68,IF(L$60=$G77+2,$L$68,IF(L$60=$G77+3,$M$68,IF(L$60=$G77+4,$N$68,IF(L$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G78,$J$68,IF(L$60=$G78+1,$K$68,IF(L$60=$G78+2,$L$68,IF(L$60=$G78+3,$M$68,IF(L$60=$G78+4,$N$68,IF(L$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G79,$J$68,IF(L$60=$G79+1,$K$68,IF(L$60=$G79+2,$L$68,IF(L$60=$G79+3,$M$68,IF(L$60=$G79+4,$N$68,IF(L$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$247)","v":1346807.0655141228},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":1346807.0655141228},{"$f":"IF(K$60>$F$14,0,$F115)","v":1346807.0655141228},1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$257-F119)","v":1145542.9433366025},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":1145542.9433366025},1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$252)","v":1652937.9418561463},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1652937.9418561463},1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,1652937.9418561463,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!H$253+'Summary A1'!H$258))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":4145287.9507068717},{"$f":"SUM(K114:K119)","v":4145287.9507068717},4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,4145287.9507068717,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":51439048.897812173},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":3874100.8885110947},3620655.0359916775,3383789.75326325,3162420.3301525703,2955533.0188341774,2762180.3914338108,2581477.0013400102,2412595.3283551494,2254761.9891169621,2107254.1954364134,1969396.4443330963,1840557.4246103705,1720147.1258040846,1607614.1362654998,1502443.1180051398,1404152.4467337755,1312292.0062932482,1226441.1273768675,1146206.661099876,1071221.1785980151,1001141.2884093599,935646.06393398123,874435.5737700758,817229.50819633249,763765.8955105911,713799.90234634688,667102.71247322124,623460.47894693585,582673.34481022041,544554.52786001912,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$259)","v":1272907.3248861525},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1272907.3248861525},{"$f":"IF(K$60>$F$14,0,$F123)","v":1272907.3248861525},1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,1272907.3248861525,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":15795559.417298537},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":1189633.013912292},1111806.5550582169,1039071.5467833802,971094.90353586944,907565.33040735452,848191.89757696691,792702.7080158568,740843.6523512681,692377.24518810096,647081.53755897284,604749.10052240454,565186.07525458373,528211.28528465761,493655.40680809133,461360.19327858993,431177.7507276542,402969.86049313477,376607.34625526611,351969.48248155712,328943.44157154876,307423.77716967167,287311.94128006703,268515.83297202521,250949.37660936936,234532.1276723078,219188.90436664282,204849.44333331101,191448.07788159911,178923.43727252254,167218.16567525471,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":1044988.7720620397},{"$f":"IF(K60>10,$F20,$F19)*K64","v":1032926.252422179},1020982.2138200129,1009155.3222996717,997444.2688935207,985847.76893781486,974364.56140980357,962993.40828552819,951733.09391768486,940582.42443282285,1859080.4542945591,1837210.7000024284,1815553.3220202825,1794106.0954667695,1772866.8335177891,1751833.3864077691,1731003.6404615389,1710375.517155783,1689946.9722090892,1669715.9946997303,1649680.6062101135,1629838.859997191,1610188.8401878478,1590728.6609985346,1571456.4659783079,1552370.4272745207,1533468.7449204365,1514749.6461440388,1496211.3846973609,1477852.2402056488,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":16205688.478761578},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":976625.02061872859},902197.79231564235,833425.61348459835,769879.76359469676,711163.97852627211,656911.99469857092,606785.27911944804,560470.93125829473,517679.74371583678,478144.40965478221,883235.73174030706,815743.52244612097,753390.0818843469,695785.27603628789,642568.52716447657,593406.57755148772,547991.42237026733,506038.39888628892,467284.42016225075,431486.34233267116,398419.45534410834,367876.08782231342,339664.31743486831,313606.77877153584,289539.5613685085,267311.19106091413,246781.68836374479,227821.69805806212,210311.68459987908,194141.18837626846,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":7013284.5269868709},{"$f":"SUM(T127:AW127)","v":9192403.9517747052}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":53250460.070175774},52573235.753252171,51902663.300301984,51238667.819231398,50581175.820857495,49930115.180487156,49285415.100700237,48647006.075294487,48014819.854356997,47388789.41042117,45839308.678528383,45236328.310188212,44639203.460109048,44047872.785133623,43462275.991397448,42882353.806792609,42308047.954275116,41739301.12598785,41176056.958171867,40618260.006842397,40065855.724200107,39518790.435758099,38977011.318157636,38440466.377652287,37909104.429237463,37382875.076404482,36861728.69149901,36345616.396664046,35834490.045348495,35328302.204362728,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":20874180.347508904},20608708.415274851,20345844.013718378,20085557.785138708,19827820.921776138,19572605.150750965,19319882.719474494,19069626.38151544,18821809.382907942,18576405.448885098,17969009.001983128,17732640.697593778,17498567.756362747,17266766.13177238,17037212.188627802,16809882.692262702,16584754.798075845,16361806.041387238,16141014.327603372,15922357.92268222,15705815.443886442,15491365.850817176,15278988.436717793,15068662.820039697,14860368.936261086,14654087.029950557,14449797.647067612,14247481.627492307,14047120.09777661,13848694.46411019,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":227343901.32118472},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":19508579.764027011},18000444.069591101,16608269.271950761,15323175.865586216,14136962.286503516,13042053.242033925,12031451.976793313,11098696.174695635,10237817.219850549,9443302.5603482537,8536946.735065883,7873504.5386506123,7261283.5078592338,6696349.602515352,6175069.7435704423,5694088.8527715979,5250308.6411975874,4840868.0134992143,4463124.9648296842,4114639.8568250411,3793159.9676521425,3496605.219139657,3223054.9913931531,2970735.9421189241,2738010.7541831434,2523367.7407548684,2325411.2427591928,2142852.7583347498,1974502.7485790579,1819263.0681048827,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J132-'Revised COE 10-90 - DCF'!J132","v":560752.58668357879},{"$f":"K132-'Revised COE 10-90 - DCF'!K132","v":518068.2572978735},{"$f":"L132-'Revised COE 10-90 - DCF'!L132","v":478623.93077820353},{"$f":"M132-'Revised COE 10-90 - DCF'!M132","v":442174.1815458145},{"$f":"N132-'Revised COE 10-90 - DCF'!N132","v":408492.15073193982},{"$f":"O132-'Revised COE 10-90 - DCF'!O132","v":377368.14216160588},{"$f":"P132-'Revised COE 10-90 - DCF'!P132","v":348608.32457172684},{"$f":"Q132-'Revised COE 10-90 - DCF'!Q132","v":322033.53201120347},{"$f":"R132-'Revised COE 10-90 - DCF'!R132","v":297478.154983202},{"$f":"S132-'Revised COE 10-90 - DCF'!S132","v":274789.11545508169},{"$f":"T132-'Revised COE 10-90 - DCF'!T132","v":249345.697798362},{"$f":"U132-'Revised COE 10-90 - DCF'!U132","v":230317.83775483258},{"$f":"V132-'Revised COE 10-90 - DCF'!V132","v":212737.08732045256},{"$f":"W132-'Revised COE 10-90 - DCF'!W132","v":196493.68783592712},{"$f":"X132-'Revised COE 10-90 - DCF'!X132","v":181486.18908280134},{"$f":"Y132-'Revised COE 10-90 - DCF'!Y132","v":167620.82109810133},{"$f":"Z132-'Revised COE 10-90 - DCF'!Z132","v":154810.91347078793},{"$f":"AA132-'Revised COE 10-90 - DCF'!AA132","v":142976.35852848087},{"$f":"AB132-'Revised COE 10-90 - DCF'!AB132","v":132043.11509520654},{"$f":"AC132-'Revised COE 10-90 - DCF'!AC132","v":121942.74975226494},{"$f":"AD132-'Revised COE 10-90 - DCF'!AD132","v":112612.01276677055},{"$f":"AE132-'Revised COE 10-90 - DCF'!AE132","v":103992.44606707804},{"$f":"AF132-'Revised COE 10-90 - DCF'!AF132","v":96030.02084273519},{"$f":"AG132-'Revised COE 10-90 - DCF'!AG132","v":88674.802529952955},{"$f":"AH132-'Revised COE 10-90 - DCF'!AH132","v":81880.641112983227},{"$f":"AI132-'Revised COE 10-90 - DCF'!AI132","v":75604.884828420356},{"$f":"AJ132-'Revised COE 10-90 - DCF'!AJ132","v":69808.115504118148},{"$f":"AK132-'Revised COE 10-90 - DCF'!AK132","v":64453.903898144374},{"$f":"AL132-'Revised COE 10-90 - DCF'!AL132","v":59508.583526817616},{"$f":"AM132-'Revised COE 10-90 - DCF'!AM132","v":54941.04158508894},{"$f":"AN132-'Revised COE 10-90 - DCF'!AN132","v":0},{"$f":"AO132-'Revised COE 10-90 - DCF'!AO132","v":0},{"$f":"AP132-'Revised COE 10-90 - DCF'!AP132","v":0},{"$f":"AQ132-'Revised COE 10-90 - DCF'!AQ132","v":0},{"$f":"AR132-'Revised COE 10-90 - DCF'!AR132","v":0},{"$f":"AS132-'Revised COE 10-90 - DCF'!AS132","v":0},{"$f":"AT132-'Revised COE 10-90 - DCF'!AT132","v":0},{"$f":"AU132-'Revised COE 10-90 - DCF'!AU132","v":0},{"$f":"AV132-'Revised COE 10-90 - DCF'!AV132","v":0},{"$f":"AW132-'Revised COE 10-90 - DCF'!AW132","v":0}]
[]
[]
["IMPROVED SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!W40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!W46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!J279","v":50}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":5}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!W55","v":1.25},{"$f":"F150-F151","v":0.25},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!W55","v":1.25},{"$f":"F150-F152","v":0.25},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,0.5]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!W53","v":1},{"$f":"MAX(F150:F152)","v":1.5},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!W52","v":1},{"$f":"G154+F154","v":2.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":3.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":4.5},{"$f":"F156+G156","v":4.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-5},{"$f":"J160+1","v":-4},{"$f":"K160+1","v":-3},{"$f":"L160+1","v":-2},{"$f":"M160+1","v":-1},{"$f":"N160+1","v":0},{"$f":"O160+1","v":1},{"$f":"P160+1","v":2},{"$f":"Q160+1","v":3},{"$f":"R160+1","v":4},{"$f":"S160+1","v":5},{"$f":"T160+1","v":6},{"$f":"U160+1","v":7},{"$f":"V160+1","v":8},{"$f":"W160+1","v":9},{"$f":"X160+1","v":10}]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!J$273+'Summary A1'!J$286)*(1+F138)","v":76583694.876460865},{"$f":"SUM(J162:Z162)","v":79264124.197136998},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,40972276.758906566,38291847.438230433,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!J$158*(1+F138)","v":0},{"$f":"SUM(J163:Z163)","v":0},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!J$131-'Summary A1'!J$126)*(1+F138)","v":57223187.598409712},59225999.164354056,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,30614405.365149196,28611593.799204856,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!J$126+'Summary A1'!J$287)*(1+F138)","v":1100000},1218195,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,629695,588500,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!J$105-'Summary A1'!J$103)*(1+F138)","v":18715129.792831969},20726070.489071764,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,10713476.04990666,10012594.439165104,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":7.0000000000000007E-2}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!J$82-'Summary A1'!J$78)*(1+F138)","v":7936998.2066527931},9405116.6704346705,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},4861582.047036279,4543534.6233983915,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!J$78+'Summary A1'!J$103)*(1+F138)","v":742500.00000000012},941430.23246250022,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":486633.01871250005},454797.21375000011,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":162301510.47435531},null,null,null,{"$f":"SUM(J162:J169)","v":0},486633.01871250005,5316379.2607862791,15886705.673305051,82187776.563220859,66903441.237435289,0,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":170780935.75345999}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.47186064167013148},{"$f":"SUM(J175:Z175)","v":0.48837576412858608},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0.25244544329352037,0.23593032083506574,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":0},{"$f":"SUM(J176:Z176)","v":0},{"$f":"H163","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.35257335209736906},{"$f":"SUM(J177:Z177)","v":0.36491341942077699},{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0.18862674337209245,0.17628667604868453,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":6.7775093206776235E-3},7.5057526971844344E-3,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,3.8797852106219059E-3,3.6259674865625285E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":0.11531087873510013},0.12770103265518665,{"$f":"H166","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,6.6009712531908071E-2,6.1691320123278569E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":4.8902799385264442E-2},5.7948423541755889E-2,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},2.9954016033661258E-2,2.7994407508094631E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":4.5748187914573966E-3},5.8005019775293609E-3,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":2.9983271091576888E-3},2.802174868371672E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1.0000000000000002},{"$f":"SUM(G175:G181)","v":1.0522448944210192},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":2.9983271091576888E-3},{"$f":"SUM(L175:L181)","v":3.2756190902032932E-2},9.7883905250624612E-2,0.50638947427545389,0.41221699688375024,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.0522448944210194}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":170780935.75345999}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},{"$f":"L187+1","v":4},{"$f":"M187+1","v":5},{"$f":"N187+1","v":6},{"$f":"O187+1","v":7},{"$f":"P187+1","v":8},{"$f":"Q187+1","v":9},{"$f":"R187+1","v":10},{"$f":"S187+1","v":11},{"$f":"T187+1","v":12},{"$f":"U187+1","v":13},{"$f":"V187+1","v":14},{"$f":"W187+1","v":15},{"$f":"X187+1","v":16},{"$f":"Y187+1","v":17},{"$f":"Z187+1","v":18},{"$f":"AA187+1","v":19},{"$f":"AB187+1","v":20},{"$f":"AC187+1","v":21},{"$f":"AD187+1","v":22},{"$f":"AE187+1","v":23},{"$f":"AF187+1","v":24},{"$f":"AG187+1","v":25},{"$f":"AH187+1","v":26},{"$f":"AI187+1","v":27},{"$f":"AJ187+1","v":28},{"$f":"AK187+1","v":29},{"$f":"AL187+1","v":30},{"$f":"AM187+1","v":31},{"$f":"AN187+1","v":32},{"$f":"AO187+1","v":33},{"$f":"AP187+1","v":34},{"$f":"AQ187+1","v":35},{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!$N58","v":49.422665492363208},{"$f":"'DrwDwn Summary'!$N59","v":48.854400759144823},{"$f":"'DrwDwn Summary'!$N60","v":48.291717662042871},{"$f":"'DrwDwn Summary'!$N61","v":47.734553358459053},{"$f":"'DrwDwn Summary'!$N62","v":47.182846182989572},{"$f":"'DrwDwn Summary'!$N63","v":46.636535615185863},{"$f":"'DrwDwn Summary'!$N64","v":46.095562248325329},{"$f":"'DrwDwn Summary'!$N65","v":45.559867759157548},{"$f":"'DrwDwn Summary'!$N66","v":45.029394878595127},{"$f":"'DrwDwn Summary'!$N67","v":44.504087363315975},{"$f":"'DrwDwn Summary'!$N68","v":43.983889968247837},{"$f":"'DrwDwn Summary'!$N69","v":43.468748419905758},{"$f":"'DrwDwn Summary'!$N70","v":42.95860939055386},{"$f":"'DrwDwn Summary'!$N71","v":42.453420473164179},{"$f":"'DrwDwn Summary'!$N72","v":41.953130157146425},{"$f":"'DrwDwn Summary'!$N73","v":41.457687804823095},{"$f":"'DrwDwn Summary'!$N74","v":40.967043628625177},{"$f":"'DrwDwn Summary'!$N75","v":40.481148668984858},{"$f":"'DrwDwn Summary'!$N76","v":39.999954772901553},{"$f":"'DrwDwn Summary'!$N77","v":39.523414573161176},{"$f":"'DrwDwn Summary'!$N78","v":39.051481468183873},{"$f":"'DrwDwn Summary'!$N79","v":38.584109602482883},{"$f":"'DrwDwn Summary'!$N80","v":38.121253847712019},{"$f":"'DrwDwn Summary'!$N81","v":37.662869784284098},{"$f":"'DrwDwn Summary'!$N82","v":37.208913683540793},{"$f":"'DrwDwn Summary'!$N83","v":36.759342490455936},{"$f":"'DrwDwn Summary'!$N84","v":36.314113806855389},{"$f":"'DrwDwn Summary'!$N85","v":35.873185875135945},{"$f":"'DrwDwn Summary'!$N86","v":35.436517562467792},{"$f":"'DrwDwn Summary'!$N87","v":35.004068345464034},{"$f":"'DrwDwn Summary'!$N88","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N89","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N90","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N91","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N92","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N93","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N94","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N95","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N96","v":34.968220100170768},{"$f":"'DrwDwn Summary'!$N97","v":34.968220100170768}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":411295422.22744656},406566323.11760318,401883674.38352078,397246953.04909623,392655645.93483925,388109249.38957673,383607269.03056341,379149219.49170911,374734624.17966866,370363015.03751546,366033932.31575847,361746924.3504557,357501547.34818918,353297365.17767227,349133949.16777259,345010877.91173774,340927737.07741868,336884119.22329199,332879623.62008673,328913856.07784736,324986428.7782262,321096960.11186254,317245074.52065939,313430402.34481227,309652579.67442644,305911248.20557427,302206055.10065055,298536652.85288131,294902699.15485698,291303856.77095163,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":4571448955.866622},{"$f":"SUM(J190:S190)","v":2760849443.7425532},null,{"$f":"J189/(1+$F139)^J187","v":384388245.07237995},355110772.22255498,328056790.15636247,303057798.48162359,279958048.84777302,258613580.32200801,238891327.77383626,220668297.73290282,203830806.60591134,188273776.52720082,173900084.47663832,160619960.63015589,148350432.21463922,137014809.42189518,126542210.19787711,116867120.96488361,107928990.55759223,99671854.8599554,92043989.820465848,84997590.699301645,78488475.563466892,72475811.196324646,66921859.726752661,61791744.411471039,57053233.122652829,52676538.20250351,48634131.447755672,44900573.080606759,41452353.649116509,38267747.880013451,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":21703300.193743546},{"$f":"K189*$G$5","v":21453754.363471363},21206659.633782294,20961988.408192765,20719713.607168395,20479808.653966494,20242247.460922215,20007004.416162942,19774054.370737627,19543372.626146276,19314934.92225692,19088717.425597105,18864696.718007382,18642849.785644848,18423154.008325152,18205587.149191879,17990127.344702363,17776753.094919533,17565443.254099499,17356177.02156597,17148933.932860635,16943693.851161964,16740436.958962452,16539143.749996591,16339795.021411005,16142371.866168847,15946855.665681016,15753228.082656538,15561471.054165294,15371566.78490583,{"$f":"AN189*$G$5","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":241226922.66358981},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":20283458.124993965},{"$f":"K191/(1+$F$139)^(K$60)","v":18738539.927916292},17310951.235003419,15991800.591605986,14772869.44477077,13646561.241820691,12605854.38145333,11644258.725279763,10755775.399937747,9934859.6404264793,9176386.4442592934,8475618.8235321362,7828178.4581726408,7230018.5685692122,6677398.8395756353,6166862.2406324223,5695213.5985208713,5259499.7901449855,4856991.4327875488,4485165.9585740594,4141691.9684586548,3824414.7689761142,3531343.0023301295,3260636.2871590885,3010593.7935769628,2779643.6818689252,2566333.3395646722,2369320.3565505166,2187364.1824452104,2019318.4146823257,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":34156187.150692001},{"$f":"K195*$G$172","v":54649899.441107199},32789939.664664317,19665424.752010919,19665424.752010919,9854059.9929746557]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":142011377.7314257},null,null,{"$f":"J196/(1+$F146)^J187","v":31921670.234291587},{"$f":"K196/(1+$F146)^K187","v":47733338.668099567},26766358.131644614,15002658.386190021,14021176.061859831,6566176.2493400602]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":13389225.363071265},{"$f":"K196*$F$144","v":21422760.580914024},12853656.348548412,7708846.5027882811,7708846.5027882811,3862791.5172460652]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":55668460.070718877},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":12513294.731842304},{"$f":"K198/(1+$F$146)^(K187)","v":18711468.757895034},10492412.387604689,5881042.0873864889,5496301.0162490541,2573941.0897413036]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,{"$f":"IF(R$187=$G203,1,0)*$F$202","v":0},0,{"$f":"IF(T$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$187=$G203,1,0)*$F$202","v":0},0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$247)","v":1226231.3852346386},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1226231.3852346386},1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,{"$f":"IF(T$187>$F$142,0,$F242)","v":1226231.3852346386},1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,{"$f":"IF(AD$187>$F$142,0,$F242)","v":1226231.3852346386},1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,1226231.3852346386,0,0,0,0,0,0,{"$f":"IF(AT$187>$F$142,0,$F242)","v":0},0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$257-F246)","v":685757.48604740226},null,null,null,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,685757.48604740226,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$252)","v":1589139.9015847021},null,null,null,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,1589139.9015847021,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!J$253+'Summary A1'!J$258))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!Q81,'O&M Costs B1'!Q$75))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":3501128.7728667427},{"$f":"SUM(K241:K246)","v":3501128.7728667427},3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,3501128.7728667427,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":43445651.131260745},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":3272082.9652960212},3058021.4628934776,2857963.9840125958,2670994.3775818655,2496256.427646603,2332949.9323800029,2180327.0396074792,2037688.8220630647,1904382.0766944529,1779796.3333593018,1663361.0592143005,1554543.0459946736,1452843.968219321,1357798.1011395524,1268970.18798089,1185953.4467111123,1108367.7072066471,1035857.670286586,968091.28064166906,904758.20620716747,845568.41701604426,790250.85702434042,738552.20282648643,690235.70357615547,645080.09680014523,602878.59514032269,563437.93938347907,526577.51344250387,492128.51723598497,459933.19367849064,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$259)","v":1027386.5861141478},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1027386.5861141478},1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,1027386.5861141478,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":12748882.458471945},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":960174.37954593252},897359.23322049761,838653.4889911192,783788.30746833584,732512.43688629509,684591.06251055619,639804.73131827672,597948.34702642693,558830.2308658195,522271.24379983131,488103.9661680666,456171.93099819316,426328.90747494687,398438.23128499708,372372.17877102527,348011.38202899561,325244.28227008937,303966.61894400872,284080.95228412031,265496.2170879629,248127.30568968496,231894.67821465884,216723.99833145685,202545.79283313724,189295.1334889133,176911.33970926478,165337.70066286426,154521.21557277036,144412.3510025891,134964.81402111132,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":379807.75339051208},375440.70136074891,371116.54359119019,366834.79714337341,362594.98812544695,358396.6514444137,354239.33056613879,350122.5772828515,346045.95148790849,342009.02095755987,676022.7222789923,668105.10989589873,660264.38513025839,652499.74249756976,644810.39029138035,637195.55022171582,629654.45706458273,622186.35832218372,614790.51389348251,607466.19575480896,600212.68765012233,593029.28479066875,585915.29356368585,578870.03124988079,571892.82574938529,564983.01531590975,558139.94829883554,551362.98289297894,544651.48689578532,538004.83747170412,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":5893456.0407444984},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":354960.51718739443},327924.44873853517,302941.64661255985,279856.51035310474,258525.21528348851,238814.82173186215,220602.45167543329,203774.52769239587,188226.0694989106,173860.04370746342,321173.52554907533,296646.65882362478,273986.24603604246,253050.64989992246,233708.95938514726,215840.17842213478,199332.47594823051,184082.49265507451,169994.7001475642,156980.8085500921,144959.21889605295,133854.51691416401,123597.00508155455,114122.27005056811,105370.78277519371,97287.528865412402,89821.66688476353,82926.212479268099,76557.746385582373,70676.144513881402,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":2549486.2524811476},{"$f":"SUM(T254:AW254)","v":3343969.7882633493}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":16794977.081372138},16549798.30312972,16307027.731210211,16066638.252068499,15828603.260062056,15592896.643541191,15359492.771375187,15128366.4798992,14899493.060268829,14672848.246207826,14110396.840997038,13892096.956720317,13675916.973896233,13461834.684166389,13249828.259052882,13039876.239989273,12831957.528656891,12626051.377616458,12422137.381225126,12220195.46683027,12020205.886229623,11822149.207390405,11626006.306417875,11431758.35976582,11239386.836680729,11048873.491872048,10860200.358401289,10673349.740782669,10488304.208288619,10305046.588453235,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":6583631.0158978784},6487520.93482685,6392354.8706344031,6298122.1948108515,6204812.4779443257,6112415.4842681466,6020921.1663790736,5930319.6601204863,5840601.2796253813,5751756.512513468,5531275.5616708389,5445702.0070343642,5360959.4537673239,5277039.1961932248,5193932.6775487298,5111631.4860757953,5030127.351233501,4949412.140025652,4869477.8534402493,4790316.6229974665,4711920.7074020123,4634282.4892970389,4557394.4721158072,4481249.2770282021,4405839.6399788456,4331158.4088138426,4257198.5404933058,4183953.0983868064,4111415.2496491391,4039578.2626736681,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":70222461.748980135},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":6152926.1830821289},5666452.034961001,5218065.7092317594,4804807.2673114492,4423945.5430621179,4072960.5266777221,3749527.1022700393,3451500.0351711675,3176900.1129683978,2923901.3516674745,2627869.1741845179,2417956.8175845323,2224607.5798853938,2046526.7818079384,1882520.2252679206,1731486.4355203104,1592409.5001735946,1464352.4592376521,1346451.2038879644,1237908.8448777043,1137990.5145278941,1046018.5689945968,961368.16006752779,883463.14811409742,811772.32996098243,745805.95751633879,685112.52479235758,629275.80270194192,577912.10258585331,530667.75088778615,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revised COE 10-90 - DCF","index":15,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["P10 SCENARIO",null,null,null,"COE",null,0.17679271701605448]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":139683541.5831539}]
[]
[]
["P90 SCENARIO",null,null,null,"COE",null,0.19445987409776067]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":145263529.43567505}]
[]
[]
["P10 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Y46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!L279","v":40}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Y56","v":1.5},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Y55","v":1.5},{"$f":"F22-F23","v":0},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Y55","v":1.5},{"$f":"F22-F24","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":0.5}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"MAX(F22:F24)","v":1.5},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Y52","v":2},{"$f":"G26+F26","v":3},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":5},{"$f":"1/SUM(AB41:AQ41)","v":1}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":6},{"$f":"F28+G28","v":6},null,{"$f":"SUM(J29:AS29)","v":0}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+F10)","v":70557204.333426982},{"$f":"SUM(J34:Z34)","v":73026706.485096931},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,37748104.31838344,35278602.166713491,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!L$158*(1+F10)","v":0},{"$f":"SUM(J35:Z35)","v":0},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!L$131-'Summary A1'!L$126)*(1+F10)","v":71657173.75741218},{"$f":"SUM(J36:Z36)","v":77031461.789218098},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,41202874.910512,35828586.87870609,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!L$126+'Summary A1'!L$287)*(1+F10)","v":1150000},1421687.5,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,760437.49999999988,661250,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!L$105-'Summary A1'!L$103)*(1+F10)","v":61776578.443098076},92355984.772431642,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,0,52201208.784417883,40154775.988013752,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!L$82-'Summary A1'!L$78)*(1+F10)","v":20825760.723695185},{"$f":"SUM(J40:Z40)","v":52617325.756452084},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},29740227.601472914,22877098.154979166,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!L$78+'Summary A1'!L$103)*(1+F10)","v":1132750},4205821.4575000014,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":4205821.4575000014},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":227099467.2576324}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":300658987.76069874},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":4205821.4575000014},29740227.601472914,{"$f":"SUM(M34:M42)","v":22877098.154979166},52961646.284417883,119767005.2169092,{"$f":"SUM(P34:P42)","v":71107189.045419574},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":300658987.76069874}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.3106885506401631},{"$f":"SUM(J47:Z47)","v":0.32156264991256878},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.16621837459248726,0.15534427532008155,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":0},{"$f":"SUM(J48:Z48)","v":0},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.31553210856334102},{"$f":"SUM(J49:Z49)","v":0.33919701670559155},0.15,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.18143096242392107,0.15776605428167051,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":5.0638604039321038E-3},6.6969553842002065E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,6.6969553842002065E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.2720243212768782},0.40667636030893295,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0,0.22986055147896212,0.17681580882997083,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":9.1703256617812562E-2},0.2316928630077344,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},0.13095683561306726,0.10073602739466712,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":4.9879024978731219E-3},1.8519732821428055E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":1.8519732821428055E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.3243455781404561},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":1.8519732821428055E-2},0.13095683561306726,0.10073602739466712,{"$f":"SUM(N47:N53)","v":0.23655750686316232},0.52446514584637915,0.31311032960175206,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.3243455781404561}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":300758175.26069874}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},{"$f":"AV60+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!N10","v":39.536339943817318},{"$f":"'DrwDwn Summary 10-90s'!N11","v":39.07996386609215},{"$f":"'DrwDwn Summary 10-90s'!N12","v":38.628070426562175},{"$f":"'DrwDwn Summary 10-90s'!N13","v":38.180609156041371},{"$f":"'DrwDwn Summary 10-90s'!N14","v":37.737530530754192},{"$f":"'DrwDwn Summary 10-90s'!N15","v":37.298785946443935},{"$f":"'DrwDwn Summary 10-90s'!N16","v":36.86432769329258},{"$f":"'DrwDwn Summary 10-90s'!N17","v":36.434108931623562},{"$f":"'DrwDwn Summary 10-90s'!N18","v":36.008083668363717},{"$f":"'DrwDwn Summary 10-90s'!N19","v":35.586206734236747},{"$f":"'DrwDwn Summary 10-90s'!N20","v":35.16843376166549},{"$f":"'DrwDwn Summary 10-90s'!N21","v":34.754721163359171},{"$f":"'DrwDwn Summary 10-90s'!N22","v":34.345026111562468},{"$f":"'DrwDwn Summary 10-90s'!N23","v":33.939306517944956},{"$f":"'DrwDwn Summary 10-90s'!N24","v":33.537521014109508},{"$f":"'DrwDwn Summary 10-90s'!N25","v":33.139628932699331},{"$f":"'DrwDwn Summary 10-90s'!N26","v":32.745590289083822},{"$f":"'DrwDwn Summary 10-90s'!N27","v":32.355365763603977},{"$f":"'DrwDwn Summary 10-90s'!N28","v":31.968916684358717},{"$f":"'DrwDwn Summary 10-90s'!N29","v":31.586205010515847},{"$f":"'DrwDwn Summary 10-90s'!N30","v":31.207193316127565},{"$f":"'DrwDwn Summary 10-90s'!N31","v":30.831844774436973},{"$f":"'DrwDwn Summary 10-90s'!N32","v":30.460123142657171},{"$f":"'DrwDwn Summary 10-90s'!N33","v":30.091992747208963},{"$f":"'DrwDwn Summary 10-90s'!N34","v":29.727418469401314},{"$f":"'DrwDwn Summary 10-90s'!N35","v":29.366365731540423},{"$f":"'DrwDwn Summary 10-90s'!N36","v":29.008800483453356},{"$f":"'DrwDwn Summary 10-90s'!N37","v":28.654689189412771},{"$f":"'DrwDwn Summary 10-90s'!N38","v":28.303998815449731},{"$f":"'DrwDwn Summary 10-90s'!$N39","v":27.956696817041795},{"$f":"'DrwDwn Summary 10-90s'!$N40","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N41","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N42","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N43","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N44","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N45","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N46","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N47","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N48","v":27.927906922783155},{"$f":"'DrwDwn Summary 10-90s'!$N49","v":27.927906922783155}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":329021421.01244766},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":325223459.29361886},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":321462802.08985043},317739029.39657629,314051729.07693636,310400496.6463064,306784935.06358081,303204654.52897125,299659272.28812289,296148412.44231814,292671705.76458019,289228789.52147502,285819307.30042285,282442908.84233791,279099249.87941927,275787991.97792381,272508802.3857556,269261353.88471234,266045324.64723325,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":262860398.09751287},259706262.77681357,256582612.21286446,253489144.79319298,250425563.64227298,247391576.50235772,244386895.61787939,241411237.62329882,238464323.43429303,235545878.14217263,232655630.91142184,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AP$60>$F$14,0,AP61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AR$60>$F$14,0,AR61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AT$60>$F$14,0,AT61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AV$60>$F$14,0,AV61*1000*8760*$F$13)","v":0},0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":3655321328.3460379},{"$f":"SUM(J63:S63)","v":2208177640.4931912},null,{"$f":"J62/(1+$F11)^J60","v":307496655.15182024},284062764.69003308,262409402.84532902,242401584.20727593,223914542.47480494,206832957.20904973,191050239.124926,176467869.4823584,162994789.47572094,150546835.83187288,139046219.11521938,128421041.50425637,118604851.04980424,109536229.65214328,101158412.20396385,93418934.539773375,86269308.011375234,79664718.674386784,73563749.223534077,67928121.955615819,62722461.169439912,57914073.5325583,53472745.055967264,49370553.420846306,45581694.496489622,42082321.976455793,38850399.141164072,35865561.830209889,33108991.777026374,30563299.522615757,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":58168590.977273777},{"$f":"K62*$G$1","v":57497139.005879074},56832282.20105885,56173946.309064724,55522058.467101417,54876547.165233217,54237342.209484294,53604374.686090976,52977576.926870927,52356882.475668542,51742226.055843383,51133543.538766116,50530771.91328837,49933849.256154716,49342714.703325249,48757308.422178984,48177571.584568799,47603446.34069965,47034875.793802649,46471803.97558102,45914175.822398283,45361937.152188987,44815034.642064624,44273415.806594305,43737028.976736918,43205823.279403798,42679748.617631353,42158755.65134386,41642795.778687179,41131821.117914617,{"$f":"AN62*$G$1","v":0},0,{"$f":"AP62*$G$1","v":0},0,{"$f":"AR62*$G$1","v":0},0,{"$f":"AT62*$G$1","v":0},0,{"$f":"AV62*$G$1","v":0},0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":646234189.20502925},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":54363169.137639038},50220227.972643092,46392071.299586095,42854834.681000233,39586460.343527496,36566560.473453239,33776290.861462586,31198234.111820623,28816291.690872509,26615584.144886713,24582358.868189283,22703904.849568985,20968473.868379332,19365207.651896924,17884070.542568773,16515787.258031473,15251785.3584259,14084142.064764455,13005535.099116256,12009197.242331225,11088874.328079255,10238786.413288549,9453591.8847512454,8728354.2798576802,8058511.6162301367,7439848.0405620392,6868467.6213245848,6340770.1232701028,5853428.6139226984,5403368.7635787204,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":60131797.552139752},{"$f":"K68*$G$44","v":96210876.0834236},{"$f":"L68*$G$44","v":57726525.650054157},34620882.440644458,34620882.440644458,{"$f":"O68*$G$44","v":17348023.593792342}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":250010323.99114048},null,null,{"$f":"J69/(1+$F18)^J60","v":56197941.637513787},{"$f":"K69/(1+$F18)^K60","v":84034305.252357066},47122040.328424513,26412105.450827897,24684210.701708313,11559720.620308917]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":23571664.640438784},{"$f":"K69*$F$16","v":37714663.424702056},22628798.05482123,13571385.916732628,13571385.916732628,6800425.2487665983]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":98004047.004527077},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":22029593.121905405},{"$f":"K71/(1+$F$18)^(K60)","v":32941447.658923972},18471839.808742411,10353545.336724536,9676210.595069658,4531410.4831610955]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary 10-90s'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,IF(AO$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN60=$G76,$J$68,IF(AN60=$G76+1,$K$68,IF(AN60=$G76+2,$L$68,IF(AN60=$G76+3,$M$68,IF(AN60=$G76+4,$N$68,IF(AN60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN88=0,0,AN88*$F75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G77,$J$68,IF(AN$60=$G77+1,$K$68,IF(AN$60=$G77+2,$L$68,IF(AN$60=$G77+3,$M$68,IF(AN$60=$G77+4,$N$68,IF(AN$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN91=0,0,AN91*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN94=0,0,AN94*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G79,$J$68,IF(AN$60=$G79+1,$K$68,IF(AN$60=$G79+2,$L$68,IF(AN$60=$G79+3,$M$68,IF(AN$60=$G79+4,$N$68,IF(AN$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN97=0,0,AN97*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G80,$J$68,IF(AN$60=$G80+1,$K$68,IF(AN$60=$G80+2,$L$68,IF(AN$60=$G80+3,$M$68,IF(AN$60=$G80+4,$N$68,IF(AN$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN100=0,0,AN100*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G81,$J$68,IF(AN$60=$G81+1,$K$68,IF(AN$60=$G81+2,$L$68,IF(AN$60=$G81+3,$M$68,IF(AN$60=$G81+4,$N$68,IF(AN$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN103=0,0,AN103*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G82,$J$68,IF(AN$60=$G82+1,$K$68,IF(AN$60=$G82+2,$L$68,IF(AN$60=$G82+3,$M$68,IF(AN$60=$G82+4,$N$68,IF(AN$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN106=0,0,AN106*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$247)","v":1346807.0655141228},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":1346807.0655141228},{"$f":"IF(K$60>$F$14,0,$F115)","v":1346807.0655141228},1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$257-F119)","v":1145542.9433366025},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":1145542.9433366025},1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$252)","v":1458048.4772011563},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1458048.4772011563},1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,1458048.4772011563,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!L$253+'Summary A1'!L$258))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":3950398.4860518817},{"$f":"SUM(K114:K119)","v":3950398.4860518817},3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,3950398.4860518817,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":49020657.504677005},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":3691961.2019176465},3450431.0298295761,3224701.8970369869,3013740.090688773,2816579.5240081986,2632317.3121571951,2460109.6375300889,2299167.8855421389,2148755.0332169523,2008182.2740345348,1876805.8635836772,1754024.1715735304,1639274.926704234,1532032.6417796579,1431806.2072707082,1338136.6423090734,1250594.9928122179,1168780.3671142224,1092318.1001067499,1020858.0374829439,954072.9322270503,891656.9460065891,833324.24860428879,778807.70897597086,727857.67194015963,680240.8148973455,635739.07934331347,594148.67228347063,555279.13297520613,518952.46072449174,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1480407.7619831928},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1480407.7619831928},{"$f":"IF(K$60>$F$14,0,$F123)","v":1480407.7619831928},1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":18370440.886831179},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":1383558.6560590586},1293045.4729523913,1208453.713039618,1129395.99349497,1055510.2742943645,986458.20027510705,921923.55165897845,861610.79594297055,805243.73452614062,752564.23787489778,703331.06343448383,657318.75087334949,614316.58960126119,574127.65383295447,536567.90077846195,501465.32783033838,468659.18488816672,437999.23821323994,409345.08244228025,382565.49760960776,357537.84823327826,334147.52171334415,312287.4034704151,291857.38642094866,272763.91254294268,254919.54443265672,238242.56489033333,222656.60270124616,208090.28289836089,194476.89990501018,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":1017950.3421022912},{"$f":"IF(K60>10,$F20,$F19)*K64","v":1006199.9326028839},994564.93851852999,983044.06040863274,971636.02317427495,960339.5753915814,949153.48866597528,938076.55700659216,927107.59622024128,916245.44332419953,1810977.9119545186,1789674.0238568143,1768577.0169650931,1747684.7239654153,1726995.0146163839,1706505.7947762646,1686215.0054599082,1666120.6219244879,1646220.6527830928,1626513.1391453359,1606996.15378394,1587667.8003266146,1568526.2124722619,1549569.5532308009,1530796.0141857923,1512203.8147791331,1493791.2016170975,1475556.4477970353,1457497.8522540515,1439613.7391270117,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":15786376.439630419},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":951355.45990868332},878853.9895212542,811861.24774275674,749959.6069175041,692763.05601173139,639914.8082854317,591085.0900755953,545969.09695686097,504285.10459026892,465772.72253551753,860382.560386625,794636.66973491455,733896.58539327665,677782.26781639236,625942.46898990707,578052.55403110152,533812.48754490656,492944.97226675594,455193.728469069,420321.90348159295,388110.60148277396,358357.52446509927,330875.71596629359,305492.39979501889,282047.90656805481,260394.68141967143,240396.36674636049,221926.95431445364,204870.00148729447,189117.90672525525,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":6831820.1825456042},{"$f":"SUM(T127:AW127)","v":8954556.2570848186}]
[null,"Taxes",null,null,null,null,{"$f":"G127/G65","v":2.4428259450417149E-2}]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":51719834.387136415},51060132.825241119,50406911.014505245,49760096.000621021,49119616.195892066,48485401.341806561,47857382.472783245,47235491.881049313,46619663.082615614,46009830.784309268,44500441.895853788,43913063.266874231,43331388.648288205,42755358.284154229,42184913.440673791,41619996.37936765,41060550.331073821,40506519.470740087,39957848.89298448,39414484.58840061,38876373.42057927,38343463.103827298,37815702.18155729,37293040.005328432,36775426.714516051,36262813.216589592,35755151.167979181,35252392.955511749,34754491.678398058,34261401.130752534,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":20274175.079757474},20015572.067494519,19759509.117686056,19505957.63224344,19254889.548789691,19006277.325988173,18760093.929331034,18516312.817371331,18274907.928385321,18035853.667449232,17444173.223174684,17213920.8006147,16985904.350128978,16760100.447388459,16536486.068744127,16315038.580712119,16095735.729780938,15878555.632530116,15663476.766049916,15450477.95865304,15239538.380867073,15030637.536700301,14823755.255170459,14618871.682088746,14415967.272090293,14215022.780903121,14016019.25784784,13818938.038560607,13623760.737932039,13430469.243254993,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":220718232.03456515},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":18947827.177343432},17482375.812293228,16129645.341172557,14881001.684040401,13728470.135771576,12664685.099872319,11682843.652221587,10776662.642684432,9940339.0648673475,9168513.444893172,8287601.037267521,7643186.7008957798,7048546.4205387812,6499855.9146794248,5993583.554487641,5526468.0316734966,5095497.7277267994,4697891.6549707334,4331081.8497344777,3992697.1070727762,3680547.954885372,3392612.7730725789,3127024.9705504179,2882061.1395889712,2656130.1130701602,2447762.855926448,2255603.1272550747,2078398.8544366055,1914994.1650522402,1764322.0265197938,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["P90 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Z46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!M279","v":40}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Z56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Z55","v":1.5},{"$f":"F150-F151","v":0},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Z55","v":1.5},{"$f":"F150-F152","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,0.5]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Z53","v":1.5},{"$f":"MAX(F150:F152)","v":1.5},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Z52","v":2},{"$f":"G154+F154","v":3},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":5},{"$f":"1/SUM(AB169:AQ169)","v":1}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":6},{"$f":"F156+G156","v":6}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-6},{"$f":"J160+1","v":-5},{"$f":"K160+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!M$273+'Summary A1'!M$286)*(1+F138)","v":110675200.63265669},{"$f":"SUM(J162:Z162)","v":114548832.65479968},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,0,59211232.338471338,55337600.316328347,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!M$158*(1+F138)","v":0},{"$f":"SUM(J163:Z163)","v":0},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!M$131-'Summary A1'!M$126)*(1+F138)","v":71657173.75741218},77031461.789218098,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,0,41202874.910512,35828586.87870609,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!M$126+'Summary A1'!M$287)*(1+F138)","v":1150000},1421687.5,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,0,760437.49999999988,661250,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!M$105-'Summary A1'!M$103)*(1+F138)","v":61776578.443098076},92355984.772431642,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,0,52201208.784417883,40154775.988013752,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!M$82-'Summary A1'!M$78)*(1+F138)","v":20825760.723695185},52617325.756452084,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},29740227.601472914,22877098.154979166,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!M$78+'Summary A1'!M$103)*(1+F138)","v":1132750},4205821.4575000014,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":4205821.4575000014},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":267217463.55686215},null,null,null,{"$f":"SUM(J162:J169)","v":0},{"$f":"SUM(K162:K169)","v":4205821.4575000014},29740227.601472914,22877098.154979166,52961646.284417883,141230133.2369971,91166187.195034444,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":342181113.93040144}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.41417652558888884},{"$f":"SUM(J175:Z175)","v":0.42867270398449997},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0,0.22158444119005552,0.20708826279444442,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":0},{"$f":"SUM(J176:Z176)","v":0},{"$f":"H163","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.26816051916518546},{"$f":"SUM(J177:Z177)","v":0.28827255810257435},{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0,0.15419229851998162,0.13408025958259273,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":4.303610941787446E-3},5.3203390267847293E-3,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,0,2.8457627352569482E-3,2.4745762915277811E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":0.23118465994252813},0.3456210666140796,{"$f":"H166","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,0,0.1953510376514363,0.1502700289626433,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":7.7935627583949424E-2},0.19690825987222746,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},0.111295972971259,8.5612286900968462E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":4.2390567776606344E-3},1.5739321081479504E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":1.5739321081479504E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.2805342486816456},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":1.5739321081479504E-2},{"$f":"SUM(L175:L181)","v":0.111295972971259},8.5612286900968462E-2,0.19819680038669324,0.52852134496420822,0.34116852237703715,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.2805342486816456}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":342181113.93040144}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!$N58","v":39.536339943817318},{"$f":"'DrwDwn Summary 10-90s'!$N59","v":39.07996386609215},{"$f":"'DrwDwn Summary 10-90s'!$N60","v":38.628070426562175},{"$f":"'DrwDwn Summary 10-90s'!$N61","v":38.180609156041378},{"$f":"'DrwDwn Summary 10-90s'!$N62","v":37.737530530754192},{"$f":"'DrwDwn Summary 10-90s'!$N63","v":37.298785946443942},{"$f":"'DrwDwn Summary 10-90s'!$N64","v":36.86432769329258},{"$f":"'DrwDwn Summary 10-90s'!$N65","v":36.434108931623562},{"$f":"'DrwDwn Summary 10-90s'!$N66","v":36.008083668363717},{"$f":"'DrwDwn Summary 10-90s'!$N67","v":35.586206734236747},{"$f":"'DrwDwn Summary 10-90s'!$N68","v":35.16843376166549},{"$f":"'DrwDwn Summary 10-90s'!$N69","v":34.754721163359171},{"$f":"'DrwDwn Summary 10-90s'!$N70","v":34.345026111562468},{"$f":"'DrwDwn Summary 10-90s'!$N71","v":33.939306517944964},{"$f":"'DrwDwn Summary 10-90s'!$N72","v":33.537521014109515},{"$f":"'DrwDwn Summary 10-90s'!$N73","v":33.139628932699338},{"$f":"'DrwDwn Summary 10-90s'!$N74","v":32.745590289083822},{"$f":"'DrwDwn Summary 10-90s'!$N75","v":32.355365763603977},{"$f":"'DrwDwn Summary 10-90s'!$N76","v":31.968916684358714},{"$f":"'DrwDwn Summary 10-90s'!$N77","v":31.586205010515847},{"$f":"'DrwDwn Summary 10-90s'!$N78","v":31.207193316127565},{"$f":"'DrwDwn Summary 10-90s'!$N79","v":30.831844774436973},{"$f":"'DrwDwn Summary 10-90s'!$N80","v":30.460123142657171},{"$f":"'DrwDwn Summary 10-90s'!$N81","v":30.091992747208963},{"$f":"'DrwDwn Summary 10-90s'!$N82","v":29.727418469401318},{"$f":"'DrwDwn Summary 10-90s'!$N83","v":29.366365731540423},{"$f":"'DrwDwn Summary 10-90s'!$N84","v":29.008800483453356},{"$f":"'DrwDwn Summary 10-90s'!$N85","v":28.654689189412771},{"$f":"'DrwDwn Summary 10-90s'!$N86","v":28.303998815449731},{"$f":"'DrwDwn Summary 10-90s'!$N87","v":27.956696817041795},{"$f":"'DrwDwn Summary 10-90s'!$N88","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N89","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N90","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N91","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N92","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N93","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N94","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N95","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N96","v":27.927906922783158},{"$f":"'DrwDwn Summary 10-90s'!$N97","v":27.927906922783158}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":329021421.01244766},325223459.29361886,321462802.08985043,317739029.39657634,314051729.07693636,310400496.6463064,306784935.06358081,303204654.52897125,299659272.28812289,296148412.44231814,292671705.76458019,289228789.52147502,285819307.30042285,282442908.84233797,279099249.87941933,275787991.97792387,272508802.3857556,269261353.88471234,266045324.64723319,262860398.09751287,259706262.77681357,256582612.21286446,253489144.79319298,250425563.64227298,247391576.50235775,244386895.61787939,241411237.62329882,238464323.43429303,235545878.14217263,232655630.91142184,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AP$187>$F$142,0,AP188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AR$187>$F$142,0,AR188*1000*8760*$F$141)","v":0},0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":3655321328.3460379},{"$f":"SUM(J190:S190)","v":2208177640.4931912},null,{"$f":"J189/(1+$F139)^J187","v":307496655.15182024},284062764.69003308,262409402.84532902,242401584.20727596,223914542.47480494,206832957.20904973,191050239.124926,176467869.4823584,162994789.47572094,150546835.83187288,139046219.11521938,128421041.50425637,118604851.04980424,109536229.65214331,101158412.20396386,93418934.539773405,86269308.011375234,79664718.674386784,73563749.223534063,67928121.955615819,62722461.169439912,57914073.5325583,53472745.055967264,49370553.420846306,45581694.496489629,42082321.976455793,38850399.141164072,35865561.830209889,33108991.777026374,30563299.522615757,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":63981464.105546877},{"$f":"K189*$G$5","v":63242912.947875313},62511616.021505669,61787491.652402908,61070459.696485087,60360441.497723125,59657359.847553603,58961138.945558771,58271704.361374959,57588982.997784883,56912903.054957122,56243393.995793752,55580386.512349389,54923812.493286334,54273604.992331326,53629698.197701305,52992027.402465574,52360528.975813739,51735140.335198827,51115799.919329599,50502447.161979116,49895022.466588169,49293467.181633331,48697723.576737158,48107734.819495015,47523444.952995405,46944798.874011271,46371742.311840303,45804221.807773367,45242184.695170164,{"$f":"AN189*$G$5","v":0},0,{"$f":"AP189*$G$5","v":0},0,{"$f":"AR189*$G$5","v":0},0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":710813325.2970295},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":59795760.84630549},{"$f":"K191/(1+$F$139)^(K$60)","v":55238809.457485646},51028099.439371243,47137381.54604461,43542393.738308251,40220710.818139337,37151605.446580179,34315919.681839474,31695946.240039703,29275318.741682243,27038910.262915201,24972739.56242099,23063884.402528588,21300401.427299187,19671252.101112191,18166234.248951282,16775918.774392962,15491591.163454778,14305197.412167672,13209294.043186385,12197001.902110968,11261963.44762974,10398303.271245047,9600591.6023545414,8863810.5729499627,8183323.0332830204,7554843.7256385135,6974412.637948066,6438370.3724643411,5943335.3771800091,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,{"$f":"AP191/(1+$F$139)^(AP$60)","v":0},0,{"$f":"AR191/(1+$F$139)^(AR$60)","v":0},0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":68436222.786080286},{"$f":"K195*$G$172","v":109497956.45772846},65698773.874637082,39402155.269085728,39402155.269085728,19743850.27378419]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":284537681.02711517},null,null,{"$f":"J196/(1+$F146)^J187","v":63959086.715962879},{"$f":"K196/(1+$F146)^K187","v":95639755.836953849},53629769.628198422,30059715.59913867,28093192.148727726,13156161.098133618]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":26826999.332143474},{"$f":"K196*$F$144","v":42923198.931429558},25753919.358857736,15445644.865481606,15445644.865481606,7739589.3073234027]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":111538770.96262914},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":25071961.992657453},{"$f":"K198/(1+$F$146)^(K187)","v":37490784.288085908},21022869.69425378,11783408.514862359,11012531.322301269,5157215.1504683783]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary 10-90s'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$247)","v":1346807.0655141228},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1346807.0655141228},1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,{"$f":"IF(Z$187>$F$142,0,$F242)","v":1346807.0655141228},1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,1346807.0655141228,0,0,{"$f":"IF(AP$187>$F$142,0,$F242)","v":0},0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$257-F246)","v":1145542.9433366025},null,null,null,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,1145542.9433366025,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$252)","v":2085982.3323195344},null,null,null,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,2085982.3323195344,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!M$253+'Summary A1'!M$258))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!Q81,'O&M Costs B1 10-90s'!Q$75))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":4578332.3411702598},{"$f":"SUM(K241:K246)","v":4578332.3411702598},4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,4578332.3411702598,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":56812714.573358551},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":4278815.2721217377},3998892.7776838671,3737282.9697980066,3492787.822241128,3264287.6843375023,3050736.153586451,2851155.2837256552,2664631.1062856591,2490309.4451267836,2327392.0047913869,2175132.7147583053,2032834.3128582295,1899845.1522039527,1775556.2170130401,1659398.3336570465,1550839.5641654641,1449382.7702480974,1354563.3366804649,1265947.0436266025,1183128.0781557034,1105727.1758464517,1033389.8839686465,965784.93828845466,902602.74606397632,843553.96828408993,788368.19465802808,736792.70528787654,688591.31335315574,643543.2835076222,601442.32103516092,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1480407.7619831928},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1480407.7619831928},1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,1480407.7619831928,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":18370440.886831179},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":1383558.6560590586},1293045.4729523913,1208453.713039618,1129395.99349497,1055510.2742943645,986458.20027510705,921923.55165897845,861610.79594297055,805243.73452614062,752564.23787489778,703331.06343448383,657318.75087334949,614316.58960126119,574127.65383295447,536567.90077846195,501465.32783033838,468659.18488816672,437999.23821323994,409345.08244228025,382565.49760960776,357537.84823327826,334147.52171334415,312287.4034704151,291857.38642094866,272763.91254294268,254919.54443265672,238242.56489033333,222656.60270124616,208090.28289836089,194476.89990501018,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":1119675.6218470705},1106750.976587818,1093953.2803763493,1081281.1039170509,1068733.0446884891,1056307.7262101548,1044003.7973321881,1031819.9315472787,1019754.8263240618,1007807.2024612356,1991951.6069234994,1968518.7898527815,1945313.5279322288,1922333.437265022,1899576.1747315966,1877039.4369195458,1854720.9590862952,1832618.514153481,1810729.9117319591,1789052.9971765361,1767585.6506692693,1746325.7863305861,1725271.3513571667,1704420.3251858007,1683770.7186823257,1663320.5733548393,1643067.9605903947,1623010.9809144107,1603147.763272068,1583476.4643309559,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":17363932.331169605},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":1046425.8148103462},966679.16550599877,892991.74018899689,824904.17705578066,761991.89042039437,703862.4393174384,650153.09531515313,600528.59443219088,554679.05920069478,512318.07797943935,946361.85920203209,874045.88468473474,807235.95408850058,745514.04995547165,688493.82353892666,635818.19871329481,587157.15710375365,542205.69072091731,500681.90942586854,462325.29151152354,426895.06657388393,394168.72066704097,363940.61449357669,336020.70608240896,310233.37005324871,286416.30616490572,264419.53039734799,244104.44232818234,225342.96303625198,208016.73820130032,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":7514534.0542264329},{"$f":"SUM(T254:AW254)","v":9849398.2769431733}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":56803048.380546354},56077421.868134044,55358922.637975864,54647470.445332408,53942986.548643149,53245393.668359518,52554615.947067961,51870578.910858043,51193209.431897447,50522435.692170195,48862211.344880171,48216135.102787517,47576332.881263711,46942738.952867858,46315288.714446276,45693918.657628305,45078566.340225831,44469170.358506806,43865670.320313416,43268006.818999611,42676121.408156395,42089956.577104129,41509455.727122709,40934563.148397908,40365223.997659236,39801384.276487112,39242990.810267426,38689991.227772437,38142333.941347845,37599968.127685755,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":22266794.965174172},21982349.372308545,21700697.674086541,21421808.414570305,21145650.727068115,20872194.31799693,20601409.451250643,20333266.933056355,20067738.0973038,19804794.791330718,19153986.847193029,18900724.960292708,18649922.489455376,18401553.6695242,18155593.176062942,17912016.113790296,17670798.005368527,17431914.78053467,17195342.765562858,16961058.673047848,16729039.591997307,16499262.97822482,16271706.645032102,16046348.754171981,15823167.807082422,15602142.636382949,15383252.397624832,15166476.561286796,14951794.905008355,14739187.506052816,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":242360365.10222277},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":20810088.752499226},19200235.280206606,17714233.438407093,16342595.072875073,15076556.724588349,13908024.377784451,12829522.418225113,11834146.480590034,10915519.888464946,10067753.413046317,9099921.1732039899,8392147.9206898343,7739054.7890008707,7136439.7745471066,6580422.4809100004,6067419.5740309358,5594122.1075639548,5157474.575953342,4754655.5636557844,4383059.8689565435,4040281.9900912829,3724100.8699420379,3432465.8034770996,3163483.4194045854,2915405.6542513156,2686618.6433067527,2475632.4586246791,2281071.6295896689,2101666.3864646656,1936244.5718711067,0,0,0,0,0,0,0,0,0,0]

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

{"sheet":"Geofluid","index":17,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":false,"merged":[[28,21,35,24]]}
[{"$f":"'Input A1'!A398","v":0},null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"Geothermal Property Calculations"]
[]
[]
[null,"Property calculations have the form:",null,null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F",null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1"]
[]
[null,null,"Saturated Water (40 - 500F)",null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,"density",3.0886E-17,5.2378999999999998]
[null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999,null,"Cp",-2.1009000000000001E-18,5.7377000000000002]
[null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999,null,"viscosity",2.6272E-17,5.4006999999999996]
[null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2,null,"k",3.1733000000000002E-17,5.3231999999999999]
[null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,null,"Cp","btu/lb-F",1.3809800000000001E-16,-2.1818700000000001E-13,1.42033E-10,-4.6522800000000002E-8,8.6599800000000004E-6,-8.0616100000000001E-4,1.02617]
[null,null,"k","btu/hr-ft-F",-5.62597E-18,1.09949E-14,-9.7348700000000001E-12,5.1947699999999998E-9,-2.6488700000000002E-6,8.2955400000000003E-4,0.30074000000000001]
[null,null,null,null,"a","b"]
[null,null,"viscosity = a * T^b  (lb-ft-hr)",null,407.22,-1.194]
[]
[null,null,"Water at 1 atm, 14.7 psia (35-210F)"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,"enthalpy","btu/lb",null,null,null,null,1.0869999999999999E-5,0.99706649700000005,-31.769588859999999]
[null,null,"entropy","btu/lb-R",null,null,-4.3549999999999999E-12,4.3904260000000001E-9,-2.665154152E-6,2.2018246186660002E-3,-6.7875028480951005E-2]
[]
[null,"Minimum GF Outlet Temperature to prevent Si precipitation"]
[null,null,"If Tgf>180 C => use",null,"T,quartz =0.00035129*T^2+0.69792956*T-159.597976, where T is F"]
[null,null,"If Tgf<180 C => use",null,"T,chalcedony=0.8229*T-127.71, where T is F"]
[]
[{"$f":"'Input A1'!A75","v":0},null,"Binary Plant Available Energy Calculation:"]
[null,"GF in:",null,"Resource",null,"Plant",null," Reference","Improved",0.1,0.9,null,null,null,null,null,"Reference","Improved",0.1,0.9,null,"This is a calculation of the maximum brine effectiveness that can be achieved with the temperature constraint imposed on the temperature of geothermal fluid leaving the plant"]
[null,null,"Tgf=",{"$f":"'Summary A1'!H50","v":225},"C",{"$f":"'Summary A1'!H277","v":223.06023800691543},"C",{"$f":"'Summary A1'!H277","v":223.06023800691543},{"$f":"'Summary A1'!J277","v":223.06023800691543},{"$f":"'Summary A1'!L277","v":223.06023800691543},{"$f":"'Summary A1'!M277","v":223.06023800691543},"C",null,null,null,"ae,gf",{"$f":"H52","v":28.229314600226338},{"$f":"I52","v":28.229314600226338},{"$f":"J52","v":28.229314600226338},{"$f":"K52","v":28.229314600226338}]
[null,null,"=",{"$f":"D30*1.8+32","v":437},"F",{"$f":"F30*1.8+32","v":433.50842841244776},"F",{"$f":"H30*1.8+32","v":433.50842841244776},{"$f":"I30*1.8+32","v":433.50842841244776},{"$f":"J30*1.8+32","v":433.50842841244776},{"$f":"K30*1.8+32","v":433.50842841244776},"F",null,null,null,"ae,gf,ex",{"$f":"F55","v":4.9348730221327228},{"$f":"F55","v":4.9348730221327228},{"$f":"F55","v":4.9348730221327228},{"$f":"F55","v":4.9348730221327228}]
[null,null,"P,sat~",{"$f":"E10*D$31^6+F10*D$31^5+G10*D$31^4+H10*D$31^3+I10*D$31^2+J10*D$31+K10","v":369.75262958785413},"psia",{"$f":"E10*F$31^6+F10*F$31^5+G10*F$31^4+H10*F$31^3+I10*F$31^2+J10*F$31+K10","v":356.51505147548585},"psia",{"$f":"E10*H$31^6+F10*H$31^5+G10*H$31^4+H10*H$31^3+I10*H$31^2+J10*H$31+K10","v":356.51505147548585},{"$f":"E10*I$31^6+F10*I$31^5+G10*I$31^4+H10*I$31^3+I10*I$31^2+J10*I$31+K10","v":356.51505147548585},{"$f":"E10*J$31^6+F10*J$31^5+G10*J$31^4+H10*J$31^3+I10*J$31^2+J10*J$31+K10","v":356.51505147548585},{"$f":"E10*K$31^6+F10*K$31^5+G10*K$31^4+H10*K$31^3+I10*K$31^2+J10*K$31+K10","v":356.51505147548585},"psia",null,null,null,"% ae,ex",{"$f":"Q31/Q30","v":0.1748137739799448},{"$f":"R31/R30","v":0.1748137739799448},0.1748137739799448,0.1748137739799448]
[null,null,"h,f",{"$f":"E11*D$31^6+F11*D$31^5+G11*D$31^4+H11*D$31^3+I11*D$31^2+J11*D$31+K11","v":415.6766175319861},"btu/lb",{"$f":"E11*F$31^6+F11*F$31^5+G11*F$31^4+H11*F$31^3+I11*F$31^2+J11*F$31+K11","v":411.79910058501531},"btu/lb",{"$f":"E11*H$31^6+F11*H$31^5+G11*H$31^4+H11*H$31^3+I11*H$31^2+J11*H$31+K11","v":411.79910058501531},{"$f":"E11*I$31^6+F11*I$31^5+G11*I$31^4+H11*I$31^3+I11*I$31^2+J11*I$31+K11","v":411.79910058501531},{"$f":"E11*J$31^6+F11*J$31^5+G11*J$31^4+H11*J$31^3+I11*J$31^2+J11*J$31+K11","v":411.79910058501531},{"$f":"E11*K$31^6+F11*K$31^5+G11*K$31^4+H11*K$31^3+I11*K$31^2+J11*K$31+K11","v":411.79910058501531},"btu/lb",null,null,null,"I,plant",0.375,0.375,0.375,0.375]
[null,null,"s,f",{"$f":"$E12*D$31^6+$F12*D$31^5+$G12*D$31^4+$H12*D$31^3+$I12*D$31^2+$J12*D$31+$K12","v":0.61242535296217582},"btu/lb-R",{"$f":"E12*F$31^6+F12*F$31^5+G12*F$31^4+H12*F$31^3+I12*F$31^2+J12*F$31+K12","v":0.60814508662789135},"btu/lb-R",{"$f":"E12*H$31^6+F12*H$31^5+G12*H$31^4+H12*H$31^3+I12*H$31^2+J12*H$31+K12","v":0.60814508662789135},{"$f":"$E12*I$31^6+$F12*I$31^5+$G12*I$31^4+$H12*I$31^3+$I12*I$31^2+$J12*I$31+$K12","v":0.60814508662789135},{"$f":"$E12*J$31^6+$F12*J$31^5+$G12*J$31^4+$H12*J$31^3+$I12*J$31^2+$J12*J$31+$K12","v":0.60814508662789135},{"$f":"$E12*K$31^6+$F12*K$31^5+$G12*K$31^4+$H12*K$31^3+$I12*K$31^2+$J12*K$31+$K12","v":0.60814508662789135},"btu/lb-R",null,null,null,"2nd,max",{"$f":"1-Q32-Q33","v":0.4501862260200552},{"$f":"1-R32-R33","v":0.4501862260200552},0.4501862260200552,0.4501862260200552]
[null,null,"v,f",{"$f":"E13*D$31^6+F13*D$31^5+G13*D$31^4+H13*D$31^3+I13*D$31^2+J13*D$31+K13","v":1.9213953370339102E-2},"cft/lb",{"$f":"E13*F$31^6+F13*F$31^5+G13*F$31^4+H13*F$31^3+I13*F$31^2+J13*F$31+K13","v":1.9155846664093062E-2},"cft/lb",{"$f":"E13*H$31^6+F13*H$31^5+G13*H$31^4+H13*H$31^3+I13*H$31^2+J13*H$31+K13","v":1.9155846664093062E-2},{"$f":"E13*I$31^6+F13*I$31^5+G13*I$31^4+H13*I$31^3+I13*I$31^2+J13*I$31+K13","v":1.9155846664093062E-2},{"$f":"E13*J$31^6+F13*J$31^5+G13*J$31^4+H13*J$31^3+I13*J$31^2+J13*J$31+K13","v":1.9155846664093062E-2},{"$f":"E13*K$31^6+F13*K$31^5+G13*K$31^4+H13*K$31^3+I13*K$31^2+J13*K$31+K13","v":1.9155846664093062E-2},"cft/lb",null,null,null,"be,max",{"$f":"Q34*Q30","v":12.708448603008739},{"$f":"R34*R30","v":12.708448603008739},12.708448603008739,12.708448603008739]
[null,"GF,ex:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q35/(Q30-Q31)","v":0.54555712616695318},{"$f":"R35/(R30-R31)","v":0.54555712616695318},{"$f":"S35/(S30-S31)","v":0.54555712616695318},{"$f":"T35/(T30-T31)","v":0.54555712616695318}]
[null,null,"T,q=",{"$f":"0.00035129*D31^2+0.69792956*D31-159.598","v":212.48271772999993},"F",{"$f":"0.00035129*F31^2+0.69792956*F31-159.598","v":208.97812095399269},"F",{"$f":"0.00035129*H31^2+0.69792956*H31-159.598","v":208.97812095399269},{"$f":"0.00035129*I31^2+0.69792956*I31-159.598","v":208.97812095399269},{"$f":"0.00035129*J31^2+0.69792956*J31-159.598","v":208.97812095399269},{"$f":"0.00035129*K31^2+0.69792956*K31-159.598","v":208.97812095399269},"F"]
[null,null,"T,c=",{"$f":"0.8229*D31-127.71","v":231.89730000000003},"F",{"$f":"0.8229*F31-127.71","v":229.02408574060325},"F",{"$f":"0.8229*H31-127.71","v":229.02408574060325},{"$f":"0.8229*I31-127.71","v":229.02408574060325},{"$f":"0.8229*J31-127.71","v":229.02408574060325},{"$f":"0.8229*K31-127.71","v":229.02408574060325},"F"]
[]
[null,null,"T,out",{"$f":"H92*1.8+32","v":233.82822049175945},"F",{"$f":"E76","v":203.99685955271917},"F",{"$f":"H92*1.8+32","v":233.82822049175945},{"$f":"I92*1.8+32","v":240.71206145073305},{"$f":"J92*1.8+32","v":233.82822049175945},{"$f":"K92*1.8+32","v":233.82822049175945},"F"]
[null,null,"h,f",{"$f":"$E11*D$40^6+$F11*D$40^5+$G11*D$40^4+$H11*D$40^3+$I11*D$40^2+$J11*D$40+$K11","v":202.23161820293245},"btu/lb",{"$f":"E11*F$40^6+F11*F$40^5+G11*F$40^4+H11*F$40^3+I11*F$40^2+J11*F$40+K11","v":172.11737928357653},"btu/lb",{"$f":"E11*H$40^6+F11*H$40^5+G11*H$40^4+H11*H$40^3+I11*H$40^2+J11*H$40+K11","v":202.23161820293245},{"$f":"$E11*I$40^6+$F11*I$40^5+$G11*I$40^4+$H11*I$40^3+$I11*I$40^2+$J11*I$40+$K11","v":209.20458072226879},202.23161820293245,202.23161820293245,"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$40^6+$F12*D$40^5+$G12*D$40^4+$H12*D$40^3+$I12*D$40^2+$J12*D$40+$K12","v":0.34444375238606734},"btu/lb-R",{"$f":"E12*F$40^6+F12*F$40^5+G12*F$40^4+H12*F$40^3+I12*F$40^2+J12*F$40+K12","v":0.3001108708674966},"btu/lb-R",{"$f":"E12*H$40^6+F12*H$40^5+G12*H$40^4+H12*H$40^3+I12*H$40^2+J12*H$40+K12","v":0.34444375238606734},0.35443495975226791,0.34444375238606734,0.34444375238606734,"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$40^6+F13*D$40^5+G13*D$40^4+H13*D$40^3+I13*D$40^2+J13*D$40+K13","v":1.6874734783079413E-2},"cft/lb",{"$f":"E13*F$40^6+F13*F$40^5+G13*F$40^4+H13*F$40^3+I13*F$40^2+J13*F$40+K13","v":1.6659437730849162E-2},"cft/lb",{"$f":"E13*H$40^6+F13*H$40^5+G13*H$40^4+H13*H$40^3+I13*H$40^2+J13*H$40+K13","v":1.6874734783079413E-2},1.6928072172246393E-2,1.6874734783079413E-2,1.6874734783079413E-2,"cft/lb"]
[null,null,null,{"$f":"1/D43","v":59.26019062549755},null,{"$f":"1/F43","v":60.026035461463813},null,{"$f":"1/H43","v":59.26019062549755},{"$f":"1/I43","v":59.073472148795652},{"$f":"1/J43","v":59.26019062549755},{"$f":"1/K43","v":59.26019062549755}]
[null,"Ambient:"]
[null,null,"Ta=",{"$f":"IF(A1=0,(1.3842*D108+5.1772)*0+D108*1,10)","v":15.555555555555555},"C",{"$f":"D46","v":15.555555555555555},"C",{"$f":"D46","v":15.555555555555555},{"$f":"H46","v":15.555555555555555},{"$f":"H46","v":15.555555555555555},{"$f":"H46","v":15.555555555555555},"C"]
[null,null,"=",{"$f":"D46*1.8+32","v":60},"F",{"$f":"F46*1.8+32","v":60},"F",{"$f":"H46*1.8+32","v":60},{"$f":"I46*1.8+32","v":60},{"$f":"J46*1.8+32","v":60},{"$f":"K46*1.8+32","v":60},"F"]
[null,null,"ho",{"$f":"$E21*D$47^6+$F21*D$47^5+$G21*D$47^4+$H21*D$47^3+$I21*D$47^2+$J21*D$47+$K21","v":28.093532960000005},"btu/lb",{"$f":"E21*F$47^6+F21*F$47^5+G21*F$47^4+H21*F$47^3+I21*F$47^2+J21*F$47+K21","v":28.093532960000005},"btu/lb",{"$f":"E21*H$47^6+F21*H$47^5+G21*H$47^4+H21*H$47^3+I21*H$47^2+J21*H$47+K21","v":28.093532960000005},{"$f":"$E21*I$47^6+$F21*I$47^5+$G21*I$47^4+$H21*I$47^3+$I21*I$47^2+$J21*I$47+$K21","v":28.093532960000005},28.093532960000005,28.093532960000005,"btu/lb"]
[null,null,"so",{"$f":"$E22*D$47^6+$F22*D$47^5+$G22*D$47^4+$H22*D$47^3+$I22*D$47^2+$J22*D$47+$K22","v":5.5531784907809009E-2},"btu/lb-R",{"$f":"E22*F$47^6+F22*F$47^5+G22*F$47^4+H22*F$47^3+I22*F$47^2+J22*F$47+K22","v":5.5531784907809009E-2},"btu/lb-R",{"$f":"E22*H$47^6+F22*H$47^5+G22*H$47^4+H22*H$47^3+I22*H$47^2+J22*H$47+K22","v":5.5531784907809009E-2},5.5531784907809009E-2,5.5531784907809009E-2,5.5531784907809009E-2,"btu/lb-R"]
[]
[null,null,"AE of GF In",{"$f":"(D33-D48)-(D47+460)*(D34-D49)","v":97.998429183715302},"btu/lbm",{"$f":"(F33-F48)-(F47+460)*(F34-F49)","v":96.346650730572492},"btu/lbm",{"$f":"(H33-H48)-(H47+460)*(H34-H49)","v":96.346650730572492},{"$f":"(I33-I48)-(I47+460)*(I34-I49)","v":96.346650730572492},{"$f":"(J33-J48)-(J47+460)*(J34-J49)","v":96.346650730572492},{"$f":"(K33-K48)-(K47+460)*(K34-K49)","v":96.346650730572492},"btu/lbm"]
[null,null,null,{"$f":"D51/3.413","v":28.713281331296603},"w-h/lb",{"$f":"F51/3.413","v":28.229314600226338},"w-h/lb",{"$f":"H51/3.413","v":28.229314600226338},{"$f":"I51/3.413","v":28.229314600226338},{"$f":"J51/3.413","v":28.229314600226338},{"$f":"K51/3.413","v":28.229314600226338},"w-h/lb"]
[]
[null,null,"AE of GF ex",{"$f":"(D41-D48)-(D47+460)*(D42-D49)","v":23.903862154238112},"btu/lbm",{"$f":"(F41-F48)-(F47+460)*(F42-F49)","v":16.842721624538981},"btu/lbm",{"$f":"(H41-H48)-(H47+460)*(H42-H49)","v":23.903862154238112},{"$f":"(I41-I48)-(I47+460)*(I42-I49)","v":25.681396843150168},{"$f":"(J41-J48)-(J47+460)*(J42-J49)","v":23.903862154238112},{"$f":"(K41-K48)-(K47+460)*(K42-K49)","v":23.903862154238112},"btu/lbm"]
[null,null,null,{"$f":"D54/3.413","v":7.0037685772745721},"w-h/lb",{"$f":"F54/3.413","v":4.9348730221327228},"w-h/lb",{"$f":"H54/3.413","v":7.0037685772745721},{"$f":"I54/3.413","v":7.5245815538090151},{"$f":"J54/3.413","v":7.0037685772745721},{"$f":"K54/3.413","v":7.0037685772745721},"w-h/lb"]
[]
[null,null,"effective AE",{"$f":"D52-D55","v":21.709512754022029},"w-h/lb",{"$f":"F52-F55","v":23.294441578093615},"w-h/lb",{"$f":"H52-H55","v":21.225546022951768},{"$f":"I52-I55","v":20.704733046417324},{"$f":"J52-J55","v":21.225546022951768},{"$f":"K52-K55","v":21.225546022951768},"w-h/lb",null,null,null,"(difference between AE,in and AE,ex)"]
[]
[null,"GF Densities"]
[null,null,"T.gf",{"$f":"D30","v":225},"C"]
[null,null,null,{"$f":"D60*1.8+32","v":437},"F"]
[null,null,"rho,hot",{"$f":"1/D35","v":52.045509881569537},"lb/cft"]
[null,null,"rho,cold",{"$f":"1/D43","v":59.26019062549755},"lb/cft"]
[null,null,"gf flow",{"$f":"'GF Pumping A1'!D17","v":634930.55999999994},"lb/h",null,null,{"$f":"'Summary A1'!H50-0.5*'Summary A1'!H179","v":207.47499999999999},{"$f":"'Summary A1'!J50-0.5*'Summary A1'!J179","v":207.47499999999999},{"$f":"'Summary A1'!L50-0.5*'Summary A1'!L179","v":207.47499999999999},{"$f":"'Summary A1'!M50-0.5*'Summary A1'!M179","v":207.47499999999999},"C"]
[null,null,null,{"$f":"(D64/D62)*(7.4805/60)","v":1520.9759256491075},"gpm",null,null,null,null,null,null,"C"]
[]
[]
[]
[{"$f":"'Input A1'!A267","v":0},null,"GF Outlet Temperature Calc"]
[null,null,null,null,null,null,null,{"$f":"D30-0.5*'Input A1'!T263","v":207.47499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":207.47499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":207.47499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":207.47499999999999}]
[{"$f":"'Input A1'!A249","v":0},null,"inlet","resource","plant",null,null,"T- ref","T-imprv","T-10%","T-90%"]
[null,null,"T,gf",{"$f":"D30","v":225},{"$f":"H30","v":223.06023800691543},null,null,{"$f":"E72","v":223.06023800691543},{"$f":"E72","v":223.06023800691543},{"$f":"E72","v":223.06023800691543},{"$f":"E72","v":223.06023800691543},"C","should use the calculated max dT"]
[null,null,null,{"$f":"D72*1.8+32","v":437},{"$f":"E72*1.8+32","v":433.50842841244776},null,null,{"$f":"H72*1.8+32","v":433.50842841244776},{"$f":"I72*1.8+32","v":433.50842841244776},{"$f":"J72*1.8+32","v":433.50842841244776},433.50842841244776,"F"]
[null,null,"SiO2",{"$f":" -0.0000001334837*D72^4 + 0.0000706584462*D72^3 - 0.0036294799613*D72^2 + 0.3672417729236*D72 + 4.205944351495","v":365.83266064505511},{"$f":" -0.0000001334837*E72^4 + 0.0000706584462*E72^3 - 0.0036294799613*E72^2 + 0.3672417729236*E72 + 4.205944351495","v":359.28331723881502},null,null,{"$f":" -0.0000001334837*H72^4 + 0.0000706584462*H72^3 - 0.0036294799613*H72^2 + 0.3672417729236*H72 + 4.205944351495","v":359.28331723881502},{"$f":" -0.0000001334837*I72^4 + 0.0000706584462*I72^3 - 0.0036294799613*I72^2 + 0.3672417729236*I72 + 4.205944351495","v":359.28331723881502},{"$f":" -0.0000001334837*J72^4 + 0.0000706584462*J72^3 - 0.0036294799613*J72^2 + 0.3672417729236*J72 + 4.205944351495","v":359.28331723881502},{"$f":" -0.0000001334837*K72^4 + 0.0000706584462*K72^3 - 0.0036294799613*K72^2 + 0.3672417729236*K72 + 4.205944351495","v":359.28331723881502},"ppm"]
[null,null,"T,amph SiO2",{"$f":" 0.0000000000249634*D74^4 - 0.00000000425191*D74^3 - 0.000119669*D74^2 + 0.307616*D74 - 0.294394","v":96.464813791221417},{"$f":" 0.0000000000249634*E74^4 - 0.00000000425191*E74^3 - 0.000119669*E74^2 + 0.307616*E74 - 0.294394","v":94.998255307066202},null,null,{"$f":" 0.0000000000249634*H74^4 - 0.00000000425191*H74^3 - 0.000119669*H74^2 + 0.307616*H74 - 0.294394","v":94.998255307066202},{"$f":" 0.0000000000249634*I74^4 - 0.00000000425191*I74^3 - 0.000119669*I74^2 + 0.307616*I74 - 0.294394","v":94.998255307066202},{"$f":" 0.0000000000249634*J74^4 - 0.00000000425191*J74^3 - 0.000119669*J74^2 + 0.307616*J74 - 0.294394","v":94.998255307066202},94.998255307066202,"C"]
[null,null,"T,si",{"$f":"D75*1.8+32 +1","v":206.63666482419856},{"$f":"E75*1.8+32 +1","v":203.99685955271917},null,null,{"$f":"H75*1.8+32 +1","v":203.99685955271917},{"$f":"I75*1.8+32 +1","v":203.99685955271917},{"$f":"J75*1.8+32 +1","v":203.99685955271917},203.99685955271917,"F"]
[null,null,null,{"$f":"(D76-32)/1.8","v":97.020369346776974},{"$f":"(E76-32)/1.8","v":95.553810862621759},null,null,{"$f":"(H76-32)/1.8","v":95.553810862621759},{"$f":"(I76-32)/1.8","v":95.553810862621759},{"$f":"(J76-32)/1.8","v":95.553810862621759},95.553810862621759,"C",null,"add 1F to calculated silica temperature minimum"]
[null,null,"Tgf-out min",{"$f":"D46+15+5+5+2","v":42.555555555555557},{"$f":"H46+15+5+5+2","v":42.555555555555557},null,null,{"$f":"F46+15+5+5+2","v":42.555555555555557},{"$f":"H78","v":42.555555555555557},{"$f":"J46+15+5+5+2","v":42.555555555555557},{"$f":"K46+15+5+5+2","v":42.555555555555557},"C",null,"minimum gf outlet temp - assumes 27C dT for heat rejection and HX pinch pt"]
[null,null,"T,gf-min",{"$f":"MAX(D77:D78)","v":97.020369346776974},{"$f":"MAX(E77:E78)","v":95.553810862621759},null,null,{"$f":"MAX(H77:H78)","v":95.553810862621759},{"$f":"MAX(I77:I78)","v":95.553810862621759},{"$f":"MAX(J77:J78)","v":95.553810862621759},95.553810862621759,"C"]
[]
[null,null,"plant performance","reference",null,null,null,null,"improved",0.1,0.9]
[null,null,"be used",null,null,null,null,{"$f":"'Summary A1'!H290","v":5.5389947472274326},{"$f":"'Summary A1'!J290","v":5.0748463157689727},{"$f":"'Summary A1'!L290","v":5.5389947472274326},{"$f":"'Summary A1'!M290","v":5.5389947472274326},"w-h/lb",null," brine effectiveness"]
[null,null,"2nd law eff",null,null,null,null,{"$f":"H82/H52","v":0.19621428382760034},{"$f":"I82/I52","v":0.17977221153390255},{"$f":"J82/J52","v":0.19621428382760034},{"$f":"K82/K52","v":0.19621428382760034}]
[null,null,"a",null,null,null,null,{"$f":"-0.000655*H72+1.01964","v":0.87353554410547052},{"$f":"-0.000655*I72+1.01964","v":0.87353554410547052},{"$f":"H84","v":0.87353554410547052},{"$f":"H84","v":0.87353554410547052}]
[null,null,"b",null,null,null,null,{"$f":"-0.00244*H72-0.0567","v":-0.6009669807368736},{"$f":"-0.00244*I72-0.0567","v":-0.6009669807368736},{"$f":"H85","v":-0.6009669807368736},{"$f":"H85","v":-0.6009669807368736}]
[null,null,"Tr",null,null,null,null,{"$f":"H84*EXP(H85*H83)","v":0.77637101233806138},{"$f":"I84*EXP(I85*I83)","v":0.78408047138215697},{"$f":"J84*EXP(J85*J83)","v":0.77637101233806138},{"$f":"K84*EXP(K85*K83)","v":0.77637101233806138}]
[]
[null,null,"T, binary out",null,null,null,null,{"$f":"H89*1.8+32","v":233.82822049175945},{"$f":"I89*1.8+32","v":240.71206145073305},{"$f":"J89*1.8+32","v":233.82822049175945},233.82822049175945,"F",null,"calculated binary outlet temp at plant brine effectiveness"]
[null,null,null,null,null,null,null,{"$f":"((H72+273)*H86)-273","v":112.12678916208858},{"$f":"((I72+273)*I86)-273","v":115.95114525040725},{"$f":"((H72+273)*J86)-273","v":112.12678916208858},{"$f":"((H72+273)*K86)-273","v":112.12678916208858},"C"]
[null,null,"T,Si",null,null,null,null,{"$f":"H77","v":95.553810862621759},{"$f":"I77","v":95.553810862621759},{"$f":"H77","v":95.553810862621759},{"$f":"H77","v":95.553810862621759}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T,inj",null,null,null,null,{"$f":"MAX(H89:H90)","v":112.12678916208858},{"$f":"MAX(I89:I90)","v":115.95114525040725},{"$f":"MAX(J89:J90)","v":112.12678916208858},{"$f":"MAX(K89:K90)","v":112.12678916208858},"C",null,"INJECTION TEMPERATURE FOR BINARY PLANT"]
[]
[]
[null,null,"Tr",{"$f":"'Summary A1'!H50","v":225},"C",null,null,{"$f":"IF(A98=1,'Flash Plant F1- Reference'!D80,'Flash Plant F1- Reference'!D88)","v":243.94114836442861},{"$f":"IF(A98=1,'Flash Plant F1- Improved'!D80,'Flash Plant F1- Improved'!D88)","v":243.94114836442861},{"$f":"IF(A98=1,'Flash Plant F1-P10%'!D80,'Flash Plant F1-P10%'!D88)","v":243.94114836442861},{"$f":"IF(A98=1,'Flash Plant F1-P90%'!D80,'Flash Plant F1-P90%'!D88)","v":243.94114836442861},"F"]
[null,null,"Flash T limit",{"$f":"(0.897*(D95+273)-57)-273","v":116.70600000000002},"C",null,null,{"$f":"(H95-32)/1.8","v":117.74508242468256},{"$f":"(I95-32)/1.8","v":117.74508242468256},{"$f":"(J95-32)/1.8","v":117.74508242468256},117.74508242468256,"C"]
[null,null,null,{"$f":"D96*1.8+32","v":242.07080000000005},"F",null,null,{"$f":"('Flash Plant F1- Reference'!D85+'Flash Plant F1- Reference'!D93)/'Flash Plant F1- Reference'!D67","v":0.20635548753157923},{"$f":"('Flash Plant F1- Improved'!D85+'Flash Plant F1- Improved'!D93)/'Flash Plant F1- Improved'!D67","v":0.20635548753157923},{"$f":"('Flash Plant F1-P10%'!D85+'Flash Plant F1-P10%'!D93)/'Flash Plant F1-P10%'!D67","v":0.20635548753157923},{"$f":"('Flash Plant F1-P90%'!D85+'Flash Plant F1-P90%'!D93)/'Flash Plant F1-P90%'!D67","v":0.20635548753157923}]
[{"$f":"INPUT!R464","v":2},null,"P,flash",{"$f":"E10*D97^6+F10*D97^5+G10*D97^4+H10*D97^3+I10*D97^2+J10*D97+K10","v":25.932996738941814},"psia",null,null,{"$f":"D74/(1-H97)","v":460.95280052681221},{"$f":"D74/(1-I97)","v":460.95280052681221},{"$f":"D74/(1-J97)","v":460.95280052681221},{"$f":"D74/(1-K97)","v":460.95280052681221},"ppm"]
[null,null,null,null,null,null,null,{"$f":" 0.0000000000249634*H98^4 - 0.00000000425191*H98^3 - 0.000119669*H98^2 + 0.307616*H98 - 0.294394","v":116.78566832348194},{"$f":" 0.0000000000249634*I98^4 - 0.00000000425191*I98^3 - 0.000119669*I98^2 + 0.307616*I98 - 0.294394","v":116.78566832348194},{"$f":" 0.0000000000249634*J98^4 - 0.00000000425191*J98^3 - 0.000119669*J98^2 + 0.307616*J98 - 0.294394","v":116.78566832348194},{"$f":" 0.0000000000249634*K98^4 - 0.00000000425191*K98^3 - 0.000119669*K98^2 + 0.307616*K98 - 0.294394","v":116.78566832348194},"C"]
[null,null,"T,flash out",null,null,null,null,{"$f":"H99*1.8+32","v":242.21420298226749},{"$f":"I99*1.8+32","v":242.21420298226749},{"$f":"J99*1.8+32","v":242.21420298226749},{"$f":"K99*1.8+32","v":242.21420298226749},"F"]
[null,null,null,null,null,null,null,{"$f":"$E10*H100^6+$F10*H100^5+$G10*H100^4+$H10*H100^3+$I10*H100^2+$J10*H100+$K10","v":25.999718158334705},{"$f":"$E10*I100^6+$F10*I100^5+$G10*I100^4+$H10*I100^3+$I10*I100^2+$J10*I100+$K10","v":25.999718158334705},{"$f":"$E10*J100^6+$F10*J100^5+$G10*J100^4+$H10*J100^3+$I10*J100^2+$J10*J100+$K10","v":25.999718158334705},{"$f":"$E10*K100^6+$F10*K100^5+$G10*K100^4+$H10*K100^3+$I10*K100^2+$J10*K100+$K10","v":25.999718158334705},"psia"]
[null,null,"flash -steam fraction",null,null,null,null,{"$f":"MAX(H99,H96,D96)","v":117.74508242468256},{"$f":"MAX(I99,I96,D96)","v":117.74508242468256},{"$f":"MAX(J99,J96,E96)","v":117.74508242468256},{"$f":"MAX(K99,K96,F96)","v":117.74508242468256},"C",null,"INJECTION TEMPERATURE FOR FLASH PLANT"]
[null,null,"SiO2"]
[null,null,"T,amph SiO2"]
[]
[null,null,"P,flash",null,null,null,null,{"$f":"IF(A111=0,H102,H92)","v":117.74508242468256},{"$f":"IF(A111=0,I102,I92)","v":117.74508242468256},{"$f":"IF(A111=0,J102,J92)","v":117.74508242468256},{"$f":"IF(A111=0,K102,K92)","v":117.74508242468256},"C",null,"INJECTION TEMPERATURE USED"]
[null,null,"T,inj",null,null,null,null,{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":170.85300000000001},{"$f":"(IF($A111=0,$D96,E79)+$D30)/2","v":170.85300000000001},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":170.85300000000001},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":170.85300000000001},"C",null,"AVERAGE TEMPERATURE IN EGS RESERVOIR"]
[null,null,"T,wet",{"$f":"'Input A1'!C456","v":15.555555555555555},"C"]
[]
[]
[{"$f":"'Input A1'!A398","v":0},null,"T,inject"]
[null,null,"T,avg"]
[]
[]
[]
[null,"Estimate of well head pressure for flashing well (based on plant design temperature)"]
[null,null,"a",1,null,null,"C0",{"$f":" -2.30902E-15*H30^6 + 0.00000000000336333*H30^5 - 0.00000000193412*H30^4 + 0.000000568645*H30^3 - 0.0000930504*H30^2 + 0.00727095*H30 - 0.238165","v":-0.15029576386869528},{"$f":" -2.30902E-15*I30^6 + 0.00000000000336333*I30^5 - 0.00000000193412*I30^4 + 0.000000568645*I30^3 - 0.0000930504*I30^2 + 0.00727095*I30 - 0.238165","v":-0.15029576386869528},-0.15029576386869528,-0.15029576386869528]
[null,null,"b",{"$f":" -0.00172233*LN(D30) + 0.0100349","v":7.0658779427125971E-4},null,null,"C1",{"$f":" -0.0000000000000707533*H30^6 + 0.000000000107568*H30^5 - 0.000000066894*H30^4 + 0.0000216575*H30^3 - 0.00380974*H30^2 + 0.340452*H30 - 11.2014","v":0.62982791823919371},{"$f":" -0.0000000000000707533*I30^6 + 0.000000000107568*I30^5 - 0.000000066894*I30^4 + 0.0000216575*I30^3 - 0.00380974*I30^2 + 0.340452*I30 - 11.2014","v":0.62982791823919371},0.62982791823919371,0.62982791823919371]
[null,null,"c",{"$f":" 0.000000944171*LN(D30) - 0.0000053876","v":-2.7387506715025042E-7},null,null,"C2",{"$f":" -1.82812E-17*H30^6 + 0.0000000000000311691*H30^5 - 0.0000000000221578*H30^4 + 0.00000000842017*H30^3 - 0.00000180697*H30^2 + 0.000208363*H30 - 0.010242","v":-1.1470863785622253E-4},{"$f":" -1.82812E-17*I30^6 + 0.0000000000000311691*I30^5 - 0.0000000000221578*I30^4 + 0.00000000842017*I30^3 - 0.00000180697*I30^2 + 0.000208363*I30 - 0.010242","v":-1.1470863785622253E-4},-1.1470863785622253E-4,-1.1470863785622253E-4]
[null,null,"d",{"$f":" -0.000000000263645*LN(D30) + 0.00000000149933","v":7.1402209460815659E-11}]
[null,null,null,null,null,null,"C1",{"$f":" -0.0000000644961*H30^3 + 0.0000560859*H30^2 - 0.0112013*H30 + 0.682472","v":0.25869650524258048},{"$f":" -0.0000000644961*I30^3 + 0.0000560859*I30^2 - 0.0112013*I30 + 0.682472","v":0.25869650524258048},0.25869650524258048,0.25869650524258048]
[null,null,null,null,null,null,"C2",{"$f":" 0.000000844535*H30 - 0.000410792","v":-2.2240982189482966E-4},{"$f":" 0.000000844535*I30 - 0.000410792","v":-2.2240982189482966E-4},-2.2240982189482966E-4,-2.2240982189482966E-4]
[]
[null,"10-29-09: corrected temperature in F108"]
[null,"11-10-09  Changed H27  - make used equal to plant temperature"]

{"sheet":"Binary A1","index":18,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5],[21,1,25,6]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":0}]
[null,null,null,null,null,null,null," "]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[null,"GETEM - beta",null,"POWER PLANT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"IF(A2=1,'Summary A1'!H24,\"FLASH\")","v":"FLASH"},{"$f":"IF(A2=1,(F8-D8)/D8,\"FLASH\")","v":"FLASH"},{"$f":"IF(A2=1,'Summary A1'!J24,\"FLASH\")","v":"FLASH"},null,{"$f":"'Summary A1'!L24","v":11.02279661131754},null,{"$f":"'Summary A1'!M24","v":12.621013589158803},null,{"$f":"'LCOE Summary 10-90s'!B2","v":57}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000},null,null,null,{"$f":"'Summary A1'!L279*1000","v":40000},null,{"$f":"'Summary A1'!M279*1000","v":40000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D8-D8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-F8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-H8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-J8","v":{"$error":"#VALUE!"}}]
[null,"The calculated optimal plant performance is obtained by varying that performance until the calculated LCOE is minimized.  This is accomplished by using the Excel Add-In 'Solver'.  To perform this optimization, enter an estimated brine effectiveness below which is less than the indicated maximum allowable.  Then press the Red Button to run the macro.  When finished press the Blue Return Button to return to the Input Sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"INPUT!W403","v":5.5389947472274326},null,{"$f":"INPUT!X403","v":5.5389947472274326}]
[null,"Maximum Brine Effectiveness in Cost Correlations","w-h/lb",{"$f":"'Input A1'!T401","v":12.708448603008739},"  note"]
[null,"Estimated brine effectiveness","w-h/lb",5.5389947472274326,null,5.0748463157689727,null,9.4044876750795972,null,5.6966476926034897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w-h/lb",7.5812766421369373]
[]
[]
[]
[]
[]
[null,null,null,"Reference",null,"Improved",null,0.1,null,0.9]

{"sheet":"Input A1","index":19,"n_rows":529,"n_cols":30,"rows_kept":529,"cut":false,"hidden":true,"merged":[[195,15,195,22],[202,17,202,23]]}
[{"$f":"'Input A1'!A75","v":0},"FCR","FCR","Hydrothermal","Temperature","Greenfield","Yes","Success Rate","Lump Sum","Low",1,"surface","Jet",{"$f":"SUM(C19:M41)","v":0},null,"Version (0 -DOE, 1 Public, 2 -Industry)",null,null,null,0]
[{"$f":"'Input A1'!A398","v":0},"EERE Approach","Inputted COE","EGS","Depth","Field Expansion","No","# of Wells","By Activity","Medium",2,"direct contact","VacPump"]
[null,null,null,null,null,null,null,null,null,"High",3,null,"Hybrid"]
[]
[null,"Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Lump Sum","k*A","Annual Decline Rate","Input Value","Yes","Input","Core Hole"]
[null,"Confirmed Capacity","% Confirmation Drilling Cost","GETEM Estimate","Larger Diameter","Open Hole","Calculated",{"$f":"IF(A75=0,H5,\"Fracture Flow\")","v":"k*A"},{"$f":"IF(A75=10,\"Carslaw-Jaeger\",I5)","v":"Annual Decline Rate"},{"$f":"IF(A75=0,J5,\"Input Value\")","v":"Input Value"},{"$f":"IF('Input A1'!A75=1,\"Yes\",\"No\")","v":"No"},{"$f":"IF(A75=0,\"Calculate\",\"Input\")","v":"Calculate"},"Slim Hole"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production Size"]
[null,"Yes","Submersible","Power Sales","Binary","Power","Fixed","Performance","Fixed Cost","Input","≤115kV","Flat","Rural"]
[null,"Yes","Lineshaft","Production Wells","Flash",{"$f":"IF(A392=1,F8,\"Flow\")","v":"Flow"},"Percent","Reference","Calculated","Calculate","230kV","Hilly","Suburban"]
[null,null,null,null,null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,null,null,null,null,null,null,null,"Forested"]
[null,null,"C","meter","C/km","kg/s","km","psi-h/1000lb","ΔC","meter","KJ/h-m^2-C"]
[null,null,"F","ft","F/1000 ft","lb/hr","ft","kPa-s/kg","ΔF","inch","btu/h-sqft-F"]
[null,null,null,null,null,"gpm"]
[]
[null,null,"$/m^3","bar","cm","w-h/lb","kPa","mm-Hg"]
[null,null,"$/acre-ft","psi","inch","kW-s/kg","psi","inch-Hg"]
[]
[null,null,{"$f":"IF(C1=INPUT!C1,0,1)","v":0},{"$f":"IF(D1=INPUT!D1,0,1)","v":0},{"$f":"IF(E1=INPUT!E1,0,1)","v":0},{"$f":"IF(F1=INPUT!F1,0,1)","v":0},{"$f":"IF(G1=INPUT!G1,0,1)","v":0},{"$f":"IF(H1=INPUT!H1,0,1)","v":0},{"$f":"IF(I1=INPUT!I1,0,1)","v":0},{"$f":"IF(J1=INPUT!J1,0,1)","v":0},{"$f":"IF(K1=INPUT!K1,0,1)","v":0},{"$f":"IF(L1=INPUT!L1,0,1)","v":0},{"$f":"IF(M1=INPUT!M1,0,1)","v":0}]
[null,null,{"$f":"IF(C2=INPUT!C2,0,1)","v":0},{"$f":"IF(D2=INPUT!D2,0,1)","v":0},{"$f":"IF(E2=INPUT!E2,0,1)","v":0},{"$f":"IF(F2=INPUT!F2,0,1)","v":0},{"$f":"IF(G2=INPUT!G2,0,1)","v":0},{"$f":"IF(H2=INPUT!H2,0,1)","v":0},{"$f":"IF(I2=INPUT!I2,0,1)","v":0},{"$f":"IF(J2=INPUT!J2,0,1)","v":0},{"$f":"IF(K2=INPUT!K2,0,1)","v":0},{"$f":"IF(L2=INPUT!L2,0,1)","v":0},{"$f":"IF(M2=INPUT!M2,0,1)","v":0}]
[null,null,{"$f":"IF(C3=INPUT!C3,0,1)","v":0},{"$f":"IF(D3=INPUT!D3,0,1)","v":0},{"$f":"IF(E3=INPUT!E3,0,1)","v":0},{"$f":"IF(F3=INPUT!F3,0,1)","v":0},{"$f":"IF(G3=INPUT!G3,0,1)","v":0},{"$f":"IF(H3=INPUT!H3,0,1)","v":0},{"$f":"IF(I3=INPUT!I3,0,1)","v":0},{"$f":"IF(J3=INPUT!J3,0,1)","v":0},{"$f":"IF(K3=INPUT!K3,0,1)","v":0},{"$f":"IF(L3=INPUT!L3,0,1)","v":0},{"$f":"IF(M3=INPUT!M3,0,1)","v":0}]
[null,null,{"$f":"IF(C4=INPUT!C4,0,1)","v":0},{"$f":"IF(D4=INPUT!D4,0,1)","v":0},{"$f":"IF(E4=INPUT!E4,0,1)","v":0},{"$f":"IF(F4=INPUT!F4,0,1)","v":0},{"$f":"IF(G4=INPUT!G4,0,1)","v":0},{"$f":"IF(H4=INPUT!H4,0,1)","v":0},{"$f":"IF(I4=INPUT!I4,0,1)","v":0},{"$f":"IF(J4=INPUT!J4,0,1)","v":0},{"$f":"IF(K4=INPUT!K4,0,1)","v":0},{"$f":"IF(L4=INPUT!L4,0,1)","v":0},{"$f":"IF(M4=INPUT!M4,0,1)","v":0}]
[null,null,{"$f":"IF(B5=INPUT!B5,0,1)","v":0},{"$f":"IF(C5=INPUT!C5,0,1)","v":0},{"$f":"IF(D5=INPUT!D5,0,1)","v":0},{"$f":"IF(F5=INPUT!F5,0,1)","v":0},{"$f":"IF(G5=INPUT!G5,0,1)","v":0},{"$f":"IF(H5=INPUT!H5,0,1)","v":0},{"$f":"IF(I5=INPUT!I5,0,1)","v":0},{"$f":"IF(J5=INPUT!J5,0,1)","v":0},{"$f":"IF(K5=INPUT!K5,0,1)","v":0},{"$f":"IF(L5=INPUT!L5,0,1)","v":0},{"$f":"IF(M5=INPUT!M5,0,1)","v":0}]
[null,null,{"$f":"IF(B6=INPUT!B6,0,1)","v":0},{"$f":"IF(C6=INPUT!C6,0,1)","v":0},{"$f":"IF(D6=INPUT!D6,0,1)","v":0},{"$f":"IF(F6=INPUT!F6,0,1)","v":0},{"$f":"IF(G6=INPUT!G6,0,1)","v":0},{"$f":"IF(H6=INPUT!H6,0,1)","v":0},{"$f":"IF(I6=INPUT!I6,0,1)","v":0},{"$f":"IF(J6=INPUT!J6,0,1)","v":0},{"$f":"IF(K6=INPUT!K6,0,1)","v":0},{"$f":"IF(L6=INPUT!L6,0,1)","v":0},{"$f":"IF(M6=INPUT!M6,0,1)","v":0}]
[null,null,{"$f":"IF(C7=INPUT!C7,0,1)","v":0},{"$f":"IF(D7=INPUT!D7,0,1)","v":0},{"$f":"IF(E7=INPUT!E7,0,1)","v":0},{"$f":"IF(F7=INPUT!F7,0,1)","v":0},{"$f":"IF(G7=INPUT!G7,0,1)","v":0},{"$f":"IF(H7=INPUT!H7,0,1)","v":0},{"$f":"IF(I7=INPUT!I7,0,1)","v":0},{"$f":"IF(J7=INPUT!J7,0,1)","v":0},{"$f":"IF(K7=INPUT!K7,0,1)","v":0},{"$f":"IF(L7=INPUT!L7,0,1)","v":0},{"$f":"IF(M7=INPUT!M7,0,1)","v":0}]
[null,null,{"$f":"IF(C8=INPUT!C8,0,1)","v":0},{"$f":"IF(D8=INPUT!D8,0,1)","v":0},{"$f":"IF(E8=INPUT!E8,0,1)","v":0},{"$f":"IF(F8=INPUT!F8,0,1)","v":0},{"$f":"IF(G8=INPUT!G8,0,1)","v":0},{"$f":"IF(H8=INPUT!H8,0,1)","v":0},{"$f":"IF(I8=INPUT!I8,0,1)","v":0},{"$f":"IF(J8=INPUT!J8,0,1)","v":0},{"$f":"IF(K8=INPUT!K8,0,1)","v":0},{"$f":"IF(L8=INPUT!L8,0,1)","v":0},{"$f":"IF(M8=INPUT!M8,0,1)","v":0}]
[null,null,{"$f":"IF(C9=INPUT!C9,0,1)","v":0},{"$f":"IF(D9=INPUT!D9,0,1)","v":0},{"$f":"IF(E9=INPUT!E9,0,1)","v":0},{"$f":"IF(F9=INPUT!F9,0,1)","v":0},{"$f":"IF(G9=INPUT!G9,0,1)","v":0},{"$f":"IF(H9=INPUT!H9,0,1)","v":0},{"$f":"IF(I9=INPUT!I9,0,1)","v":0},{"$f":"IF(J9=INPUT!J9,0,1)","v":0},{"$f":"IF(K9=INPUT!K9,0,1)","v":0},{"$f":"IF(L9=INPUT!L9,0,1)","v":0},{"$f":"IF(M9=INPUT!M9,0,1)","v":0}]
[null,null,{"$f":"IF(C10=INPUT!C10,0,1)","v":0},{"$f":"IF(D10=INPUT!D10,0,1)","v":0},{"$f":"IF(E10=INPUT!E10,0,1)","v":0},{"$f":"IF(F10=INPUT!F10,0,1)","v":0},{"$f":"IF(G10=INPUT!G10,0,1)","v":0},{"$f":"IF(H10=INPUT!H10,0,1)","v":0},{"$f":"IF(I10=INPUT!I10,0,1)","v":0},{"$f":"IF(J10=INPUT!J10,0,1)","v":0},{"$f":"IF(K10=INPUT!K10,0,1)","v":0},{"$f":"IF(L10=INPUT!L10,0,1)","v":0},{"$f":"IF(M10=INPUT!M10,0,1)","v":0}]
[null,null,{"$f":"IF(C11=INPUT!C11,0,1)","v":0},{"$f":"IF(D11=INPUT!D11,0,1)","v":0},{"$f":"IF(E11=INPUT!E11,0,1)","v":0},{"$f":"IF(F11=INPUT!F11,0,1)","v":0},{"$f":"IF(G11=INPUT!G11,0,1)","v":0},{"$f":"IF(H11=INPUT!H11,0,1)","v":0},{"$f":"IF(I11=INPUT!I11,0,1)","v":0},{"$f":"IF(J11=INPUT!J11,0,1)","v":0},{"$f":"IF(K11=INPUT!K11,0,1)","v":0},{"$f":"IF(L11=INPUT!L11,0,1)","v":0},{"$f":"IF(M11=INPUT!M11,0,1)","v":0}]
[null,null,{"$f":"IF(C12=INPUT!C12,0,1)","v":0},{"$f":"IF(D12=INPUT!D12,0,1)","v":0},{"$f":"IF(E12=INPUT!E12,0,1)","v":0},{"$f":"IF(F12=INPUT!F12,0,1)","v":0},{"$f":"IF(G12=INPUT!G12,0,1)","v":0},{"$f":"IF(H12=INPUT!H12,0,1)","v":0},{"$f":"IF(I12=INPUT!I12,0,1)","v":0},{"$f":"IF(J12=INPUT!J12,0,1)","v":0},{"$f":"IF(K12=INPUT!K12,0,1)","v":0},{"$f":"IF(L12=INPUT!L12,0,1)","v":0},{"$f":"IF(M12=INPUT!M12,0,1)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R23","v":11.518829192894593}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"INPUT!R36","v":"Hydro D"}]
[null,null,{"$f":"IF(C13=INPUT!C13,0,1)","v":0},{"$f":"IF(D13=INPUT!D13,0,1)","v":0},{"$f":"IF(E13=INPUT!E13,0,1)","v":0},{"$f":"IF(F13=INPUT!F13,0,1)","v":0},{"$f":"IF(G13=INPUT!G13,0,1)","v":0},{"$f":"IF(H13=INPUT!H13,0,1)","v":0},{"$f":"IF(I13=INPUT!I13,0,1)","v":0},{"$f":"IF(J13=INPUT!J13,0,1)","v":0},{"$f":"IF(K13=INPUT!K13,0,1)","v":0},{"$f":"IF(L13=INPUT!L13,0,1)","v":0},{"$f":"IF(M13=INPUT!M13,0,1)","v":0},null,null,"ECONOMIC PARAMETERS"]
[null,null,{"$f":"IF(C14=INPUT!C14,0,1)","v":0},{"$f":"IF(D14=INPUT!D14,0,1)","v":0},{"$f":"IF(E14=INPUT!E14,0,1)","v":0},{"$f":"IF(F14=INPUT!F14,0,1)","v":0},{"$f":"IF(G14=INPUT!G14,0,1)","v":0},{"$f":"IF(H14=INPUT!H14,0,1)","v":0},{"$f":"IF(I14=INPUT!I14,0,1)","v":0},{"$f":"IF(J14=INPUT!J14,0,1)","v":0},{"$f":"IF(K14=INPUT!K14,0,1)","v":0},{"$f":"IF(L14=INPUT!L14,0,1)","v":0},{"$f":"IF(M14=INPUT!M14,0,1)","v":0},null,null,"General Project Variables :"]
[null,null,{"$f":"IF(C15=INPUT!C15,0,1)","v":0},{"$f":"IF(D15=INPUT!D15,0,1)","v":0},{"$f":"IF(E15=INPUT!E15,0,1)","v":0},{"$f":"IF(F15=INPUT!F15,0,1)","v":0},{"$f":"IF(G15=INPUT!G15,0,1)","v":0},{"$f":"IF(H15=INPUT!H15,0,1)","v":0},{"$f":"IF(I15=INPUT!I15,0,1)","v":0},{"$f":"IF(J15=INPUT!J15,0,1)","v":0},{"$f":"IF(K15=INPUT!K15,0,1)","v":0},{"$f":"IF(L15=INPUT!L15,0,1)","v":0},{"$f":"IF(M15=INPUT!M15,0,1)","v":0},null,null,"Year for Baseline Estimate",null,null,null,{"$f":"INPUT!R39","v":2011}]
[null,null,{"$f":"IF(C16=INPUT!C16,0,1)","v":0},{"$f":"IF(D16=INPUT!D16,0,1)","v":0},{"$f":"IF(E16=INPUT!E16,0,1)","v":0},{"$f":"IF(F16=INPUT!F16,0,1)","v":0},{"$f":"IF(G16=INPUT!G16,0,1)","v":0},{"$f":"IF(H16=INPUT!H16,0,1)","v":0},{"$f":"IF(I16=INPUT!I16,0,1)","v":0},{"$f":"IF(J16=INPUT!J16,0,1)","v":0},{"$f":"IF(K16=INPUT!K16,0,1)","v":0},{"$f":"IF(L16=INPUT!L16,0,1)","v":0},{"$f":"IF(M16=INPUT!M16,0,1)","v":0},null,null,"Utilization Factor",null,null,null,{"$f":"INPUT!R40","v":0.95},null,{"$f":"INPUT!T40","v":1},{"$f":"T40*V40","v":0.95},null,{"$f":"INPUT!W40","v":0.95},{"$f":"INPUT!X40","v":0.95},null,{"$f":"T40-W40","v":0},{"$f":"T40-Y40","v":0},{"$f":"T40-Z40","v":0}]
[null,null,{"$f":"IF(C17=INPUT!C17,0,1)","v":0},{"$f":"IF(D17=INPUT!D17,0,1)","v":0},{"$f":"IF(E17=INPUT!E17,0,1)","v":0},{"$f":"IF(F17=INPUT!F17,0,1)","v":0},{"$f":"IF(G17=INPUT!G17,0,1)","v":0},{"$f":"IF(H17=INPUT!H17,0,1)","v":0},{"$f":"IF(I17=INPUT!I17,0,1)","v":0},{"$f":"IF(J17=INPUT!J17,0,1)","v":0},{"$f":"IF(K17=INPUT!K17,0,1)","v":0},{"$f":"IF(L17=INPUT!L17,0,1)","v":0},{"$f":"IF(M17=INPUT!M17,0,1)","v":0},null,null,"Contingency",null,null,null,{"$f":"INPUT!R41","v":0.15},null,{"$f":"INPUT!T41","v":0.66666666666666663},{"$f":"T41*V41","v":9.9999999999999992E-2},null,{"$f":"INPUT!W41","v":0.15},{"$f":"INPUT!X41","v":0.15},null,{"$f":"T41-W41","v":0.05},{"$f":"T41-Y41","v":0},{"$f":"T41-Z41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,null,null,{"$f":"INPUT!R42","v":1.7500000000000002E-2},null,{"$f":"INPUT!T42","v":1},1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,{"$f":"INPUT!R43","v":3.5000000000000003E-2},null,{"$f":"INPUT!T43","v":1},3.5000000000000003E-2]
[null,null,{"$f":"-G55","v":2.9166666666666671E-2},{"$f":"-H55","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,null,null,null,"Discount Rate ",null,null,null,{"$f":"INPUT!R44","v":7.0000000000000007E-2},null,{"$f":"INPUT!T44","v":1},7.0000000000000007E-2,null,{"$f":"INPUT!W44","v":7.0000000000000007E-2},{"$f":"INPUT!X44","v":7.0000000000000007E-2},null,{"$f":"T44-W44","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,{"$f":"INPUT!R45","v":0.39200000000000002},null,{"$f":"INPUT!T45","v":1},0.39200000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,{"$f":"INPUT!R46","v":30},null,{"$f":"INPUT!T46","v":1},30,null,{"$f":"INPUT!W46","v":30},{"$f":"INPUT!X46","v":30},null,{"$f":"T46-W46","v":0},{"$f":"T46-Y46","v":0},{"$f":"T46-Z46","v":0}]
[null,null,null,null,null,"BLM < 10 yr",{"$f":"T42","v":1.7500000000000002E-2},{"$f":"W42","v":1.7500000000000002E-2},null,null,null,null,null,null,null,"Fixed Charge Rate (FCR) ",null,null,null,{"$f":"INPUT!R47","v":0.108},null,{"$f":"INPUT!T47","v":1},0.108,null,{"$f":"INPUT!W47","v":0.108},{"$f":"INPUT!X47","v":0.108},null,{"$f":"T47-W47","v":0},{"$f":"T47-Y47","v":0},{"$f":"T47-Z47","v":0}]
[{"$f":"IF(T48=B1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,{"$f":"INPUT!R48","v":"EERE Approach"}]
[1,"Use until worksheet ready for this input",null,null,null,"BLM >10 yr",{"$f":"T43","v":3.5000000000000003E-2},{"$f":"W43","v":3.5000000000000003E-2},null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,"discount rate",{"$f":"T44*0","v":0},{"$f":"W44*0","v":0},null,null,null,null,null,null,null,"Year of Project Initiation",null,null,null,{"$f":"INPUT!R50","v":2009}," note",null,{"$f":"T50","v":2009},null,{"$f":"T50","v":2009},{"$f":"T50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,{"$f":"INPUT!R51","v":1}]
[null,null,null,null,null,"thru 10 yr",{"$f":"PV(G50,10,G47)","v":-0.17500000000000002},{"$f":"PV(H50,10,H47)","v":-0.17500000000000002},null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,{"$f":"INPUT!R52","v":2}," note",null,{"$f":"INPUT!U52","v":1},null,{"$f":"INPUT!W52","v":2},{"$f":"INPUT!X52","v":2},null,{"$f":"T52-W52","v":1},{"$f":"T52-Y52","v":0},{"$f":"T52-Z52","v":0}]
[null,null,null,null,null,"11-30 yr",{"$f":"PV(G50,20,G49)/(1+G50)^10","v":-0.70000000000000007},{"$f":"PV(H50,20,H49)/(1+H50)^10","v":-0.70000000000000007},null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,{"$f":"INPUT!R53","v":1.5},null,null,{"$f":"INPUT!U53","v":1},null,{"$f":"INPUT!W53","v":1.5},{"$f":"INPUT!X53","v":1.5},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,{"$f":"INPUT!R54","v":1}]
[null,null,null,null,null,"rate",{"$f":"(G53+G52)/30","v":-2.9166666666666671E-2},{"$f":"(H53+H52)/30","v":-2.9166666666666671E-2},null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,{"$f":"INPUT!R55","v":1.5}," note",null,{"$f":"INPUT!U55","v":1.25},null,{"$f":"INPUT!W55","v":1.5},{"$f":"INPUT!X55","v":1.5},null,0.25,0,0]
[null,null,null,null,null,null,{"$f":"(G47*10+G49*20)/30","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,{"$f":"INPUT!R56","v":1.5},null,null,{"$f":"INPUT!U56","v":1.5},null,{"$f":"INPUT!W56","v":1.5},{"$f":"INPUT!X56","v":1.5},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"ROUNDUP(T35+MAX(T55:T56),0)","v":2014}," note",null,{"$f":"ROUNDUP(T35+MAX(W55:W56),0)","v":2014},null,{"$f":"ROUNDUP(T35+MAX(Y55:Y56),0)","v":2014},{"$f":"ROUNDUP(T35+MAX(Z55:Z56),0)","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"T57+T46","v":2044},null,null,{"$f":"W57+W46","v":2044},null,{"$f":"Y57+Y46","v":2044},{"$f":"Z57+Z46","v":2044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,{"$f":"INPUT!R59","v":0},null,null,{"$f":"INPUT!U59","v":0},null,0,0,null,{"$f":"T59-W59","v":0},{"$f":"T59-Y59","v":0},{"$f":"T59-Z59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure",null,null,null,{"$f":"T58+T59","v":2044},null,null,{"$f":"W58+W59","v":2044},null,{"$f":"Y58+Y59","v":2044},2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,{"$f":"INPUT!R62","v":0.3},null,null,{"$f":"INPUT!U62","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,{"$f":"INPUT!R63","v":0.3},null,null,{"$f":"INPUT!U63","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,{"$f":"INPUT!R64","v":0.15},null,null,{"$f":"INPUT!U64","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,{"$f":"INPUT!R65","v":7.0000000000000007E-2},null,null,{"$f":"INPUT!U65","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",null,null,null,{"$f":"INPUT!R66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,{"$f":"INPUT!R68","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,{"$f":"INPUT!R69","v":0.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,{"$f":"INPUT!R70","v":0.192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,{"$f":"INPUT!R71","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,{"$f":"INPUT!R72","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,null,{"$f":"INPUT!R73","v":5.7599999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"IF(T75=D2,1,0)","v":0},null,{"$f":"'Resource A1'!D31-'Resource A1'!D39","v":223.06023800691543},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"INPUT!R75","v":"Hydrothermal"}]
[null,null,{"$f":"'Summary A1'!H179","v":35.049999999999997},null,{"$f":"IF(C75<C77-C76,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[{"$f":"IF(INPUT!P77=$C$12,1,2)","v":1},null,{"$f":"IF(A77=1,T77,(T77-32)/1.8)","v":225},"C",{"$f":"IF(A77=1,T77*1.8+32,T77)","v":437},"F",{"$f":"IF($A77=1,Y77,(Y77-32)/1.8)","v":225},{"$f":"IF($A77=1,Z77,(Z77-32)/1.8)","v":225},null,null,null,null,null,null,null,"Resource Temperature",null,null,null,{"$f":"INPUT!R77","v":225},null,null,{"$f":"T77","v":225},null,{"$f":"T77","v":225},{"$f":"T77","v":225}]
[{"$f":"IF(INPUT!P78=$D12,1,2)","v":1},null,{"$f":"IF(A78=1,T78,T78/3.28083)","v":2500},"m",{"$f":"IF(A78=1,T78*3.28083,T78)","v":8202.0749999999989},"ft",{"$f":"IF($A78=1,Y78,Y78/3.28083)","v":2500},{"$f":"IF($A78=1,Z78,Z78/3.28083)","v":2500},null,null,null,null,null,null,null,"Resource Depth",null,null,null,{"$f":"INPUT!R78","v":2500},null,null,{"$f":"T78","v":2500},null,{"$f":"T78","v":2500},{"$f":"T78","v":2500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Parameters:"]
[{"$f":"IF(T81=F1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,{"$f":"INPUT!R81","v":"Greenfield"}]
[{"$f":"IF(A75=0,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,null,null,{"$f":"INPUT!R82","v":300},null,{"$f":"INPUT!T82","v":1},{"$f":"T82*V82","v":300}]
[{"$f":"IF(T83=G1,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,{"$f":"INPUT!R83","v":"No"}]
[null,null,null,null,null,{"$f":"F89+F90","v":500000},null,{"$f":"H89+H90","v":350000},null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites Evaluated Before Exploration Drilling Begins",null,"per project",null,{"$f":"INPUT!R85","v":6},null,{"$f":"INPUT!T85","v":0.83333333333333337},{"$f":"T85*V85","v":5},null,{"$f":"INPUT!W85","v":6},{"$f":"INPUT!X85","v":6},null,{"$f":"T85-W85","v":1},{"$f":"T85-Y85","v":0},{"$f":"T85-Z85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Costs for Pre-Drilling Activities",null,"per site",null,{"$f":"INPUT!R86","v":60000},null,{"$f":"INPUT!T86","v":1},{"$f":"T86*V86","v":60000},null,{"$f":"T86","v":60000},{"$f":"T86","v":60000}]
[]
[{"$f":"IF(T88=I1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Non-Drilling Costs determined for each site?",null,null,null,{"$f":"INPUT!R88","v":"Lump Sum"}]
[null,null,null,null,null,{"$f":"(1-A88)*T89","v":500000},null,{"$f":"(1-A88)*W89","v":350000},null,null,null,null,null,null,null,"Lump Sum Cost for Non-Drilling Exploration Activities at each site",null,"per site",null,{"$f":"INPUT!R89","v":500000},null,{"$f":"INPUT!T89","v":0.7},{"$f":"T89*V89","v":350000},null,{"$f":"INPUT!W89","v":500000},{"$f":"INPUT!X89","v":500000},null,{"$f":"T89-W89","v":150000},{"$f":"T89-Y89","v":0},{"$f":"T89-Z89","v":0}]
[null,null,null,null,null,{"$f":"(F92+F95+F106+F108+F119+F140+F146)*(1+F149)*A88","v":0},null,{"$f":"(H92+H95+H106+H108+H119+H140+H146)*(1+H149)*A88","v":0},null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[{"$f":"$A$88","v":0},"default","input","used -Ref",null,"used -Ref",null,"used -Imp",null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"F92","v":32000},null,null,{"$f":"H92","v":32000}]
[null,{"$f":"4*40*200","v":32000},null,null,null,{"$f":"(1-A92)*((1-A93)*B92+A93*T93)","v":32000},null,{"$f":"W92","v":32000},null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null,null,null,{"$f":"'Input A1'!B92","v":32000},null,{"$f":"INPUT!T92","v":1},{"$f":"V92*'Input A1'!F92","v":32000}]
[{"$f":"COUNT(INPUT!R93)","v":0},null,{"$f":"T93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R93","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"F95","v":52000},null,null,{"$f":"H95","v":52000}]
[null,null,null,null,null,{"$f":"SUM(F96:F104)","v":52000},null,{"$f":"SUM(H96:H104)","v":52000},null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null,null,null,{"$f":"'Input A1'!B96","v":48000},null,{"$f":"INPUT!T95","v":1},{"$f":"V95*'Input A1'!F96","v":48000}]
[{"$f":"COUNT(INPUT!R96)","v":0},{"$f":"40*8*150","v":48000},null,null,null,{"$f":"((1-A96)*B96+A96*T96)","v":48000},null,{"$f":"W95","v":48000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R96","v":0}]
[{"$f":"IF(INPUT!O97=$G$1,0,1)","v":0},4000,null,null,null,{"$f":"(1-A97)*((1-A98)*B97+A98*T98)","v":4000},null,{"$f":"W97","v":4000},null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry",null,null,null,{"$f":"(1-'Input A1'!A97)*'Input A1'!B97","v":4000},null,{"$f":"INPUT!T97","v":1},{"$f":"V97*'Input A1'!F97","v":4000}]
[{"$f":"COUNT(INPUT!R98)","v":0},null,{"$f":"T98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R98","v":0}]
[{"$f":"IF(INPUT!O99=$G$1,0,1)","v":1},3000,null,null,null,{"$f":"(1-A99)*((1-A100)*B99+A100*T100)","v":0},null,{"$f":"W99","v":0},null,null,null,null,null,null,null,"Rock & Soil Sample Analysis",null,null,null,{"$f":"(1-'Input A1'!A99)*'Input A1'!B99","v":0},null,{"$f":"INPUT!T99","v":1},{"$f":"V99*'Input A1'!F99","v":0}]
[{"$f":"COUNT(INPUT!R100)","v":0},null,{"$f":"T100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R100","v":0}]
[{"$f":"IF(INPUT!O101=$G$1,0,1)","v":1},4000,null,null,null,{"$f":"(1-A101)*((1-A102)*B101+A102*T102)","v":0},null,{"$f":"W101","v":0},null,null,null,null,null,null,null,"Soil Gas Flux Analysis",null,null,null,{"$f":"(1-'Input A1'!A101)*'Input A1'!B101","v":0},null,{"$f":"INPUT!T101","v":1},{"$f":"V101*'Input A1'!F101","v":0}]
[{"$f":"COUNT(INPUT!R102)","v":0},null,{"$f":"T102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R102","v":0}]
[{"$f":"IF(INPUT!O103=$G$1,0,1)","v":1},7500,null,null,null,{"$f":"(1-A103)*((1-A104)*B103+A104*T104)","v":0},null,{"$f":"W103","v":0},null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy",null,null,null,{"$f":"(1-'Input A1'!A103)*'Input A1'!B103","v":0},null,{"$f":"INPUT!T103","v":1},{"$f":"V103*'Input A1'!F103","v":0}]
[{"$f":"COUNT(INPUT!R104)","v":0},null,{"$f":"T104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"F106","v":80000},null,null,{"$f":"H106","v":80000}]
[{"$f":"IF(INPUT!O106=$G$1,0,1)","v":0},{"$f":"10*40*200","v":80000},null,null,null,{"$f":"(1-A106)*((1-A107)*B106+A107*T107)","v":80000},null,{"$f":"W106","v":80000},null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)",null,null,null,{"$f":"(1-'Input A1'!A106)*'Input A1'!B106","v":80000},null,{"$f":"INPUT!T106","v":1},{"$f":"V106*'Input A1'!F106","v":80000}]
[{"$f":"COUNT(INPUT!R107)","v":0},null,{"$f":"T107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R107","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F109:F117)","v":140388.88888888888},null,{"$f":"SUM(H109:H117)","v":140388.88888888888},null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"F108","v":140388.88888888888},null,null,{"$f":"H108","v":140388.88888888888}]
[{"$f":"IF(INPUT!O109=$G$1,0,1)","v":0},{"$f":"500*(1000)^2/(60^2)","v":138888.88888888888},null,null,null,{"$f":"(1-A109)*((1-A110)*B109+A110*T110)","v":138888.88888888888},null,{"$f":"W109","v":138888.88888888888},null,null,null,null,null,null,null,"Multispectral imaging  ",null,null,null,{"$f":"(1-'Input A1'!A109)*'Input A1'!B109","v":138888.88888888888},null,{"$f":"INPUT!T109","v":1},{"$f":"V109*'Input A1'!F109","v":138888.88888888888}]
[{"$f":"COUNT(INPUT!R110)","v":0},null,{"$f":"T110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R110","v":0}]
[{"$f":"IF(INPUT!O111=$G$1,0,1)","v":1},62500,null,null,null,{"$f":"(1-A111)*((1-A112)*B111+A112*T112)","v":0},null,{"$f":"W111","v":0},null,null,null,null,null,null,null,"Hyperspectral imaging",null,null,null,{"$f":"(1-'Input A1'!A111)*'Input A1'!B111","v":0},null,{"$f":"INPUT!T111","v":1},{"$f":"V111*'Input A1'!F111","v":0}]
[{"$f":"COUNT(INPUT!R112)","v":0},null,{"$f":"T112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R112","v":0}]
[{"$f":"IF(INPUT!O113=$G$1,0,1)","v":1},115000,null,null,null,{"$f":"(1-A113)*((1-A114)*B113+A114*T114)","v":0},null,{"$f":"W113","v":0},null,null,null,null,null,null,null,"LiDAR",null,null,null,{"$f":"(1-'Input A1'!A113)*'Input A1'!B113","v":0},null,{"$f":"INPUT!T113","v":1},{"$f":"V113*'Input A1'!F113","v":0}]
[{"$f":"COUNT(INPUT!R114)","v":0},null,{"$f":"T114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R114","v":0}]
[{"$f":"IF(INPUT!O115=$G$1,0,1)","v":0},1500,null,null,null,{"$f":"(1-A115)*((1-A116)*B115+A116*T116)","v":1500},null,{"$f":"W115","v":1500},null,null,null,null,null,null,null,"Aerial Photography",null,null,null,{"$f":"(1-'Input A1'!A115)*'Input A1'!B115","v":1500},null,{"$f":"INPUT!T115","v":1},{"$f":"V115*'Input A1'!F115","v":1500}]
[{"$f":"COUNT(INPUT!R116)","v":0},null,{"$f":"T116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R116","v":0}]
[{"$f":"IF(INPUT!O117=$G$1,0,1)","v":1},15000,null,null,null,{"$f":"(1-A117)*((1-A118)*B117+A118*T118)","v":0},null,{"$f":"W117","v":0},null,null,null,null,null,null,null,"FLIR",null,null,null,{"$f":"(1-'Input A1'!A117)*'Input A1'!B117","v":0},null,{"$f":"INPUT!T117","v":1},{"$f":"V117*'Input A1'!F117","v":0}]
[{"$f":"COUNT(INPUT!R118)","v":0},null,{"$f":"T118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R118","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F120:F138)","v":195000},null,{"$f":"SUM(H120:H138)","v":195000},null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"F119","v":195000},null,null,{"$f":"H119","v":195000}]
[{"$f":"IF(INPUT!O120=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A120)*((1-A121)*B120+A121*T121)","v":40000},null,{"$f":"W120","v":40000},null,null,null,null,null,null,null,"Gravity",null,null,null,{"$f":"(1-'Input A1'!A120)*'Input A1'!B120","v":40000},null,{"$f":"INPUT!T120","v":1},{"$f":"V120*'Input A1'!F120","v":40000}]
[{"$f":"COUNT(INPUT!R121)","v":0},null,{"$f":"T121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R121","v":0}]
[{"$f":"IF(INPUT!O122=$G$1,0,1)","v":0},115000,null,null,null,{"$f":"(1-A122)*((1-A123)*B122+A123*T123)","v":115000},null,{"$f":"W122","v":115000},null,null,null,null,null,null,null,"Aeromagnetic",null,null,null,{"$f":"(1-'Input A1'!A122)*'Input A1'!B122","v":115000},null,{"$f":"INPUT!T122","v":1},{"$f":"V122*'Input A1'!F122","v":115000}]
[{"$f":"COUNT(INPUT!R123)","v":0},null,{"$f":"T123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R123","v":0}]
[{"$f":"IF(INPUT!O124=$G$1,0,1)","v":1},{"$f":"15000*3*1","v":45000},null,null,null,{"$f":"(1-A124)*((1-A125)*B124+A125*T125)","v":0},null,{"$f":"W124","v":0},null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A124)*'Input A1'!B124","v":0},null,{"$f":"INPUT!T124","v":1},{"$f":"V124*'Input A1'!F124","v":0}]
[{"$f":"COUNT(INPUT!R125)","v":0},null,{"$f":"T125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R125","v":0}]
[{"$f":"IF(INPUT!O126=$G$1,0,1)","v":1},{"$f":"45000*3*1","v":135000},null,null,null,{"$f":"(1-A126)*((1-A127)*B126+A127*T127)","v":0},null,{"$f":"W126","v":0},null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A126)*'Input A1'!B126","v":0},null,{"$f":"INPUT!T126","v":1},{"$f":"V126*'Input A1'!F126","v":0}]
[{"$f":"COUNT(INPUT!R127)","v":0},null,{"$f":"T127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R127","v":0}]
[{"$f":"IF(INPUT!O128=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A128)*((1-A129)*B128+A129*T129)","v":0},null,{"$f":"W128","v":0},null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)",null,null,null,{"$f":"(1-'Input A1'!A128)*'Input A1'!B128","v":0},null,{"$f":"INPUT!T128","v":1},{"$f":"V128*'Input A1'!F128","v":0}]
[{"$f":"COUNT(INPUT!R129)","v":0},null,{"$f":"T129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R129","v":0},null,null,{"$f":"T129*V129","v":0}]
[{"$f":"IF(INPUT!O130=$G$1,0,1)","v":1},75000,null,null,null,{"$f":"(1-A130)*((1-A131)*B130+A131*T131)","v":0},null,{"$f":"W130","v":0},null,null,null,null,null,null,null,"Single Borehole and cross well seismic",null,null,null,{"$f":"(1-'Input A1'!A130)*'Input A1'!B130","v":0},null,{"$f":"INPUT!T130","v":1},{"$f":"V130*'Input A1'!F130","v":0}]
[{"$f":"COUNT(INPUT!R131)","v":0},null,{"$f":"T131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R131","v":0}]
[{"$f":"IF(INPUT!O132=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A132)*((1-A133)*B132+A133*T133)","v":40000},null,{"$f":"W132","v":40000},null,null,null,null,null,null,null,"Direct Current / Resistivity",null,null,null,{"$f":"(1-'Input A1'!A132)*'Input A1'!B132","v":40000},null,{"$f":"INPUT!T132","v":1},{"$f":"V132*'Input A1'!F132","v":40000}]
[{"$f":"COUNT(INPUT!R133)","v":0},null,{"$f":"T133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R133","v":0}]
[{"$f":"IF(INPUT!O134=$G$1,0,1)","v":1},30000,null,null,null,{"$f":"(1-A134)*((1-A135)*B134+A135*T135)","v":0},null,{"$f":"W134","v":0},null,null,null,null,null,null,null,"Self-Potential",null,null,null,{"$f":"(1-'Input A1'!A134)*'Input A1'!B134","v":0},null,{"$f":"INPUT!T134","v":1},{"$f":"V134*'Input A1'!F134","v":0}]
[{"$f":"COUNT(INPUT!R135)","v":0},null,{"$f":"T135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R135","v":0}]
[{"$f":"IF(INPUT!O136=$G$1,0,1)","v":1},200000,null,null,null,{"$f":"(1-A136)*((1-A137)*B136+A137*T137)","v":0},null,{"$f":"W136","v":0},null,null,null,null,null,null,null,"Electromagnetic",null,null,null,{"$f":"(1-'Input A1'!A136)*'Input A1'!B136","v":0},null,{"$f":"INPUT!T136","v":1},{"$f":"V136*'Input A1'!F136","v":0}]
[{"$f":"COUNT(INPUT!R137)","v":0},null,{"$f":"T137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R137","v":0}]
[{"$f":"IF(INPUT!O138=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A138)*((1-A139)*B138+A139*T139)","v":0},null,{"$f":"W138","v":0},null,null,null,null,null,null,null,"Magnetotelluric",null,null,null,{"$f":"(1-'Input A1'!A138)*'Input A1'!B138","v":0},null,{"$f":"INPUT!T138","v":1},{"$f":"V138*'Input A1'!F138","v":0}]
[{"$f":"COUNT(INPUT!R139)","v":0},null,{"$f":"T139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R139","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F141:F144)","v":109500},null,{"$f":"SUM(H141:H144)","v":109500},null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"F140","v":109500},null,null,{"$f":"H140","v":109500}]
[{"$f":"IF(INPUT!O141=$G$1,0,1)","v":0},{"$f":"50*500*3","v":75000},null,null,null,{"$f":"(1-A141)*((1-A142)*B141+A142*T142)","v":75000},null,{"$f":"W141","v":75000},null,null,null,null,null,null,null,"Drill Temperature Gradient holes",null,null,null,{"$f":"(1-'Input A1'!A141)*'Input A1'!B141","v":75000},null,{"$f":"INPUT!T141","v":1},{"$f":"V141*'Input A1'!F141","v":75000}]
[{"$f":"COUNT(INPUT!R142)","v":0},null,{"$f":"T142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R142","v":0}]
[{"$f":"IF(INPUT!O143=$G$1,0,1)","v":0},{"$f":"115*300","v":34500},null,null,null,{"$f":"(1-A143)*((1-A144)*B143+A144*T144)","v":34500},null,{"$f":"W143","v":34500},null,null,null,null,null,null,null,"2-meter probes",null,null,null,{"$f":"(1-'Input A1'!A143)*'Input A1'!B143","v":34500},null,{"$f":"INPUT!T143","v":1},{"$f":"V143*'Input A1'!F143","v":34500}]
[{"$f":"COUNT(INPUT!R144)","v":0},null,{"$f":"T144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R144","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"F146","v":96000},null,null,{"$f":"H146","v":96000}]
[null,{"$f":"12*40*200","v":96000},null,null,null,{"$f":"(1-A146)*((1-A147)*B146+A147*T147)","v":96000},null,{"$f":"W146","v":96000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B146","v":96000},null,{"$f":"INPUT!T146","v":1},{"$f":"V146*'Input A1'!F146","v":96000}]
[{"$f":"COUNT(INPUT!R147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R147","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"IF('Input A1'!A150=0,T149,T150)","v":0.12},null,null,{"$f":"H149","v":0.12}]
[null,0.12,null,null,null,{"$f":"(1-A149)*((1-A150)*B149+A150*T150)","v":0.12},null,{"$f":"W149","v":0.12},null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null,null,null,{"$f":"B149","v":0.12},null,{"$f":"INPUT!T149","v":1},{"$f":"V149*F149","v":0.12}]
[{"$f":"COUNT(INPUT!R150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R150","v":0}]
[{"$f":"'Summary A1'!H295/1000","v":42.425919326029216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :"]
[{"$f":"IF(T152=$G$1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,{"$f":"INPUT!R152","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,null,null,{"$f":"INPUT!R153","v":5},null,{"$f":"INPUT!T153","v":0.6},{"$f":"T153*V153","v":3},null,{"$f":"INPUT!W153","v":5},{"$f":"INPUT!X153","v":5},null,{"$f":"T153-W153","v":2},{"$f":"T153-Y153","v":0},{"$f":"T153-Z153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exploration Drilling Cost",null,null,null,{"$f":"INPUT!R154","v":3000000},null,{"$f":"INPUT!T154","v":0.6},{"$f":"T154*V154","v":1800000},null,{"$f":"INPUT!W154","v":3000000},{"$f":"INPUT!X154","v":3000000},null,{"$f":"T154-W154","v":1200000},{"$f":"T154-Y154","v":0},{"$f":"T154-Z154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Exploration Drilling (per site)",null,null,null,{"$f":"INPUT!R155","v":125000},null,{"$f":"INPUT!T155","v":1},125000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,{"$f":"INPUT!R156","v":30},null,{"$f":"INPUT!T156","v":1},{"$f":"T156*V156","v":30},null,{"$f":"INPUT!W156","v":30},{"$f":"INPUT!X156","v":30},null,{"$f":"T156-W156","v":0},{"$f":"T156-Y156","v":0},{"$f":"T156-Z156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,null,null,{"$f":"INPUT!R157","v":0},null,{"$f":"INPUT!T157","v":1},{"$f":"T157*V157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,{"$f":"INPUT!R159","v":2},null,{"$f":"INPUT!T159","v":0.75},{"$f":"T159*V159","v":1.5},null,{"$f":"INPUT!W159","v":2},{"$f":"INPUT!X159","v":2},null,{"$f":"T159-W159","v":0.5},{"$f":"T159-Y159","v":0},{"$f":"T159-Z159","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,{"$f":"INPUT!R161","v":2},null,{"$f":"INPUT!T161","v":1},{"$f":"T161*V161","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,{"$f":"INPUT!R162","v":0.6},null,{"$f":"INPUT!T162","v":1.25},{"$f":"IF(V162*T162>1,1,T162*V162)","v":0.75},null,{"$f":"INPUT!W162","v":0.6},{"$f":"INPUT!X162","v":0.6},null,{"$f":"T162-W162","v":-0.15000000000000002},{"$f":"T162-Y162","v":0},{"$f":"T162-Z162","v":0}]
[{"$f":"IF(T163=B5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,{"$f":"INPUT!R163","v":"Well Count"}]
[null,{"$f":"'Summary A1'!H118","v":3.0957425777277212},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,null,null,{"$f":"INPUT!R164","v":3},null,{"$f":"INPUT!T164","v":0.66666666666666663},{"$f":"T164*V164","v":2},null,{"$f":"INPUT!W164","v":3},{"$f":"INPUT!X164","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,null,null,{"$f":"INPUT!R165","v":0.5},null,{"$f":"INPUT!T165","v":1},{"$f":"T165*V165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,null,null,{"$f":"('Summary A1'!H296/1000)/'Summary A1'!H294","v":3.3157815717963635},null,null,{"$f":"('Summary A1'!J296/1000)/'Summary A1'!J294","v":3.0408383045244776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,null,null,{"$f":"T165*'Summary A1'!H27/(T166*1000)","v":6.0317604060887415},null,null,{"$f":"W165*'Summary A1'!J27/(W166*1000)","v":8.2214170884398499}]
[null,null,null,null,null,{"$f":"T168*T172","v":50875013.203393854},{"$f":"W168*W172","v":15989289.863923782},null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,null,null,{"$f":"IF('Input A1'!$A163=0,T164/T162,(T167-#REF!)/T162)+(T159-1)*T161","v":7},null,null,{"$f":"IF('Input A1'!$A163=0,W164/W162,(W167-#REF!)/W162)+(W159-1)*W161","v":3.6666666666666665}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,T169<2),\"Stop - 2 successful confirmation wells required for EGS\",\"# of Successful Confirmation Wells\")","v":"# of Successful Confirmation Wells"},null,null,null,{"$f":"'Summary A1'!H96","v":3},null,null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,{"$f":"INPUT!R170","v":1.2},null,null,null,null,{"$f":"INPUT!W170","v":1.2},{"$f":"INPUT!X170","v":1.2},null,{"$f":"T170-W170","v":1.2},{"$f":"T170-Y170","v":0},{"$f":"T170-Z170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,null,null,{"$f":"'Summary A1'!H109","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,null,null,{"$f":"'Summary A1'!H92","v":7267859.029056265},null,{"$f":"INPUT!T172","v":0.6},{"$f":"T172*V172","v":4360715.4174337592}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost during Confirmation Phase",null,"per site",null,{"$f":"INPUT!R174","v":0},null,{"$f":"INPUT!T174","v":1},{"$f":"T174*V174","v":0}]
[{"$f":"IF(T175=C5,0,1)","v":1},null,null,null,null,{"$f":"IF(A175=0,T177,F168*T179)","v":2543750.6601696927},{"$f":"IF(A175=0,W177,G168*W179)","v":799464.49319618917},null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,{"$f":"INPUT!R175","v":"% Confirmation Drilling Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,{"$f":"INPUT!R177","v":2500000},null,{"$f":"INPUT!T177","v":1},{"$f":"T177*V177","v":2500000}]
[null,null,null,null,null,{"$f":"F168+F183+F185","v":51175013.203393854},{"$f":"G168+G183+G185","v":16214289.863923782},null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total confirmation  costs attributed to non-drilling activities (exclusive of stimulation)",null,null,null,{"$f":"INPUT!R179","v":0.05},null,{"$f":"INPUT!T179","v":1},0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!C75=0,'Input A1'!C181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!C75=1,'Input A1'!C181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"IF(T181=G1,1,0)","v":0},{"$f":"A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"INPUT!R181","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,null,null,{"$f":"T252","v":0}]
[null,null,null,null,null,{"$f":"IF(A181=0,0,T183*(T169+#REF!*(1-#REF!)))","v":0},{"$f":"IF(A181=0,0,W183*(W169+#REF!*(1-#REF!)))","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,null,null,{"$f":"INPUT!R183","v":0},null,{"$f":"INPUT!T183","v":1},0,null,{"$f":"INPUT!W183","v":0},{"$f":"INPUT!X183","v":0},null,{"$f":"T183-W183","v":0},{"$f":"T183-Y183","v":0},{"$f":"T183-Z183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,null,{"$f":"T186","v":300000},{"$f":"W186","v":225000},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,null,null,{"$f":"INPUT!R185","v":150000},null,{"$f":"INPUT!T185","v":1},150000]
[null,null,"Ref","Imp",0.1,0.1,0.09,0.09,null,null,null,null,null,null,null,"Total Well Testing Cost",null,null,null,{"$f":"IF(T164>0,T185*T159,0)","v":300000},null,null,{"$f":"IF(W164>0,W185*W159,0)","v":225000}]
[null,null,"Prod","Inje","Prod","Inje","Prod","Inje",null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,"Curves/GETEM","G-P-L/O","G-I-L/O",null,null,null,null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,{"$f":"A197","v":1},{"$f":"A219","v":0},{"$f":"B219","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,{"$f":"INPUT!R189","v":0.8},null,{"$f":"INPUT!T189","v":1.0625},{"$f":"IF(T189*V189>1,1,V189*T189)","v":0.85000000000000009},null,{"$f":"INPUT!W189","v":0.8},{"$f":"INPUT!X189","v":0.8},null,{"$f":"T189-W189","v":-5.0000000000000044E-2},{"$f":"T189-Y189","v":0},{"$f":"T189-Z189","v":0}]
[null,null,"C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O",null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,{"$f":"INPUT!R190","v":0},null,{"$f":"INPUT!T190","v":1},0]
[null,null,{"$f":"A299","v":0},{"$f":"A316","v":0},{"$f":"C191","v":0},{"$f":"D191","v":0},{"$f":"C191","v":0},{"$f":"D191","v":0},null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Summary A1'!H117","v":1.5335099022047021},null,null,{"$f":"'Summary A1'!J117","v":1.6297235149404874}]
[null,null,"G-P-D","G-I-D",null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,{"$f":"T192","v":1}]
[null,null,{"$f":"T206","v":"default"},{"$f":"W207","v":"default"},{"$f":"E195","v":12.25},{"$f":"F195","v":12.25},{"$f":"G195","v":12.25},{"$f":"H195","v":12.25},null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,{"$f":"INPUT!R193","v":1},null,null,{"$f":"T193","v":1}]
[null,null,"C-P-D","C-I-D","C-P-D","C-I-D","C-P-D","C-I-D",null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,{"$f":"INPUT!R194","v":0.75},null,{"$f":"INPUT!T194","v":1},0.75,null,{"$f":"INPUT!W194","v":0.75},{"$f":"INPUT!X194","v":0.75},null,{"$f":"T194-W194","v":0},{"$f":"T194-Y194","v":0},{"$f":"T194-Z194","v":0}]
[null,null,{"$f":"T300","v":12.25},{"$f":"T317","v":12.25},{"$f":"Y300","v":12.25},{"$f":"Y317","v":12.25},{"$f":"Z300","v":12.25},{"$f":"Z317","v":12.25},null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,"P-L/O","I-L/O","P-L/O","I-L/O","P-L/O","I-L/O",null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"IF(T197=D5,1,0)","v":1},null,{"$f":"IF(B189=0,C189,C191)","v":0},{"$f":"IF(B189=0,D189,D191)","v":0},{"$f":"IF(B189=0,E189,E191)","v":0},{"$f":"IF(B189=0,F189,F191)","v":0},{"$f":"IF(B189=0,G189,G191)","v":0},{"$f":"IF(B189=0,H189,H191)","v":0},null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,{"$f":"INPUT!R197","v":"Cost Curves"}]
[{"$f":"IF(T199=E5,1,0)","v":0},null,"P-D-O","I-D-O","P-D-O","I-D-O","P-D-O","I-D-O",null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"IF(T200=E5,1,0)","v":0},null,{"$f":"IF($A$203=3,10.625,14.5)","v":14.5},{"$f":"IF($A$204=3,10.625,14.5)","v":14.5},{"$f":"IF($A203=3,10.625,14.5)","v":14.5},{"$f":"IF($A204=3,10.625,14.5)","v":14.5},{"$f":"IF($A203=3,10.625,14.5)","v":14.5},{"$f":"IF($A204=3,10.625,14.5)","v":14.5},null,{"$f":"IF(A198=1,150,350)","v":350},{"$f":"IF(T194<1,350,J199)","v":350},null,null,null,null,"Production Well size",null,null,null,{"$f":"INPUT!R199","v":"Larger Diameter"},null,{"$f":"IF(A198=1,\"8.5 inch well bore in production interval\",\"12.25 inch well bore in production interval\")","v":"12.25 inch well bore in production interval"}]
[null,null,"P-D-L","I-D-L","P-D-L","I-D-L","P-D-L","I-D-L",null,{"$f":"E78","v":8202.0749999999989},{"$f":"J200*T192","v":8202.0749999999989},null,null,null,null,"Injection Well Size",null,null,null,{"$f":"IF(T194<1,E6,E5)","v":"Larger Diameter"},null,{"$f":"IF(A199=1,\"8.5 inch well bore in injection interval\",\"12.25 inch well bore in injection interval\")","v":"12.25 inch well bore in injection interval"}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},null,null,null,null,null,null,null,"Production Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D21","v":6056549.1908802213}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,"P-D*","I-D*","P-D*","I-D*","P-D*","I-D*",null,null,null,null,null,null,null,"injection Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!F21","v":6056549.1908802213}]
[{"$f":"'Well Field Dvlpmnt A2'!E16","v":2},null,{"$f":"IF(C191=0,C199,C201)","v":14.5},14.5,14.5,14.5,14.5,14.5,null,null,null,null,null,null,null,"GETEM Estimates",null,"This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},null,"P-D","I-D","P-D","I-D","P-D","I-D",null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,{"$f":"IF(B189=0,C193,C195)","v":12.25},{"$f":"IF(B189=0,D193,D195)","v":12.25},{"$f":"IF(B189=0,E193,E195)","v":12.25},{"$f":"IF(B189=0,F193,F195)","v":12.25},{"$f":"IF(B189=0,G193,G195)","v":12.25},{"$f":"IF(B189=0,H193,H195)","v":12.25},null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,{"$f":"INPUT!R205","v":"Open Hole"},null,null,{"$f":"INPUT!U205","v":"Open Hole"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!AA3","v":16},"surface casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!E208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,null,null,{"$f":"INPUT!R206","v":"default"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!V3","v":24},{"$f":"'Well Field Dvlpmnt A2'!AC3","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!V3","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!AC3","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!V3","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!AC3","v":24},"upper casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!F208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,null,null,null,null,null,{"$f":"INPUT!U207","v":"default"}]
[null,null,{"$f":"IF(OR(C205>C203,C206>16,C207>48),1,0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E164","v":0},null,null,{"$f":"'Well Field Dvlpmnt A2'!G164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,{"$f":"INPUT!R210","v":1},null,null,{"$f":"INPUT!U210","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,{"$f":"INPUT!R211","v":1},null,null,{"$f":"INPUT!U211","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!#REF!/3.28083","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E76/3.28083","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,{"$f":"INPUT!R214","v":1},null,null,{"$f":"INPUT!U214","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Bit Life",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E77","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,{"$f":"INPUT!R216","v":1},null,null,{"$f":"INPUT!U216","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Casing Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!I469","v":1.0615309197867684},null,null,{"$f":"'Well Field Dvlpmnt A2'!J469","v":1.0615309197867684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Cost Multiplier Used for Casing Exposed to Fluid",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E63","v":1.5},null,null,{"$f":"'Well Field Dvlpmnt A2'!G63","v":1.5}]
[{"$f":"IF(T205=F5,1,0)","v":0},{"$f":"IF(W205=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,{"$f":"INPUT!R219","v":1},null,null,{"$f":"INPUT!U219","v":1}]
[null,{"$f":"IF(OR(A220=10000,A222>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Cement Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65}]
[null,{"$f":"IF(OR(A221=10000,A223>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D41","v":4884108.1760712285},null,null,{"$f":"'Well Field Dvlpmnt A1'!F41","v":4753291.6202624757}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,{"$f":"INPUT!R222","v":"Reference"},null,null,{"$f":"INPUT!U222","v":"Improved"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T201,T221)","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,{"$f":"INPUT!R224","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Production Well Cost Used",null,null,null,{"$f":"INPUT!R225","v":6056549.1908802213},null,{"$f":"INPUT!T225","v":0.6},{"$f":"T225*V225","v":3633929.5145281325},null,{"$f":"INPUT!W225","v":6056549.1908802213},{"$f":"INPUT!X225","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T202,W221)","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,{"$f":"INPUT!R227","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,null,null,{"$f":"INPUT!R228","v":6056549.1908802213},null,{"$f":"INPUT!T228","v":0.6},{"$f":"V228*T228","v":3633929.5145281325},null,{"$f":"INPUT!W228","v":6056549.1908802213},{"$f":"INPUT!X228","v":6056549.1908802213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Field Costs :",null,null,null,{"$f":"INPUT!R229","v":0}]
[{"$f":"IF(T230=I8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,{"$f":"INPUT!R230","v":"Fixed Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GREG - doesn't seem significant enough to change cost.  Is this true ?",null,null,"Fixed Cost",null,null,null,{"$f":"INPUT!R231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,null,null,{"$f":"INPUT!R232","v":250000},null,null,{"$f":"T232","v":250000},null,{"$f":"INPUT!W232","v":250000},{"$f":"INPUT!X232","v":250000},null,{"$f":"T236-W236","v":0},{"$f":"T232-Y232","v":0},{"$f":"T232-Z232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost",null,null,null,{"$f":"INPUT!R233","v":0}]
[{"$f":"IF(INPUT!P234=D$12,1,2)","v":1},null,{"$f":"IF(A234=1,T234,T234/3.28083)","v":500},"m",{"$f":"IF(A234=1,T234*3.28083,T234)","v":1640.415},"ft",null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,null,null,{"$f":"INPUT!R234","v":500},null,null,{"$f":"T234","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,null,null,{"$f":"INPUT!R235","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,null,null,{"$f":"IF('Input A1'!A230=0,T232,'Well Field Dvlpmnt A1'!D102)","v":250000},null,{"$f":"INPUT!T236","v":1},{"$f":"IF('Input A1'!A230=0,V236*T236,'Well Field Dvlpmnt A1'!F102*V236)","v":250000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,null,null,{"$f":"INPUT!R237","v":0.05},null,{"$f":"INPUT!T237","v":1},{"$f":"T237*V237","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Well Field Development Phase Drilling",null,null,null,{"$f":"INPUT!R238","v":1000000},null,{"$f":"INPUT!T238","v":1},{"$f":"T238*V238","v":1000000},null,{"$f":"INPUT!W238","v":1000000},{"$f":"INPUT!X238","v":1000000},null,{"$f":"T238-W238","v":0},{"$f":"T238-Y238","v":0},{"$f":"T238-Z238","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,{"$f":"2.20462*3600","v":7936.6319999999996},null,{"$f":"7.4805/(Geofluid!D62*60)","v":2.3954996364470276E-3},null,null,null,null,null,null,null,null,"Well Flow Rate"]
[{"$f":"IF(INPUT!P241=F12,1,IF(INPUT!P241=F13,2,3))","v":1},null,{"$f":"IF(A241=1,T241,IF(A241=2,T241/E240,T241/(G240*E240)))","v":80},"kg/s",{"$f":"IF(A241=1,T241*E240,IF(A241=2,T241,T241/G240))","v":634930.55999999994},"lb/h",{"$f":"IF(A241=1,T241*E240*G240,IF(A241=2,T241*G240,T241))","v":1520.9759256491075},"gpm",null,null,null,null,null,null,null,"Production Well Flow Rate",null,null,null,{"$f":"INPUT!R241","v":80},null,{"$f":"INPUT!T241","v":1},{"$f":"T241*V241","v":80},null,{"$f":"INPUT!W241","v":80},{"$f":"INPUT!X241","v":80},null,{"$f":"T241-W241","v":0},{"$f":"T241-Y241","v":0},{"$f":"T241-Z241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"IF(T243=G2,0,1)","v":0},{"$f":"A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"INPUT!R243","v":"No"}]
[{"$f":"IF(T244=J5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,{"$f":"INPUT!R244","v":"Input Value"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,null,null,{"$f":"INPUT!R246","v":0},null,{"$f":"INPUT!T246","v":1},{"$f":"T246*V246","v":0},null,{"$f":"INPUT!W246","v":0},{"$f":"INPUT!X246","v":0},null,{"$f":"T246-W246","v":0},{"$f":"T246-Y246","v":0},{"$f":"T246-Z246","v":0}]
[null,{"$f":"A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"IF(INPUT!P248=G$12,1,2)","v":1},null,{"$f":"IF(A248=1,T248,T248/3280.83)","v":1},"km",{"$f":"IF(A248=1,T248*3280.83,T248)","v":3280.83},"ft",null,null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,null,null,{"$f":"INPUT!R248","v":1},null,{"$f":"INPUT!T248","v":1},{"$f":"T248*V248","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,{"$f":"INPUT!R249","v":200000},null,{"$f":"INPUT!T249","v":1},200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,null,null,{"$f":"INPUT!R250","v":0.1},null,{"$f":"INPUT!T250","v":1},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,{"$f":"INPUT!R251","v":1},null,null,{"$f":"INPUT!U251","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,null,null,{"$f":"'Summary A1'!H154","v":0},null,null,{"$f":"'Summary A1'!J154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[{"$f":"IF(T254=J5,0,1)","v":0},null,null,null,{"$f":"6.894757*2.20462*3.6","v":54.721149038423995},null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,{"$f":"INPUT!R254","v":"Input Value"}]
[{"$f":"IF(INPUT!P255=H$12,1,2)","v":1},null,{"$f":"IF(A255=1,T255,T255/E254)","v":0.5},"psi-h/ 1000lb",{"$f":"IF(A255=1,T255*E254,T255)","v":27.360574519211998},"KPa-s/kg",null,null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,null,null,{"$f":"INPUT!R255","v":0.5},null,{"$f":"INPUT!T255","v":1},{"$f":"T255*V255","v":0.5},null,{"$f":"INPUT!W255","v":0.5},{"$f":"INPUT!X255","v":0.5},null,{"$f":"T255-W255","v":0},{"$f":"T255-Y255","v":0},{"$f":"T255-Z255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,null,null,{"$f":"INPUT!R256","v":1},null,{"$f":"INPUT!T256","v":1},1]
[{"$f":"IF(C257>E257,1,0)","v":0},null,{"$f":"'GF Pumping A2'!G253","v":0},"pump depth",{"$f":"'Resource A1'!D34","v":8202.0749999999989},"resource depth",null,null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"IF(T258=H5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,{"$f":"INPUT!R258","v":"k*A"}]
[{"$f":"IF(A254=0,1,IF(A258=0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,null,null,{"$f":"INPUT!R259","v":0.5},null,{"$f":"INPUT!T259","v":1},{"$f":"T259*V259","v":0.5}]
[{"$f":"IF(INPUT!P260=D$12,1,2)","v":1},null,{"$f":"IF(A260=1,T260,T260/3.28083)","v":200},"m",{"$f":"IF(A260=1,T260*3.28083,T260)","v":656.16599999999994},"ft",{"$f":"IF(A260=1,W260,W260/3.28083)","v":200},"m",{"$f":"IF(A260=1,W260*3.28083,W260)","v":656.16599999999994},"ft",null,null,null,null,null,"Reservoir Height",null,null,null,{"$f":"INPUT!R260","v":200},null,{"$f":"INPUT!T260","v":1},200]
[{"$f":"IF(INPUT!P261=D$12,1,2)","v":1},null,{"$f":"IF(A261=1,T261,T261/3.28083)","v":800},"m",{"$f":"IF(A261=1,T261*3.28083,T261)","v":2624.6639999999998},"ft",{"$f":"IF(A261=1,W261,W261/3.28083)","v":800},"m",{"$f":"IF(A261=1,W261*3.28083,W261)","v":2624.6639999999998},"ft",null,null,null,null,null,"Reservoir Width",null,null,null,{"$f":"INPUT!R261","v":800},null,{"$f":"INPUT!T261","v":1},800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,null,null,{"$f":"INPUT!R263","v":35.049999999999997}]
[{"$f":"IF(T264=G1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,{"$f":"INPUT!R264","v":"Yes"}]
[{"$f":"IF(INPUT!P265=I$12,1,2)","v":1},null,{"$f":"IF(A265=1,T265,T265/1.8)","v":0},"ΔC",{"$f":"IF(A265=1,T265*1.8,T265)","v":0},"ΔF",{"$f":"IF(A265=1,W265,W265/1.8)","v":35.049999999999997},"ΔC",{"$f":"IF(A265=1,W265*1.8,W265)","v":63.089999999999996},"ΔF",null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,null,null,{"$f":"INPUT!R265","v":0},null,{"$f":"INPUT!T265","v":1},{"$f":"IF(A264=1,T265,T263)*V265","v":35.049999999999997}]
[]
[{"$f":"IF(T267=I5,0,1)","v":0},null,{"$f":"IF('Summary A1'!H191>1,1,0)","v":0},{"$f":"IF('Summary A1'!J191>1,1,0)","v":0},{"$f":"IF('Summary A1'!L191>1,1,0)","v":0},{"$f":"IF('Summary A1'!M191>1,1,0)","v":0},{"$f":"SUM(C267:F267)","v":0},null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",null,null,null,{"$f":"INPUT!R267","v":"Annual Decline Rate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,null,null,{"$f":"INPUT!R268","v":5.0000000000000001E-3},null,{"$f":"INPUT!T268","v":1},{"$f":"T268*V268","v":5.0000000000000001E-3},null,{"$f":"INPUT!W268","v":5.0000000000000001E-3},{"$f":"INPUT!X268","v":5.0000000000000001E-3},null,{"$f":"T268-W268","v":0},{"$f":"T268-Y268","v":0},{"$f":"T268-Z268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,{"$f":"INPUT!R269","v":"Calculation option not currently used"}]
[{"$f":"IF(INPUT!P270=J$12,1,2)","v":2},null,{"$f":"IF(A270=1,T270,T270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,T270*E272,T270)","v":0.125},"inch",{"$f":"IF(A270=1,W270,W270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,W270*E272,W270)","v":0.125},"inch",null,null,null,null,null,"Fracture aperture",null,null,null,{"$f":"INPUT!R270","v":0.125},null,{"$f":"INPUT!T270","v":1},{"$f":"T270*V270","v":0.125}]
[{"$f":"IF(INPUT!P271=D$12,1,2)","v":2},null,{"$f":"IF(A271=1,T271,T271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,T271*3.28083,T271)","v":500},"ft",{"$f":"IF(A271=1,W271,W271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,W271*3.28083,W271)","v":500},"ft",null,null,null,null,null,"Fracture width",null,null,null,{"$f":"INPUT!R271","v":500},null,{"$f":"INPUT!T271","v":1},500]
[{"$f":"'Reservoir A1'!A40","v":0},null,null,null,{"$f":"3.28083*12","v":39.369959999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R272","v":" "}]
[{"$f":"'Reservoir A1'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,{"$f":"INPUT!R273","v":8},null,{"$f":"INPUT!T273","v":1},{"$f":"T273*V273","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,null,null,{"$f":"INPUT!R274","v":15},null,{"$f":"INPUT!T274","v":1},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,{"$f":"INPUT!R275","v":1},null,{"$f":"INPUT!T275","v":1},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,null,null,{"$f":"INPUT!R277","v":259200},null,{"$f":"INPUT!T277","v":1},{"$f":"T277*V277","v":259200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,null,null,{"$f":"INPUT!R278","v":950},null,{"$f":"INPUT!T278","v":1},950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Density, rho",null,null,null,{"$f":"INPUT!R279","v":2600},null,{"$f":"INPUT!T279","v":1},2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,null,null,{"$f":"T277/(T278*T279)","v":0.10493927125506072},null,null,{"$f":"W277/(W278*W279)","v":0.10493927125506072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Loss "]
[{"$f":"IF(T282=0,0,1)","v":0},null,null,null,{"$f":"1233.472","v":1233.472},null,null,null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,{"$f":"INPUT!R282","v":0},null,{"$f":"INPUT!T282","v":1},{"$f":"IF(T282*V282<1,T282*V282,1)","v":0},null,{"$f":"INPUT!W282","v":0},{"$f":"INPUT!X282","v":0},null,{"$f":"T282-W282","v":0},{"$f":"T282-Y282","v":0},{"$f":"T282-Z282","v":0}]
[{"$f":"IF(OR(A75=1,T283=K$5),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"INPUT!R283","v":"No"}]
[{"$f":"IF(INPUT!P284=C$16,1,2)","v":2},null,{"$f":"IF(A284=1,T284,T284/E282)","v":0},"$/m^3",{"$f":"IF(A284=1,T284*E282,T284)","v":0},"$/acre-ft",{"$f":"IF(A284=1,W284,W284/E282)","v":0},"$/m^3",{"$f":"IF(A284=1,W284*E282,W284)","v":0},"$/acre-ft",null,null,null,null,null,"Makeup Water cost ",null,null,null,{"$f":"INPUT!R284","v":0},null,{"$f":"INPUT!T284","v":1},{"$f":"T284*V284","v":0},null,{"$f":"INPUT!W284","v":0},{"$f":"INPUT!X284","v":0},null,{"$f":"T284-W284","v":0},{"$f":"T284-Y284","v":0},{"$f":"T284-Z284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,{"$f":"INPUT!R286","v":0.67500000000000004},null,{"$f":"INPUT!T286","v":1.1111111111111109},{"$f":"IF(T286*V286>1,1,T286*V286)","v":0.74999999999999989},null,{"$f":"INPUT!W286","v":0.67500000000000004},{"$f":"INPUT!X286","v":0.67500000000000004},null,{"$f":"T286-W286","v":-7.4999999999999845E-2},{"$f":"T286-Y286","v":0},{"$f":"T286-Z286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"IF(T288=G$1,1,0)","v":0},null,{"$f":"'GF Pumping A2'!A238","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"INPUT!R288","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":"Wells not pumped - setting depth not used"}]
[{"$f":"IF(T290=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,{"$f":"INPUT!R290","v":"Calculate"}]
[null,null,{"$f":"IF(OR(E292>E291,I292>E291),1,0)","v":0},null,{"$f":"'Resource A1'!D34","v":8202.0749999999989}]
[{"$f":"IF(INPUT!P292=D$12,1,2)","v":1},null,{"$f":"IF(A292=1,T292,T292/3.28083)","v":0},"m",{"$f":"IF(A292=1,T292*3.28083,T292)","v":0},"ft",{"$f":"IF(A292=1,W292,W292/3.28083)","v":0},"m",{"$f":"IF(A292=1,W292*3.28083,W292)","v":0},"ft",null,null,null,null,null,"Production Pump setting depth",null,null,null,{"$f":"INPUT!R292","v":0},null,{"$f":"INPUT!T292","v":1},{"$f":"T292*V292","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[{"$f":"IF(INPUT!P294=D$16,1,2)","v":2},null,{"$f":"IF(A294=1,T294,T294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,T294*E293,T294)","v":50},"psi",{"$f":"IF(A294=1,W294,W294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,W294*E293,W294)","v":50},"psi",null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,null,null,{"$f":"INPUT!R294","v":50},null,{"$f":"INPUT!T294","v":1},{"$f":"T294*V294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Well Field Dvlpmnt A2'!E279","v":16}]
[{"$f":"IF(INPUT!P296=E$16,1,2)","v":2},null,{"$f":"IF(A296=1,T296,T296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,T296/2.54,T296)","v":9.625},"inch",{"$f":"IF(A296=1,W296,W296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,W296/2.54,W296)","v":9.625},"inch",null,null,null,null,null,"Inside diameter of production pump casing",null,null,null,{"$f":"INPUT!R296","v":9.625},null,{"$f":"INPUT!T296","v":1},{"$f":"T296*V296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,null,null,1.4999999999999999E-4]
[{"$f":"A$197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T299=F5,1,0)","v":0},{"$f":"IF(W299=F5,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R299","v":"Open Hole"},null,null,{"$f":"INPUT!U299","v":0}]
[{"$f":"IF(INPUT!P300=E$16,1,2)","v":2},null,{"$f":"IF(A300=1,T300,T300*2.54)","v":31.115000000000002},"cm",{"$f":"IF(A300=1,T300/2.54,T300)","v":12.25},"inch",{"$f":"IF(A300=1,W300,W300*2.54)","v":0},"cm",{"$f":"IF(A300=1,W300/2.54,W300)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,null,null,{"$f":"IF(A299=0,IF(A198=1,8.5,12.25),IF(A198=1,7,9.625))","v":12.25},null,null,{"$f":"INPUT!U300","v":0},null,{"$f":"INPUT!W300","v":12.25},{"$f":"INPUT!X300","v":12.25},null,{"$f":"T300-W300","v":12.25},{"$f":"T300-Y300","v":0},{"$f":"T300-Z300","v":0}]
[null,{"$f":"'Well Field Dvlpmnt A2'!E16","v":2},{"$f":"IF(B301>2,'Well Field Dvlpmnt A2'!E224,'Well Field Dvlpmnt A2'!E283)","v":14.688000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R301","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":"Wells not pumped -pump cost not used"}]
[{"$f":"IF(T303=C8,0,1)","v":1},{"$f":"IF(AND(A303=1,C303>2000),1,0)","v":0},{"$f":"IF(A290=0,E292,E303)","v":999.61847420771392},"ft",{"$f":"'GF Pumping A2'!G251","v":999.61847420771392},"ft",{"$f":"IF(A290=0,I292,I303)","v":999.61847420771392},"ft",{"$f":"'GF Pumping A2'!M250","v":999.61847420771392},"ft",{"$f":"IF(AND(A303=1,G303>2000),1,0)","v":0},null,null,null,null,"Type of production pump used",null,null,null,{"$f":"INPUT!R303","v":"Lineshaft"},null,null,{"$f":"INPUT!U303","v":0}]
[{"$f":"IF(T304=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,{"$f":"INPUT!R304","v":"Calculate"},null,null,{"$f":"INPUT!U304","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Production Pump Cost",null,null,null,{"$f":"INPUT!R306","v":0},null,{"$f":"INPUT!T306","v":1},{"$f":"T306*V306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing cost",null,null,null,{"$f":"INPUT!R308","v":45},null,{"$f":"INPUT!T308","v":1},{"$f":"T308*V308","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",null,null,null,{"$f":"INPUT!R309","v":5},null,{"$f":"INPUT!T309","v":1},5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,{"$f":"INPUT!R310","v":10000},null,{"$f":"INPUT!T310","v":1},10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,null,null,{"$f":"'GF Pumping A1'!D63","v":0},null,null,{"$f":"'GF Pumping A1'!F63","v":0},null,{"$f":"'GF Pumping A1'!H63","v":0},{"$f":"'GF Pumping A1'!I63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,{"$f":"INPUT!R312","v":1},null,null,{"$f":"INPUT!U312","v":1},null,{"$f":"INPUT!W312","v":1},{"$f":"INPUT!X312","v":1},null,{"$f":"T312-W312","v":0},{"$f":"T312-Y312","v":0},{"$f":"T312-Z312","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Injection Pump :"]
[{"$f":"IF(INPUT!P314=D$16,1,2)","v":2},null,{"$f":"IF(A314=1,T314,T314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,T314*E313,T314)","v":40},"psi",{"$f":"IF(A314=1,W314,W314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,W314*E313,W314)","v":40},"psi",null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,null,null,{"$f":"INPUT!R314","v":40},null,{"$f":"INPUT!T314","v":1},{"$f":"T314*V314","v":40}]
[{"$f":"A$197","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},{"$f":"IF(C315>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T316=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R316","v":"Open Hole"}]
[{"$f":"IF(INPUT!P317=E$16,1,2)","v":2},null,{"$f":"IF(A317=1,T317,T317*2.54)","v":31.115000000000002},"cm",{"$f":"IF(A317=1,T317/2.54,T317)","v":12.25},"inch",{"$f":"IF(A317=1,W317,W317*2.54)","v":0},"cm",{"$f":"IF(A317=1,W317/2.54,W317)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,null,null,{"$f":"IF(A316=0,IF(A199=1,8.5,12.25),IF(A199=1,7,9.625))","v":12.25},null,{"$f":"INPUT!T317","v":0},{"$f":"T317*V317","v":0},null,{"$f":"INPUT!W317","v":12.25},{"$f":"INPUT!X317","v":12.25},null,{"$f":"T317-W317","v":12.25},{"$f":"T317-Y317","v":0},{"$f":"T317-Z317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R318","v":" "}]
[{"$f":"IF(T319=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,{"$f":"INPUT!R319","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,null,null,{"$f":"'GF Pumping A2'!G115-'GF Pumping A2'!G116","v":-298.83592913828039},null,null,{"$f":"'GF Pumping A2'!M115-'GF Pumping A2'!M116","v":-299.41707667867308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GF Pumping A2'!D115-'GF Pumping A2'!D116","v":-20.604010528910411},null,null,{"$f":"'GF Pumping A2'!J115-'GF Pumping A2'!J116","v":-20.644079240151243}]
[{"$f":"IF(T322=G1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,{"$f":"INPUT!R322","v":"No"}]
[{"$f":"IF(INPUT!P323=D$16,1,2)","v":2},null,{"$f":"IF(A323=1,T323,T323/K323)","v":0},"bar",{"$f":"IF(A323=1,T323*K323,T323)","v":0},"psi",{"$f":"IF(A323=1,W323,W323/K323)","v":0},"bar",{"$f":"IF(A323=1,W323*K323,W323)","v":0},"psi",14.503769999999999,null,null,null,null,"Additional Injection Pressure ",null,null,null,{"$f":"INPUT!R323","v":0},null,{"$f":"INPUT!T323","v":1},{"$f":"T323*V323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,null,null,{"$f":"'Input A1'!E323*'Input A1'!A322","v":0},null,null,{"$f":"'Input A1'!I323*'Input A1'!A322","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'GF Pumping A2'!G306","v":902239.75020696945},null,null,{"$f":"'GF Pumping A2'!M306","v":941674.77009396593}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,{"$f":"INPUT!R326","v":1},null,{"$f":"INPUT!T326","v":0},{"$f":"INPUT!U326","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"IF(T328=J8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,{"$f":"INPUT!R328","v":"Calculate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,null,null,{"$f":"INPUT!R329","v":1.67},null,{"$f":"INPUT!T329","v":1},{"$f":"T329*V329","v":1.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,null,null,{"$f":"INPUT!R330","v":0.8},null,{"$f":"INPUT!T330","v":1},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,null,null,{"$f":"((1-T336)*'EERE COE'!D136+'EERE COE'!D137+'Summary A1'!H253/(IF('Summary A1'!H253=0,1,'Summary A1'!H253)+'Summary A1'!H258)*'EERE COE'!D139)*100","v":0.8951844549991419},null,null,{"$f":"((1-W336)*'EERE COE'!D280+'EERE COE'!D281+'EERE COE'!D283*'Summary A1'!J253/(IF('Summary A1'!J253=0,1,'Summary A1'!J253)+'Summary A1'!J258))*100","v":0.67433275297694961}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,null,null,{"$f":"(T336*'EERE COE'!D136+'EERE COE'!D138+'EERE COE'!D140+'EERE COE'!D139*'Summary A1'!H258/(IF('Summary A1'!H258=0,1,'Summary A1'!H258)+'Summary A1'!H253))*100","v":0.49825793371179405},null,null,{"$f":"(W336*'EERE COE'!D280+'EERE COE'!D282+'EERE COE'!D284+'EERE COE'!D283*'Summary A1'!J258/(IF('Summary A1'!J258=0,1,'Summary A1'!J258)+'Summary A1'!J253))*100","v":0.26672000360165921}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,null,null,{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":0.70920046076780097},null,null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.40929426588598927}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cost Calculation",null,null,null,{"$f":"SUM(T331:T333)","v":2.102642849478737},null,null,{"$f":"SUM(W331:W333)","v":1.3503470224645981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,{"$f":"INPUT!R336","v":0.25},null,{"$f":"INPUT!T336","v":1},{"$f":"T336*V336","v":0.25}]
[null,null,null,"used -Ref",null,"used -Imp",null,2004,"Reference year for labor rates given below",null,null,null,null,null,null,"Labor Rates Used"]
[0,{"$f":"H341*H$340","v":23.469640644361832},null,{"$f":"(1-A338)*((1-A339)*B338+A339*T339)","v":23.469640644361832},null,{"$f":"W339","v":23.469640644361832},null,{"$f":"Tables!C37","v":1.2387181164159582},"Labor PI for year of calculations",null,null,null,null,null,null,"Operators",null,null,null,{"$f":"(1-'Input A1'!A338)*'Input A1'!B338","v":23.469640644361832}]
[{"$f":"COUNT(INPUT!R339)","v":0},null,null,null,null,null,null,{"$f":"Tables!C71","v":1.0555918901242642},"Labor PI for 2004",null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R339","v":0},null,{"$f":"INPUT!T339","v":1},{"$f":"V339*'Input A1'!D338","v":23.469640644361832}]
[0,{"$f":"H342*H$340","v":28.1635687732342},null,{"$f":"(1-A340)*((1-A341)*B340+A341*T341)","v":28.1635687732342},null,{"$f":"W341","v":28.1635687732342},null,{"$f":"H338/H339","v":1.1734820322180917},"Labor PI to be applied to rates inputted below ",null,null,null,null,null,null,"maintenance mechanic",null,null,null,{"$f":"(1-'Input A1'!A340)*'Input A1'!B340","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R341)","v":0},null,null,null,null,null,null,{"$f":"20","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R341","v":0},null,{"$f":"INPUT!T341","v":1},{"$f":"V341*'Input A1'!D340","v":28.1635687732342}]
[0,{"$f":"H343*H$340","v":28.1635687732342},null,{"$f":"(1-A342)*((1-A343)*B342+A343*T343)","v":28.1635687732342},null,{"$f":"W343","v":28.1635687732342},null,{"$f":"24","v":24},null,null,null,null,null,null,null,"electrician",null,null,null,{"$f":"(1-'Input A1'!A342)*'Input A1'!B342","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R343)","v":0},null,null,null,null,null,null,{"$f":"24","v":24},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R343","v":0},null,{"$f":"INPUT!T343","v":1},{"$f":"V343*'Input A1'!D342","v":28.1635687732342}]
[0,{"$f":"H344*H$340","v":20.535935563816604},null,{"$f":"(1-A344)*((1-A345)*B344+A345*T345)","v":20.535935563816604},null,{"$f":"W345","v":20.535935563816604},null,{"$f":"17.5","v":17.5},null,null,null,null,null,null,null,"general maintenance labor",null,null,null,{"$f":"(1-'Input A1'!A344)*'Input A1'!B344","v":20.535935563816604}]
[{"$f":"COUNT(INPUT!R345)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R345","v":0},null,{"$f":"INPUT!T345","v":1},{"$f":"V345*'Input A1'!D344","v":20.535935563816604}]
[0,{"$f":"H346*H$340","v":46.939281288723663},null,{"$f":"(1-A346)*((1-A347)*B346+A347*T347)","v":46.939281288723663},null,{"$f":"W347","v":46.939281288723663},null,{"$f":"40","v":40},null,null,null,null,null,null,null,"facility manager/plant engineer",null,null,null,{"$f":"(1-'Input A1'!A346)*'Input A1'!B346","v":46.939281288723663}]
[{"$f":"COUNT(INPUT!R347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R347","v":0},null,{"$f":"INPUT!T347","v":1},{"$f":"V347*'Input A1'!D346","v":46.939281288723663}]
[0,{"$f":"H348*H$340","v":35.204460966542747},null,{"$f":"(1-A348)*((1-A349)*B348+A349*T349)","v":35.204460966542747},null,{"$f":"W349","v":35.204460966542747},null,30,null,null,null,null,null,null,null,"operations manager",null,null,null,{"$f":"(1-'Input A1'!A348)*'Input A1'!B348","v":35.204460966542747}]
[{"$f":"COUNT(INPUT!R349)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R349","v":0},null,{"$f":"INPUT!T349","v":1},{"$f":"V349*'Input A1'!D348","v":35.204460966542747}]
[0,{"$f":"H350*H$340","v":14.0817843866171},null,{"$f":"(1-A350)*((1-A351)*B350+A351*T351)","v":14.0817843866171},null,{"$f":"W351","v":14.0817843866171},null,12,null,null,null,null,null,null,null,"clerical",null,null,null,{"$f":"(1-'Input A1'!A350)*'Input A1'!B350","v":14.0817843866171}]
[{"$f":"COUNT(INPUT!R351)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R351","v":0},null,{"$f":"INPUT!T351","v":1},{"$f":"V351*'Input A1'!D350","v":14.0817843866171}]
[0,1.8,null,{"$f":"(1-A352)*((1-A353)*B352+A353*T353)","v":1.8},null,{"$f":"W353","v":1.8},null,2,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null,null,null,{"$f":"(1-'Input A1'!A352)*'Input A1'!B352","v":1.8}]
[{"$f":"COUNT(INPUT!R353)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R353","v":1.8},null,{"$f":"INPUT!T353","v":1},{"$f":"V353*'Input A1'!D352","v":1.8},null,{"$f":"INPUT!W353","v":1.8},{"$f":"INPUT!X353","v":1.8},null,{"$f":"T353-W353","v":0},{"$f":"T353-Y353","v":0},{"$f":"T353-Z353","v":0}]
[{"$f":"A398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"IF('Input A1'!A354=1,'O&M Costs B1'!E26,'O&M Cost F1'!E26)","v":14.613938880056541}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,{"$f":"INPUT!R355","v":1},null,null,null,null,{"$f":"INPUT!W355","v":1},{"$f":"INPUT!X355","v":1},null,{"$f":"T355-W355","v":1},{"$f":"T355-Y355","v":0},{"$f":"T355-Z355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"INPUT!T356","v":0.8},{"$f":"IF('Input A1'!A398=1,'O&M Costs B1'!N26,'O&M Cost F1'!N26)","v":13.289582504852881}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,null,null,{"$f":"INPUT!R358","v":1.4999999999999999E-2},null,{"$f":"INPUT!T358","v":0.79999999999999993},{"$f":"T358*V358","v":1.1999999999999999E-2},null,{"$f":"INPUT!W358","v":1.4999999999999999E-2},{"$f":"INPUT!X358","v":1.4999999999999999E-2},null,{"$f":"T358-W358","v":3.0000000000000009E-3},{"$f":"T358-Y358","v":0},{"$f":"T358-Z358","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,null,null,{"$f":"INPUT!R359","v":0.5},null,{"$f":"INPUT!T359","v":1},{"$f":"T359*V359","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R360","v":10},null,{"$f":"INPUT!T360","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,null,null,{"$f":"INPUT!R362","v":1.7999999999999999E-2},null,{"$f":"INPUT!T362","v":0.91666666666666663},{"$f":"T362*V362","v":1.6499999999999997E-2},null,{"$f":"INPUT!W362","v":1.7999999999999999E-2},{"$f":"INPUT!X362","v":1.7999999999999999E-2},null,{"$f":"T362-W362","v":1.5000000000000013E-3},{"$f":"T362-Y362","v":0},{"$f":"T362-Z362","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,null,null,{"$f":"INPUT!R363","v":10},null,{"$f":"INPUT!T363","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R364","v":1},null,{"$f":"INPUT!T364","v":1},{"$f":"T364*V364","v":1}]
[{"$f":"IF('Summary A1'!H206>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"INPUT!R365","v":"Wells not pumped - no O&M cost for pumping"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'GF Pumping A1'!D63-'GF Pumping A1'!D60","v":0},null,null,{"$f":"'GF Pumping A1'!F63-'GF Pumping A1'!F60","v":0},null,{"$f":"'GF Pumping A1'!H63-'GF Pumping A1'!H60","v":0},{"$f":"'GF Pumping A1'!I63-'GF Pumping A1'!I60","v":0},null,{"$f":"T366-W366","v":0},{"$f":"T366-Y366","v":0},{"$f":"T366-Z366","v":0}]
[{"$f":"A304","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Summary A1'!H218","v":0},null,null,{"$f":"'Summary A1'!J218","v":0},null,{"$f":"'Summary A1'!L218","v":0},{"$f":"'Summary A1'!M218","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,{"$f":"INPUT!R368","v":1},null,null,{"$f":"INPUT!U368","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"(T367-T366)*T368","v":0},null,null,{"$f":"(W367-W366)*W368","v":0},null,{"$f":"(Y367-Y366)*T368","v":0},{"$f":"(Z367-Z366)*T368","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'GF Pumping A1'!D61","v":0},null,null,{"$f":"'GF Pumping A1'!F61","v":0},null,{"$f":"'GF Pumping A1'!H61","v":0},{"$f":"'GF Pumping A1'!I61","v":0},null,0,0,0]
[{"$f":"IF(T371=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,{"$f":"INPUT!R371","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost",null,null,null,{"$f":"INPUT!R372","v":0},null,null,{"$f":"T372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"IF('Input A1'!$A371=0,$T372,T370)","v":0},null,{"$f":"INPUT!T373","v":1},{"$f":"IF('Input A1'!$A371=0,$T372,W370)*V373","v":0},null,{"$f":"IF('Input A1'!$A371=0,$T372,Y370)","v":0},{"$f":"IF('Input A1'!$A371=0,$T372,Z370)","v":0},null,{"$f":"T373-W373","v":0},{"$f":"T373-Y373","v":0},{"$f":"T373-Z373","v":0}]
[{"$f":"'Summary A1'!H206","v":0},{"$f":"'Summary A1'!L206","v":0},{"$f":"'Summary A1'!M206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Line shaft pump operating life [p]",null,null,null,{"$f":"INPUT!R374","v":3},null,{"$f":"INPUT!T374","v":1},{"$f":"T374*V374","v":3},null,{"$f":"INPUT!W374","v":3},{"$f":"INPUT!X374","v":3},null,0,0,0]
[{"$f":"'Summary A1'!J206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":0},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":0},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":0},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":0},null,0,{"$f":"T375-Y375","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,null,null,{"$f":"INPUT!R376","v":1},null,{"$f":"INPUT!T376","v":1},{"$f":"T376*V376","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,null,null,{"$f":"INPUT!R377","v":4},null,{"$f":"INPUT!T377","v":1},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,null,null,{"$f":"INPUT!R378","v":2},null,{"$f":"INPUT!T378","v":1},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":0},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":0},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":0},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (% of Project Capital Costs)",null,null,null,{"$f":"INPUT!R380","v":7.4999999999999997E-3},null,{"$f":"INPUT!T380","v":1},{"$f":"T380*V380","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost"]
[{"$f":"IF(T383=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,{"$f":"INPUT!R383","v":"Yes"}]
[{"$f":"IF(T384=K8,0,IF(T384=K9,1.2))","v":0},{"$f":"IF(A384=0,940000,IF(A384=1,1100000,1300000))","v":940000},null,{"$f":"B384","v":940000},{"$f":"D384","v":940000},null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,{"$f":"INPUT!R384","v":"≤115kV"}]
[{"$f":"IF(T385=L8,0,IF(T385=L9,1,IF(T385=L10,2,3)))","v":0},{"$f":"IF(A385=0,1,IF(A385=1,1.2,IF(A385=2,1.3,1.5)))","v":1},null,{"$f":"B385","v":1},{"$f":"D385","v":1},null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,{"$f":"INPUT!R385","v":"Flat"}]
[{"$f":"IF(T386=M8,0,IF(T386=M9,1,2))","v":0},{"$f":"IF(A386=0,1,IF(A386=1,1.2,1.5))","v":1},null,{"$f":"B386","v":1},1,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,{"$f":"INPUT!R386","v":"Rural"}]
[null,{"$f":"IF(T387<10,2,IF(T387<20,1.5,1))","v":2},null,{"$f":"IF(Y387<10,2,IF(Y387<20,1.5,1))","v":2},{"$f":"IF(Z387<10,2,IF(Z387<20,1.5,1))","v":2},null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,{"$f":"INPUT!R387","v":0},null,null,{"$f":"T387","v":0},null,{"$f":"INPUT!W387","v":0},{"$f":"INPUT!X387","v":0},null,{"$f":"T387-W387","v":0},{"$f":"T387-Y387","v":0},{"$f":"T387-Z387","v":0}]
[null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,{"$f":"'Input A1'!$D387*'Input A1'!$D386*'Input A1'!$D385*'Input A1'!$D384","v":1880000},{"$f":"'Input A1'!$E387*'Input A1'!$E386*'Input A1'!$E385*'Input A1'!$E384","v":1880000},null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,null,{"$f":"T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,{"$f":"INPUT!R389","v":1},null,null,{"$f":"T389","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting costs for Power Plant",null,null,null,{"$f":"INPUT!R390","v":0},null,{"$f":"INPUT!T390","v":1},{"$f":"T390*V390","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Parameters",null,null,null,{"$f":"INPUT!R391","v":0}]
[{"$f":"IF(T392=D9,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,{"$f":"INPUT!R392","v":"Power Sales"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,null,null,{"$f":"INPUT!R393","v":40},null,{"$f":"INPUT!T393","v":1.25},{"$f":"T393*V393","v":50},null,{"$f":"INPUT!W393","v":40},{"$f":"INPUT!X393","v":40},null,{"$f":"T393-W393","v":-10},{"$f":"T393-Y393","v":0},{"$f":"T393-Z393","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,null,null,{"$f":"INPUT!R394","v":4},null,null,{"$f":"T394","v":4},null,{"$f":"T394","v":4},{"$f":"T394","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,{"$f":"INPUT!R395","v":1},null,null,{"$f":"INPUT!U395","v":1}]
[{"$f":"IF(T396=F8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to reducing flow requirement or increasing power output",null,null,null,{"$f":"INPUT!R396","v":"Power"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System"]
[{"$f":"IF(T398=E8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"INPUT!R398","v":"Flash"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,null,null,{"$f":"IF('Summary A1'!H277<150,0.14425*EXP(0.008806*'Summary A1'!H277),Geofluid!Q36)*Geofluid!F57","v":12.708448603008739},null,null,{"$f":"T401","v":12.708448603008739},null,{"$f":"IF('Summary A1'!M277<150,0.14425*EXP(0.008806*'Summary A1'!L277),0.57)*Geofluid!J57","v":12.098561233082506},{"$f":"IF('Summary A1'!N277<150,0.14425*EXP(0.008806*'Summary A1'!M277),0.57)*Geofluid!K57","v":21.829593290425571}]
[{"$f":"IF(T402=J8,1,0)","v":0},{"$f":"'LCOE Summary 10-90s'!B63-'LCOE Summary 10-90s'!B2","v":1},null,null,{"$f":"3.6*2.20462","v":7.9366319999999995},null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,{"$f":"INPUT!R402","v":"Calculate"}]
[{"$f":"IF(INPUT!P403=INPUT!$F$16,1,2)","v":1},null,{"$f":"IF(A403=1,T403,T403/E402)","v":5.5389947472274326},"w-h/lb",{"$f":"IF(A403=1,T403*E402,T403)","v":43.96096295867715},"kW-s/kg",null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>T401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,null,null,{"$f":"INPUT!R403","v":5.5389947472274326},null,null,null,null,{"$f":"INPUT!W403","v":5.5389947472274326},{"$f":"INPUT!X403","v":5.5389947472274326}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R405","v":"CALCULATE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Binary A1'!D29","v":5.5389947472274326},null,null,{"$f":"'Binary A1'!F29","v":5.0748463157689727},null,{"$f":"'Binary A1'!H29","v":9.4044876750795972},{"$f":"'Binary A1'!J29","v":5.6966476926034897},null,{"$f":"T406-Y406","v":-3.8654929278521646}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R407","v":" "}]
[{"$f":"INPUT!T408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,null,null,{"$f":"IF('Input A1'!$A402=0,T406,'Input A1'!C403)","v":5.5389947472274326},null,{"$f":"INPUT!T408","v":0},{"$f":"IF('Input A1'!$A402=0,W406,$T408*$V408)","v":5.0748463157689727},null,{"$f":"IF('Input A1'!$B402=0,Y403,$Y406)","v":9.4044876750795972},{"$f":"IF('Input A1'!$B402=0,Z403,$Z406)","v":5.6966476926034897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T408*3.6*2.20462","v":43.96096295867715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,null,null,{"$f":"'Summary A1'!H295","v":42425.919326029216},null,null,{"$f":"'Summary A1'!J295","v":38870.775332037076}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,{"$f":"INPUT!R413","v":"carbon stl"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,{"$f":"INPUT!R414","v":1},null,null,{"$f":"T414","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Binary B2'!E39","v":405.52322590185275},null,null,{"$f":"'Binary B2'!E84","v":0},null,{"$f":"'Binary B2 10-90s'!E39","v":405.52322590185275},{"$f":"'Binary B2 10-90s'!E88","v":405.52322590185275}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R416","v":1},null,null,{"$f":"INPUT!U416","v":0},null,{"$f":"INPUT!W416","v":1},{"$f":"INPUT!X416","v":1},null,{"$f":"T416-W416","v":1},{"$f":"T416-Y416","v":0},{"$f":"T416-Z416","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,null,null,{"$f":"'Binary B2'!E37","v":119.86129223093407},null,null,{"$f":"'Binary B2'!E82","v":0},null,{"$f":"'Binary B2 10-90s'!E37","v":119.86129223093407},{"$f":"'Binary B2 10-90s'!E86","v":119.86129223093407}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,{"$f":"INPUT!R418","v":1},null,null,{"$f":"INPUT!U418","v":0},null,{"$f":"INPUT!W418","v":1},{"$f":"INPUT!X418","v":1},null,{"$f":"T418-W418","v":1},{"$f":"T418-Y418","v":0},{"$f":"T418-Z418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,null,null,{"$f":"'Binary B2'!E36","v":20.934200394697079},null,null,{"$f":"'Binary B2'!E81","v":0},null,{"$f":"'Binary B2 10-90s'!E36","v":20.934200394697079},{"$f":"'Binary B2 10-90s'!E85","v":20.934200394697079}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,{"$f":"INPUT!R420","v":1},null,null,{"$f":"INPUT!U420","v":0},null,{"$f":"INPUT!W420","v":1},{"$f":"INPUT!X420","v":1},null,{"$f":"T420-W420","v":1},{"$f":"T420-Y420","v":0},{"$f":"T420-Z420","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,null,null,{"$f":"'Binary B2'!E38","v":12.121371511564131},null,null,{"$f":"'Binary B2'!E83","v":0},null,{"$f":"'Binary B2 10-90s'!E38","v":12.121371511564131},{"$f":"'Binary B2 10-90s'!E87","v":12.121371511564131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,{"$f":"INPUT!R422","v":1},null,null,{"$f":"INPUT!U422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs",null,null,null,{"$f":"INPUT!R423","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R424","v":0.05},null,null,{"$f":"T424","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R425","v":0.05},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Binary B2'!E64","v":2.6734771364131049},null,null,{"$f":"'Binary B2'!E108","v":2.6764277958087304}]
[{"$f":"IF(T427=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R427","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R428","v":0},null,null,null,null,null,null,null,{"$f":"T428-V429","v":0},{"$f":"T428-Y429","v":-2.6734771364131049},{"$f":"T428-Z429","v":-2.6734771364131049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A427=1,T426,T428)","v":2.6734771364131049},null,{"$f":"INPUT!T429","v":0},{"$f":"IF('Input A1'!A427=0,T428,W426)*V429","v":0},null,{"$f":"INPUT!W429","v":2.6734771364131049},{"$f":"INPUT!X429","v":2.6734771364131049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Project Costs",null,null,null,{"$f":"INPUT!R430","v":0}]
[{"$f":"IF(T431=G9,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,{"$f":"INPUT!R431","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R432","v":2500000},null,{"$f":"INPUT!T432","v":0},{"$f":"T432*V432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,{"$f":"INPUT!R433","v":0.12},null,{"$f":"INPUT!T433","v":0},{"$f":"T433*V433","v":0},null,{"$f":"INPUT!W433","v":0.12},{"$f":"INPUT!X433","v":0.12},null,{"$f":"T433-W433","v":0.12},{"$f":"T433-Y433","v":0},{"$f":"T433-Z433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Binary B1'!D56","v":2.9942943927826775},null,null,{"$f":"'Binary B1'!D144","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,null,null,{"$f":"'Binary B1'!D57","v":1672.1340303089751}]
[{"$f":"IF(T437=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,{"$f":"INPUT!R437","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,null,null,{"$f":"INPUT!R438","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A437=0,T438,T436)","v":1672.1340303089751},null,null,null,null,{"$f":"INPUT!W439","v":0.85},{"$f":"INPUT!X439","v":1.3332999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,null,null,null,null,null,{"$f":"'Binary B1'!D145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on reference plant equipment cost",null,null,null,null,null,null,{"$f":"'Binary B1'!E145","v":1494.5568140162852}]
[{"$f":"IF(T445=H8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,{"$f":"INPUT!R445","v":"Performance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,null,null,null,null,null,{"$f":"IF('Input A1'!A445=0,W443,W444)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"INPUT!T447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,null,null,{"$f":"T439","v":1672.1340303089751},null,null,{"$f":"V447*W446","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,{"$f":"INPUT!R450","v":7.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,null,null,{"$f":"'Binary B2'!E42*T450/43560","v":6.7366913326720006},null,null,{"$f":"'Binary B2'!E87*T450/43560","v":6.172180106245114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451*1000/'Summary A1'!H295","v":0.15878716218033478},null,null,{"$f":"W451*1000/'Summary A1'!J295","v":0.15878716216802699}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[{"$f":"IF(INPUT!P456=$C$12,1,2)","v":2},null,{"$f":"IF(A456=1,T456,(T456-32)/1.8)","v":15.555555555555555},"C",{"$f":"IF(A456=1,T456*1.8+32,T456)","v":60},"F",null,null,null,null,null,null,null,null,null,"T,wet bulb",null,null,null,{"$f":"INPUT!R456","v":60},null,null,{"$f":"T456","v":60},null,{"$f":"INPUT!W456","v":60},{"$f":"INPUT!X456","v":60}]
[{"$f":"IF(INPUT!P457=G$16,1,2)","v":2},null,{"$f":"IF(A457=1,T457,T457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,T457*K457,T457)","v":14.7},"psi",{"$f":"IF(A457=1,W457,W457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,W457*K457,W457)","v":14.7},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Atmospheric pressure",null,null,null,{"$f":"INPUT!R457","v":14.7},null,null,{"$f":"T457","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies",null,null,null,{"$f":"INPUT!R458","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,{"$f":"INPUT!R459","v":0.8},null,null,{"$f":"INPUT!U459","v":0.82499999999999984},null,{"$f":"INPUT!W459","v":0.8},{"$f":"INPUT!X459","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,{"$f":"INPUT!R460","v":0.98},null,null,{"$f":"T460","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,{"$f":"INPUT!R461","v":0.75},null,null,{"$f":"INPUT!U461","v":0.78},null,{"$f":"INPUT!W461","v":0.75},{"$f":"INPUT!X461","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure",null,null,null,{"$f":"INPUT!R462","v":0}]
[{"$f":"IF(T463=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,{"$f":"INPUT!R463","v":"Yes"}]
[{"$f":"T464","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,null,null,{"$f":"INPUT!R464","v":2},null,null,{"$f":"T464","v":2}]
[{"$f":"IF(T465=J8,1,2)","v":2},null,null,null,{"$f":"'GF Pumping A2'!G245","v":250.38095052308526},null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",null,null,null,{"$f":"INPUT!R465","v":"Calculate"}]
[{"$f":"IF(INPUT!P466=D$16,1,2)","v":2},null,{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,T466*K466,T466)","v":0},"psi",{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,INPUT!T466*K466,INPUT!T466)","v":0},"psi",14.503769999999999,null,null,null,null,"Input High Pressure Flash pressure",null,null,null,{"$f":"INPUT!R466","v":0},null,null,{"$f":"T466","v":0}]
[{"$f":"IF(INPUT!P467=D$16,1,2)","v":2},null,{"$f":"IF(A467=1,T467,T467/K466)","v":0},"bar",{"$f":"IF(A467=1,T467*K466,T467)","v":0},"psi",{"$f":"IF(A467=1,INPUT!T467,INPUT!T467/K466)","v":0},"bar",{"$f":"IF(A467=1,INPUT!T467*K466,INPUT!T467)","v":0},"psi",null,null,null,null,null,"Input Low Pressure Flash pressure",null,null,null,{"$f":"INPUT!R467","v":0},null,null,0]
[{"$f":"IF(INPUT!P468=D$16,1,2)","v":2},null,{"$f":"E468/K466","v":8.665985969989892},"bar",{"$f":"'Flash Plant F1- Reference'!D62","v":125.6894673319603},"psi",{"$f":"I468/K466","v":8.665985969989892},"bar",{"$f":"IF(A468=1,W468*E491,W468)","v":125.6894673319603},"psi",null,null,null,null,null,"Calculated High Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A468=1,'Input A1'!C468,'Input A1'!E468)","v":125.6894673319603},null,null,{"$f":"'Flash Plant F1- Improved'!E62","v":125.6894673319603},null,{"$f":"'Flash Plant F1-P10%'!D62","v":125.6894673319603},{"$f":"'Flash Plant F1-P90%'!D62","v":125.6894673319603}]
[{"$f":"IF(INPUT!P469=D$16,1,2)","v":2},null,{"$f":"IF(T464=1,\"NA\",E469/K466)","v":1.8569652399991048},"bar",{"$f":"IF(T464=1,\"NA\",'Flash Plant F1- Reference'!D63)","v":26.932996738941814},"psi",{"$f":"I469/K466","v":1.8569652399991048},"bar",{"$f":"IF(A469=1,W62*K466,W469)","v":26.932996738941814},"psi",null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A469=1,'Input A1'!C469,'Input A1'!E469)","v":26.932996738941814},null,null,{"$f":"'Flash Plant F1- Improved'!D63","v":26.932996738941814},null,{"$f":"'Flash Plant F1-P10%'!D63","v":26.932996738941814},{"$f":"'Flash Plant F1-P90%'!D63","v":26.932996738941814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[{"$f":"IF(INPUT!P471=G$16,1,2)","v":2},null,{"$f":"IF(A471=1,T471,T471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,T471*K471,T471)","v":1},"psi",{"$f":"IF(A471=1,W471,W471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,W471*K471,W471)","v":1},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,null,null,{"$f":"INPUT!R471","v":1},null,null,{"$f":"T471","v":1}]
[{"$f":"IF(INPUT!P472=G$16,1,2)","v":2},null,{"$f":"IF(A472=1,T472,T472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,T472*K471,T472)","v":1},"psi",{"$f":"IF(A472=1,W472,W472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,W472*K471,W472)","v":1},"psi",null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,null,null,{"$f":"INPUT!R472","v":1},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[{"$f":"IF(T474=L1,1,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,null,null,{"$f":"INPUT!R474","v":"surface"}]
[{"$f":"IF(INPUT!P475=D12,1,2)","v":2},null,{"$f":"IF(A475=1,T475,T475/3.28083)","v":19.812059753172218},"m",{"$f":"IF(A475=1,T475*3.28083,T475)","v":65},"ft",null,null,null,null,null,null,null,null,null,"CW pump head",null,null,null,{"$f":"INPUT!R475","v":65},null,null,{"$f":"T475","v":65}]
[{"$f":"IF(INPUT!P476=$C$12,1,2)","v":2},null,{"$f":"IF(A476=1,T476,(T476-32*0)/1.8)","v":12.5},"C",{"$f":"IF(A476=1,T476*1.8+32*0,T476)","v":22.5},"F",null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cw",null,null,null,{"$f":"INPUT!R476","v":22.5},null,null,22.5,null,{"$f":"INPUT!W476","v":22.5},{"$f":"INPUT!X476","v":22.5}]
[{"$f":"IF(INPUT!P477=$C$12,1,2)","v":2},null,{"$f":"IF(A477=1,T477,(T477-32*0)/1.8)","v":4.166666666666667},"C",{"$f":"IF(A477=1,T477*1.8+32*0,T477)","v":7.5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,null,null,{"$f":"INPUT!R477","v":7.5},null,null,7.5]
[{"$f":"IF(INPUT!P478=$C$12,1,2)","v":2},null,{"$f":"IF(A478=1,T478,(T478-32*0)/1.8)","v":2.7777777777777777},"C",{"$f":"IF(A478=1,T478*1.8+32*0,T478)","v":5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,null,null,{"$f":"INPUT!R478","v":5},null,null,5]
[{"$f":"IF(INPUT!P479=H$16,1,2)","v":2},null,{"$f":"IF(A479=1,T479,T479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,T479*K479,T479)","v":0.315},"\"Hg",{"$f":"IF(A479=1,W479,W479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,W479*K479,W479)","v":0.315},"\"Hg",3.9369960000000002E-2,null,null,null,null,"Condenser NCG partial pressure",null,null,null,{"$f":"0.0000825*T481+0.15","v":0.315},null,null,{"$f":"T479","v":0.315},null,{"$f":"0.0000825*Y481+0.15","v":0.315},0.315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,null,null,{"$f":"INPUT!R481","v":2000},null,null,{"$f":"T481","v":2000},null,{"$f":"INPUT!W481","v":2000},{"$f":"INPUT!X481","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,{"$f":"INPUT!R482","v":44},null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,null,null,{"$f":"INPUT!R483","v":20},null,null,20,null,{"$f":"INPUT!W483","v":20},{"$f":"INPUT!X483","v":20}]
[{"$f":"IF(T484=M1,1,IF(T484=M2,2,3))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,null,null,{"$f":"INPUT!R484","v":"Hybrid"},null,null,"Hybrid"]
[{"$f":"T485","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,{"$f":"INPUT!R485","v":3},null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,{"$f":"INPUT!R486","v":0.7},null,null,{"$f":"T486","v":0.7}]
[null,null,{"$f":"IF($A$465=1,C466,C468)","v":8.665985969989892},"bar",{"$f":"IF($A$465=1,E466,E468)","v":125.6894673319603},"psi",{"$f":"IF($A$465=1,G466,G468)","v":8.665985969989892},"bar",{"$f":"IF($A$465=1,I466,I468)","v":125.6894673319603},"psi",null,null,null,null,null,"High Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E487","v":125.6894673319603},null,null,{"$f":"W468","v":125.6894673319603},null,{"$f":"Y468","v":125.6894673319603},{"$f":"Z468","v":125.6894673319603}]
[null,null,{"$f":"IF($A$465=1,C467,C469)","v":1.8569652399991048},"bar",{"$f":"IF($A$465=1,E467,E469)","v":26.932996738941814},"psi",{"$f":"IF($A$465=1,G467,G469)","v":1.8569652399991048},"bar",{"$f":"IF($A$465=1,I467,I469)","v":26.932996738941814},"psi",null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C487","v":8.665985969989892},null,null,{"$f":"W487/K466","v":8.665985969989892},null,{"$f":"Y487/K466","v":8.665985969989892},{"$f":"Z487/K466","v":8.665985969989892}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E488","v":26.932996738941814},null,null,{"$f":"W469","v":26.932996738941814},null,{"$f":"Y469","v":26.932996738941814},{"$f":"Z469","v":26.932996738941814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C488","v":1.8569652399991048},null,null,{"$f":"W489/K466","v":1.8569652399991048},null,{"$f":"Y489/K466","v":1.8569652399991048},{"$f":"Z489/K466","v":1.8569652399991048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Flash Plant F1- Reference'!J11","v":10.65164095055246},null,{"$f":"INPUT!T491","v":0},{"$f":"V491*T491","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[{"$f":"IF(INPUT!P494=K$12,1,2)","v":2},null,{"$f":"IF(A494=1,T494,T494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,T494/K494,T494)","v":350},"btu/h-sqft-F",{"$f":"IF(A494=1,W494,W494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,W494/K494,W494)","v":350},"btu/h-sqft-F",{"$f":"1/(1.8*1.055056*10.76391)","v":4.891949052762827E-2},null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,null,null,{"$f":"INPUT!R494","v":350},null,null,{"$f":"T494","v":350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,null,null,{"$f":"INPUT!R495","v":200},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs",null,null,null,{"$f":"'Summary A1'!H317","v":618.32813242696704},null,null,{"$f":"'Summary A1'!J317","v":534.09870389829234},null,{"$f":"'Summary A1'!L317","v":618.32813242696704},{"$f":"'Summary A1'!M317","v":618.32813242696704}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G63","v":355.94804003551525},null,null,{"$f":"'Flash Plant F2-Improved'!G63","v":310.11772865022704}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R498","v":1},null,null,{"$f":"INPUT!U498","v":0.93},null,{"$f":"INPUT!W498","v":1},{"$f":"INPUT!X498","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G64","v":13.640776088053533},null,null,{"$f":"'Flash Plant F2-Improved'!G64","v":12.19563636457252}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,{"$f":"INPUT!R500","v":1},null,null,{"$f":"INPUT!U500","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G65","v":55.374641957455133},null,null,{"$f":"'Flash Plant F2-Improved'!G65","v":47.818699162234118}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,{"$f":"INPUT!R502","v":1},null,null,{"$f":"INPUT!U502","v":0.93},null,{"$f":"INPUT!W502","v":1},{"$f":"INPUT!X502","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G66","v":77.596714167225812},null,null,{"$f":"'Flash Plant F2-Improved'!G66","v":67.597796654801726}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,{"$f":"INPUT!R504","v":1},null,null,{"$f":"INPUT!U504","v":0.93},null,{"$f":"INPUT!W504","v":1},{"$f":"INPUT!X504","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,null,null,{"$f":"'Flash Plant F2-Reference'!G67","v":35.447845799268869},null,null,{"$f":"'Flash Plant F2-Improved'!G67","v":29.534147037280444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,{"$f":"INPUT!R506","v":1},null,null,{"$f":"INPUT!U506","v":0.93},null,{"$f":"INPUT!W506","v":1},{"$f":"INPUT!X506","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G68","v":29.506348228773433},null,null,{"$f":"'Flash Plant F2-Improved'!G68","v":24.52760014856101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,{"$f":"INPUT!R508","v":1},null,null,{"$f":"INPUT!U508","v":0.93},null,{"$f":"INPUT!W508","v":1},{"$f":"INPUT!X508","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G69","v":50.813766150675036},null,null,{"$f":"'Flash Plant F2-Improved'!G69","v":42.307095880615528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,{"$f":"INPUT!R510","v":1},null,null,{"$f":"INPUT!U510","v":0.93},null,{"$f":"INPUT!W510","v":1},{"$f":"INPUT!X510","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R512","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R513","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"'Flash Plant F2-Reference'!E82","v":2.5282394380990239},null,null,{"$f":"'Flash Plant F2-Improved'!E82","v":2.5282394380990239}]
[{"$f":"IF(T515=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R515","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A515=1,T514,T516)","v":2.5282394380990239},null,{"$f":"INPUT!T517","v":0.93},{"$f":"IF(A515=1,W514,T517)*V517","v":2.3512626774320924},null,{"$f":"INPUT!W517","v":2.5282394380990239},{"$f":"INPUT!X517","v":2.5282394380990239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs",null,null,null,{"$f":"INPUT!R518","v":0}]
[{"$f":"IF(T519=G8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,{"$f":"INPUT!R519","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R520","v":0},null,null,{"$f":"INPUT!U520","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,{"$f":"INPUT!R521","v":0.12},null,{"$f":"INPUT!T521","v":0.66666666666666674},{"$f":"T521*V521","v":0.08},null,{"$f":"INPUT!W521","v":0.12},{"$f":"INPUT!X521","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"IF(T519=\"Fixed\",T520,T521*'Flash Plant F2-Reference'!E85)","v":7733708.9148805616},null,null,{"$f":"IF(T519=\"Fixed\",W520,W521*'Flash Plant F2-Improved'!E85)","v":5157151.1701320447},null,{"$f":"IF(Y519=\"Fixed\",Y520,Y521*'Flash Plant F2-P10%'!E85)","v":7733708.9148805616},{"$f":"IF(T519=\"Fixed\",Z520,Z521*'Flash Plant F2-P90%'!E85)","v":7733708.9148805616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Flash Plant F2-Reference'!E88","v":2.8316281706709066},null,null,{"$f":"'Flash Plant F2-Improved'!E88","v":2.5393636916266598},null,{"$f":"'Flash Plant F2-P10%'!E88","v":2.8316281706709066},{"$f":"'Flash Plant F2-P90%'!E88","v":2.8316281706709066}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!E89","v":1750.8753584985309},null,null,{"$f":"'Flash Plant F2-Improved'!E89","v":1356.2708564241818},null,{"$f":"'Flash Plant F2-P10%'!E89","v":1750.8753584985309},{"$f":"'Flash Plant F2-P90%'!E89","v":1750.8753584985309}]
[{"$f":"IF(T525=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,{"$f":"INPUT!R525","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,null,null,{"$f":"INPUT!R526","v":0},null,{"$f":"INPUT!T526","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A525=0,T526,T524)","v":1750.8753584985309},null,null,{"$f":"IF(A525=0,V526*T527,W524)","v":1356.2708564241818},null,{"$f":"INPUT!W527","v":0.85},{"$f":"INPUT!X527","v":1.3332999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496*T516*(1+T521)","v":0},null,null,{"$f":"W496*V517*(1+W521)","v":536.44873819544489},null,{"$f":"Y496*Y516*(1+Y521)","v":0},{"$f":"Z496*Z516*(1+Z521)","v":0}]

{"sheet":"Summary A1","index":20,"n_rows":320,"n_cols":20,"rows_kept":320,"cut":false,"hidden":true,"merged":[[29,5,29,9],[20,5,20,12]]}
[]
[null,null,null,null,null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,"Flash (0) or Binary (1)",null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario",null,"10% Scenario Hydrothermal Case C","90% Scenario Hydrothermal Case C"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Input A1'!T35","v":2012}]
[{"$f":"'Input A1'!A48","v":0},"Method used for LCOE calc",null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"IF(A24=0,'EERE COE'!D124*100,IF(A276=0,'LCOE Flash'!D15,'LCOE Binary'!D15))","v":11.518829192894593},null,{"$f":"IF(A24=0,'EERE COE'!D268*100,IF(A276=0,'LCOE Flash'!D16,'LCOE Binary'!D16))","v":5.4512988449368409},null,{"$f":"IF(A24=0,'EERE COE 10-90'!D124*100,IF(A276=0,'LCOE Flash 10-90s'!D15,'LCOE Binary 10-90s'!D15))","v":11.02279661131754},{"$f":"IF(A24=0,'EERE COE 10-90'!D268*100,IF(A276=0,'LCOE Flash 10-90s'!D16,'LCOE Binary 10-90s'!D16))","v":12.621013589158803}]
[{"$f":"'Input A1'!A75","v":0},"EGS (1) or Hydro (0)",null,null,null,"RESOURCE TYPE",null,{"$f":"IF(A25=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"IF(A276=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"H279*1000","v":40000},null,{"$f":"J279*1000","v":50000},null,{"$f":"L279*1000","v":40000},40000]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":1},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O304)","v":32694658.889084291},{"$f":"SUM(P50:P304)","v":-72647532.051545233},null,{"$f":"SUM(R50:R304)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Input A1'!T48","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W65","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Input A1'!T52","v":2},null,{"$f":"'Input A1'!W52","v":1},null,{"$f":"'Input A1'!Y52","v":2},{"$f":"'Input A1'!Z52","v":2}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Input A1'!T53","v":1.5},null,{"$f":"'Input A1'!W53","v":1},null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"'Input A1'!Z53","v":1.5}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Input A1'!T55","v":1.5},null,{"$f":"'Input A1'!W55","v":1.25},null,{"$f":"'Input A1'!Y55","v":1.5},{"$f":"'Input A1'!Z55","v":1.5}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Input A1'!T56","v":1.5},null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"'Input A1'!Y56","v":1.5},{"$f":"'Input A1'!Z56","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Input A1'!T46","v":30},null,{"$f":"'Input A1'!W46","v":30},null,{"$f":"'Input A1'!Y46","v":30},{"$f":"'Input A1'!Z46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,null,null,null,null,"RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":225},null,{"$f":"'Resource A1'!E7","v":225},null,{"$f":"'Resource A1'!G7","v":225},{"$f":"'Resource A1'!H7","v":225},null,{"$f":"H50-L50","v":0},{"$f":"H50-M50","v":0},null,{"$f":"H50-J50","v":0},{"$f":"L50-M50","v":0},{"$f":"J50-M50","v":0}]
[null,null,null,null,null,null,"F",{"$f":"'Resource A1'!D8","v":437},null,{"$f":"'Resource A1'!E8","v":437},null,{"$f":"'Resource A1'!G8","v":437},{"$f":"'Resource A1'!H8","v":437},null,{"$f":"H51-L51","v":0},0,null,{"$f":"H51-J51","v":0},{"$f":"L51-M51","v":0},{"$f":"J51-M51","v":0}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Resource A1'!D9","v":2500},null,{"$f":"'Resource A1'!E9","v":2500},null,{"$f":"'Resource A1'!G9","v":2500},{"$f":"'Resource A1'!H9","v":2500},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"ft",{"$f":"'Resource A1'!D10","v":8202.0749999999989},null,{"$f":"'Resource A1'!E10","v":8202.0749999999989},null,{"$f":"'Resource A1'!G10","v":8202.0749999999989},{"$f":"'Resource A1'!H10","v":8202.0749999999989},null,0,0,null,0,0,0]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Resource A1'!D51","v":8.5360000000000005E-2},"note",{"$f":"'Resource A1'!E51","v":8.5360000000000005E-2},null,{"$f":"'Resource A1'!G51","v":8.5360000000000005E-2},{"$f":"'Resource A1'!H51","v":8.5360000000000005E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Resource A1'!D52","v":4.6832051645467769E-2},null,{"$f":"'Resource A1'!E52","v":4.6832051645467769E-2},null,{"$f":"'Resource A1'!G52","v":4.6832051645467769E-2},{"$f":"'Resource A1'!H52","v":4.6832051645467769E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Reservoir A2'!D459","v":1.9397619930845797},null,{"$f":"'Reservoir A2'!G464","v":1.9397619930845797},null,{"$f":"'Reservoir A2'!J464","v":1.9397619930845797},{"$f":"'Reservoir A2'!M459","v":1.9397619930845797},null,0,0,null,0,{"$f":"L56-M56","v":0},0]
[null,null,null,null,null,null,"F",{"$f":"H56*1.8","v":3.4915715875522437},null,{"$f":"J56*1.8","v":3.4915715875522437},null,{"$f":"L56*1.8","v":3.4915715875522437},{"$f":"M56*1.8","v":3.4915715875522437},null,0,0,null,0,0,0]
[null,null,null,null,null,"RESOURCE EXPLORATION",null,{"$f":"H82","v":19094357.151039291},null,{"$f":"J82","v":7890452.9151389021},null,{"$f":"L82","v":19094357.151039291},{"$f":"M82","v":19094357.151039291},null,{"$f":"H58-L58","v":0},0,null,11203904.235900389,0,-11203904.235900389]
[null,null,null,null,null,"Project Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Project Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Input A1'!T82","v":300},null,{"$f":"'Input A1'!W82","v":300},null,{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!T82","v":300},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A83","v":1},"Proportion Expl cost - Y(0), N(1)",null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Input A1'!T83","v":"No"},null,{"$f":"H62","v":"No"},null,{"$f":"H62","v":"No"},{"$f":"H62","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"H295/1000","v":42.425919326029216},null,{"$f":"J295/1000","v":38.870775332037077},null,{"$f":"L295/1000","v":42.425919326029216},{"$f":"M295/1000","v":42.425919326029216},null,{"$f":"H63-L63","v":0},0,null,3.5551439939921394,0,-3.5551439939921394]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Input A1'!T85","v":6},null,{"$f":"'Input A1'!W85","v":5},null,{"$f":"'Input A1'!Y85","v":6},{"$f":"'Input A1'!Z85","v":6},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Input A1'!F84","v":500000},null,{"$f":"'Input A1'!H84","v":350000},null,{"$f":"'Input A1'!Y89","v":500000},{"$f":"'Input A1'!Z89","v":500000},null,0,0,null,150000,0,-150000]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Input A1'!T86","v":60000},null,{"$f":"'Input A1'!W86","v":60000},null,{"$f":"'Input A1'!T86","v":60000},{"$f":"'Input A1'!T86","v":60000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'lease size'!D17","v":729.04767359526966},null,{"$f":"'lease size'!E17","v":727.25461265446847},null,{"$f":"'lease size'!F17","v":729.04767359526966},{"$f":"'lease size'!G17","v":729.04767359526966}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"H67*'Input A1'!T156","v":21871.430207858091},null,{"$f":"J67*'Input A1'!W156","v":21817.638379634052},null,{"$f":"L67*'Input A1'!Y156","v":21871.430207858091},{"$f":"M67*'Input A1'!Z156","v":21871.430207858091},null,null,null,null,null,0,-53.791828224038909]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T153)","v":5},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W153)","v":3},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Y153)","v":5},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Z153)","v":5},null,0,0,null,2,0,-2]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!T154)","v":3000000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!W154)","v":1800000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Y154)","v":3000000},{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Z154)","v":3000000}]
[null,null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":125000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W155)","v":125000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":125000},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":125000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Input A1'!T157","v":0},null,{"$f":"'Input A1'!W157","v":0},null,{"$f":"'Input A1'!T157","v":0},{"$f":"'Input A1'!T157","v":0},null,null,null,null,0,0,0]
[0,"ExpW full size - N(0), Y(1)",null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},{"$f":"IF(A73=1,1,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"H53","v":8202.0749999999989},null,{"$f":"H53","v":8202.0749999999989},null,null,null,null,null,null,null,0,0,8202.0749999999989]
[null,null,null,null,null,"Estimated Exploration Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A152","v":0},"Drill ExpW - Y(0), N(1)",null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"IF($A76=1,0,H69*H70)","v":15000000},null,{"$f":"IF($A76=1,0,J69*J70)","v":5400000},null,{"$f":"IF($A76=1,0,L69*L70)","v":15000000},{"$f":"IF($A76=1,0,M69*M70)","v":15000000},null,0,0,null,9600000,0,-9600000]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"H65*H64+H69*H72","v":3000000},null,{"$f":"J65*J64+J69*J72","v":1750000},null,{"$f":"L65*L64+L69*L72","v":3000000},{"$f":"M65*M64+M69*M72","v":3000000},null,0,0,null,1250000,0,-1250000]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"H64*H66+MAX(H69,H85)*H71","v":985000},null,{"$f":"J64*J66+MAX(J69,J85)*J71","v":675000},null,{"$f":"L64*L66+MAX(L69,L85)*L71","v":985000},{"$f":"M64*M66+MAX(M69,M85)*M71","v":985000},null,0,0,null,310000,0,-310000]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"H68*MAX(H69,H85)","v":109357.15103929046},null,{"$f":"J68*MAX(J69,J85)","v":65452.915138902157},null,{"$f":"L68*MAX(L69,L85)","v":109357.15103929046},{"$f":"M68*MAX(M69,M85)","v":109357.15103929046},null,null,null,null,null,0,-43904.235900388303]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'lease size'!D19","v":3645.2383679763484},null,{"$f":"'lease size'!E19","v":2181.7638379634054},null,{"$f":"'lease size'!F19","v":3645.2383679763484},{"$f":"'lease size'!G19","v":3645.2383679763484}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"IF(A62=1,1,H63/H61)","v":1},null,{"$f":"IF($A62=1,1,J63/J61)","v":1},null,{"$f":"IF($A62=1,1,L63/L61)","v":1},1,null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"SUM(H76:H79)*H81","v":19094357.151039291},null,{"$f":"SUM(J76:J79)*J81","v":7890452.9151389021},null,{"$f":"SUM(L76:L79)*L81","v":19094357.151039291},{"$f":"SUM(M76:M79)*M81","v":19094357.151039291},null,0,0,null,11203904.235900389,0,-11203904.235900389]
[null,null,null,null,null,"RESOURCE CONFIRMATION",null,{"$f":"H105","v":53718763.863563545},null,{"$f":"J105","v":17013754.35711997},null,{"$f":"L105","v":53718763.863563545},53718763.863563545,null,0,0,null,36705009.506443575,0,-36705009.506443575]
[null,null,null,null,null,"Confirmation Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Input A1'!T159","v":2},null,{"$f":"INPUT!U159","v":1.5},null,{"$f":"'Input A1'!Y159","v":2},{"$f":"'Input A1'!Z159","v":2},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Input A1'!T161","v":2},null,{"$f":"'Input A1'!W161","v":2},null,{"$f":"'Input A1'!T161","v":2},{"$f":"'Input A1'!T161","v":2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"(H85-1)","v":1},null,{"$f":"(J85-1)","v":0.5},null,{"$f":"(L85-1)","v":1},{"$f":"(M85-1)","v":1}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Input A1'!T163","v":"Well Count"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A163","v":0},"Well Count (0), Prod Capacity (1)",null,null,null,"Production Capacity to be Confirmed",null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!W165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"H279/H112","v":6.5619568887553967},null,{"$f":"J279/J112","v":6.8014924927754574},null,{"$f":"L279/L112","v":6.5619568887553967},{"$f":"M279/M112","v":6.5619568887553967}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Input A1'!T162","v":0.6},null,{"$f":"'Input A1'!W162","v":0.75},null,{"$f":"'Input A1'!Y162","v":0.6},{"$f":"'Input A1'!Z162","v":0.6},null,0,0,null,-0.15000000000000002,0,0.15000000000000002]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Input A1'!T170*'Summary A1'!H109","v":7267859.029056265},null,{"$f":"'Input A1'!W172","v":4360715.4174337592},null,{"$f":"'Input A1'!Y170*'Summary A1'!L109","v":7267859.029056265},{"$f":"'Input A1'!Z170*'Summary A1'!M109","v":7267859.029056265},null,0,0,null,2907143.6116225058,0,-2907143.6116225058]
[null,null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"(H96)/H91+(H85-1)*H86","v":7},null,{"$f":"(J96)/J91+(J85-1)*J86","v":3.6666666666666665},null,{"$f":"(L96)/L91+(L85-1)*L86","v":7},{"$f":"(M96)/M91+(M85-1)*M86","v":7},null,0,0,null,3.3333333333333335,0,-3.3333333333333335]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Input A1'!T181","v":"No"},null,{"$f":"H94","v":"No"},null,{"$f":"H94","v":"No"},{"$f":"H94","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A181","v":0},"stimulate ConfirmW - N(0), Y(1)",null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"IF(A95=0,0,'Input A1'!T183)","v":0},null,{"$f":"IF(A95=0,0,'Input A1'!W183)","v":0},null,{"$f":"IF(A95=0,0,'Input A1'!Y183)","v":0},{"$f":"IF(A95=0,0,'Input A1'!Z183)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"IF($A89=0,'Input A1'!T164,H89*H279/H90)","v":3},null,{"$f":"IF($A89=0,'Input A1'!W164,J89*J279/J90)","v":2},null,{"$f":"IF($A89=0,'Input A1'!Y164,L89*L279/L90)","v":3},{"$f":"IF($A89=0,'Input A1'!Z164,M89*M279/M90)","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"H96*H90","v":19.68587066626619},null,{"$f":"J96*J90","v":13.602984985550915},null,{"$f":"L96*L90","v":19.68587066626619},{"$f":"M96*M90","v":19.68587066626619},null,{"$f":"H97-L97","v":0},{"$f":"H97-M97","v":0},null,6.0828856807152754,0,-6.0828856807152754]
[null,null,null,null,null,null,"% of total",{"$f":"H97/H279","v":0.49214676665665474},null,{"$f":"J97/J279","v":0.27205969971101829},null,{"$f":"L97/L279","v":0.49214676665665474},{"$f":"M97/M279","v":0.49214676665665474},null,0,0,null,0.22008706694563646,0,-0.22008706694563646]
[null,null,null,null,null,"Estimated Confirmation Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"H93*H92","v":50875013.203393854},null,{"$f":"J93*J92","v":15989289.863923782},null,{"$f":"L93*L92","v":50875013.203393854},50875013.203393854,null,0,0,null,34885723.339470074,0,-34885723.339470074]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"H95*H96*(H114/(H112+H114))+H95*H87","v":0},null,{"$f":"J95*J96*(J114/(J112+J114))+J95*J87","v":0},null,{"$f":"L95*L96*(L114/(L112+L114))+L95*L87","v":0},{"$f":"M95*M96*(M114/(M112+M114))+M95*M87","v":0},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A175","v":1},"ND Confirmation - fixed (0), % (1)",null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"H100*'Input A1'!T179","v":2543750.6601696927},null,{"$f":"J100*'Input A1'!W179","v":799464.49319618917},null,{"$f":"L100*'Input A1'!T179","v":2543750.6601696927},{"$f":"M100*'Input A1'!T179","v":2543750.6601696927},null,0,0,null,1744286.1669735035,0,-1744286.1669735035]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Input A1'!T174*H85","v":0},null,{"$f":"'Input A1'!W174*J85","v":0},null,{"$f":"'Input A1'!T174*L85","v":0},{"$f":"'Input A1'!T174*M85","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Input A1'!T186","v":300000},null,{"$f":"'Input A1'!W186","v":225000},null,{"$f":"'Input A1'!T186","v":300000},{"$f":"'Input A1'!T186","v":300000},null,0,0,null,75000,0,-75000]
[null,null,null,null,null,"Total Cost",null,{"$f":"SUM(H100:H104)","v":53718763.863563545},null,{"$f":"SUM(J100:J104)","v":17013754.35711997},null,{"$f":"SUM(L100:L104)","v":53718763.863563545},53718763.863563545,null,0,0,null,36705009.506443575,0,-36705009.506443575]
[null,null,null,null,null,"WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"H131","v":63310585.876010597},null,{"$f":"J131","v":53021079.634917915},null,{"$f":"L131","v":63310585.876010597},{"$f":"M131","v":63310585.876010597},null,{"$f":"H106-L106","v":0},0,null,10289506.241092682,0,-10289506.241092682]
[null,null,null,null,null,"Well Field Development Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Input A1'!T197","v":"Cost Curves"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Input A1'!T225","v":6056549.1908802213},null,{"$f":"'Input A1'!W225","v":3633929.5145281325},null,{"$f":"'Input A1'!Y225","v":6056549.1908802213},{"$f":"'Input A1'!Z225","v":6056549.1908802213},null,0,0,null,2422619.6763520888,0,-2422619.6763520888]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Input A1'!T228","v":6056549.1908802213},null,{"$f":"'Input A1'!W228","v":3633929.5145281325},null,{"$f":"'Input A1'!Y228","v":6056549.1908802213},{"$f":"'Input A1'!Z228","v":6056549.1908802213},null,0,0,null,2422619.6763520888,0,-2422619.6763520888]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Input A1'!T194","v":0.75},null,{"$f":"'Input A1'!W194","v":0.75},null,{"$f":"'Input A1'!Y194","v":0.75},{"$f":"'Input A1'!Z194","v":0.75},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"IF($A$276=1,H294,H311)","v":6.0957425777277212},null,{"$f":"IF($A$276=1,J294,J311)","v":7.3513276759637654},null,{"$f":"IF($A$276=1,L294,L311)","v":6.0957425777277212},{"$f":"IF($A$276=1,M294,M311)","v":6.0957425777277212},null,0,0,null,-1.2555850982360441,0,1.2555850982360441]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"H96+H73","v":3},null,{"$f":"J96+J73","v":2},null,{"$f":"L96+L73","v":3},{"$f":"M96+M73","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"IF(H113>(1+H111)*H112,0,IF(H113>H112,H111*H112-(H113-H112),H111*H112))","v":4.5718069332957914},null,{"$f":"IF(J113>(1+J111)*J112,0,IF(J113>J112,J111*J112-(J113-J112),J111*J112))","v":5.5134957569728238},null,{"$f":"IF(L113>(1+L111)*L112,0,IF(L113>L112,L111*L112-(L113-L112),L111*L112))","v":4.5718069332957914},{"$f":"IF(M113>(1+M111)*M112,0,IF(M113>M112,M111*M112-(M113-M112),M111*M112))","v":4.5718069332957914},null,0,0,null,-0.94168882367703244,{"$f":"L114-M114","v":0},{"$f":"J114-M114","v":0.94168882367703244}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"IF(H116+H117+H118>0,H116+H117+H118,0)","v":4.6292524799324237},null,{"$f":"IF(J116+J117+J118>0,J116+J117+J118,0)","v":6.9810511909042532},null,{"$f":"IF(L116+L117+L118>0,L116+L117+L118,0)","v":4.6292524799324237},{"$f":"IF(M116+M117+M118>0,M116+M117+M118,0)","v":4.6292524799324237},null,0,0,null,-2.3517987109718295,0,2.3517987109718295]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Input A1'!T190","v":0},null,{"$f":"'Input A1'!W190","v":0},null,{"$f":"H116","v":0},{"$f":"H116","v":0},null,{"$f":"H116-L116","v":0},{"$f":"H116-M116","v":0},null,{"$f":"H116-J116","v":0},0,0]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"(1-'Input A1'!T189)*('Summary A1'!H114+'Summary A1'!H118)","v":1.5335099022047021},null,{"$f":"(1-'Input A1'!W189)*('Summary A1'!J114+'Summary A1'!J118)","v":1.6297235149404874},null,{"$f":"(1-'Input A1'!Y189)*('Summary A1'!L114+'Summary A1'!L118)","v":1.5335099022047021},{"$f":"(1-'Input A1'!Z189)*('Summary A1'!M114+'Summary A1'!M118)","v":1.5335099022047021},null,0,0,null,-9.6213612735785325E-2,0,9.6213612735785325E-2]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"IF(H112-H113>0,H112-H113,0)","v":3.0957425777277212},null,{"$f":"IF(J112-J113>0,J112-J113,0)","v":5.3513276759637654},null,{"$f":"IF(L112-L113>0,L112-L113,0)","v":3.0957425777277212},{"$f":"IF(M112-M113>0,M112-M113,0)","v":3.0957425777277212},null,0,0,null,-2.2555850982360441,0,2.2555850982360441]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":2.4999999999999996},null,{"$f":"H119","v":2.4999999999999996},null,{"$f":"H119","v":2.4999999999999996},{"$f":"H119","v":2.4999999999999996},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!F16/3280.83","v":2.4999999999999996},null,{"$f":"H120","v":2.4999999999999996},null,{"$f":"H120","v":2.4999999999999996},{"$f":"H120","v":2.4999999999999996},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Well Field Development Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Input A1'!T236","v":250000},null,{"$f":"'Input A1'!W236","v":250000},null,{"$f":"'Input A1'!Y232","v":250000},{"$f":"'Input A1'!Z232","v":250000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"(H112+H114+H116)*H122","v":2666887.377755878},null,{"$f":"(J112+J114+J116)*J122","v":3216205.8582341471},null,{"$f":"(L112+L114+L116)*L122","v":2666887.377755878},2666887.377755878,null,0,0,null,-549318.48047826905,0,549318.48047826905]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"H112*'Summary A1'!H218","v":0},null,{"$f":"J112*'Summary A1'!J218","v":0},null,{"$f":"L112*'Summary A1'!L218","v":0},{"$f":"M112*'Summary A1'!M218","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"H231","v":902239.75020696945},null,{"$f":"J231","v":875757.53618738835},null,{"$f":"L231","v":902239.75020696945},{"$f":"M231","v":902239.75020696945},null,0,0,null,26482.214019581093,0,-26482.214019581093]
[null,null,null,null,null,"Permitting Cost (Utilization Plan) for Well Field & Power Plant",null,{"$f":"'Input A1'!T238","v":1000000},null,{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"'Input A1'!Y238","v":1000000},{"$f":"'Input A1'!Z238","v":1000000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"(H129+H130+H123+H124+H125+H126)*'Input A1'!T237","v":3014789.8036195524},null,{"$f":"(J129+J130+J123+J124+J125+J126)*'Input A1'!W237","v":2524813.3159484719},null,{"$f":"(L129+L130+L123+L124+L125+L126)*'Input A1'!T237","v":3014789.8036195524},{"$f":"(M129+M130+M123+M124+M125+M126)*'Input A1'!T237","v":3014789.8036195524},null,0,0,null,489976.48767108051,0,-489976.48767108051]
[null,null,null,null,null,"Subtotal - Well Field Development Costs Not Associated with Drilling or Stimulation",null,{"$f":"SUM(H123:H127)","v":7583916.9315823996},null,{"$f":"SUM(J123:J127)","v":7616776.7103700079},null,{"$f":"SUM(L123:L127)","v":7583916.9315823996},7583916.9315823996,null,0,0,null,-32859.778787608258,0,{"$f":"J128-M128","v":32859.778787608258}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"H109*H115","v":28037295.361714978},null,{"$f":"J109*J115","v":25368647.965058733},null,{"$f":"L109*L115","v":28037295.361714978},{"$f":"M109*M115","v":28037295.361714978},null,0,0,null,2668647.396656245,0,{"$f":"J129-M129","v":-2668647.396656245}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"H110*H114","v":27689373.582713213},null,{"$f":"J110*J114","v":20035654.95948917},null,{"$f":"L110*L114","v":27689373.582713213},{"$f":"M110*M114","v":27689373.582713213},null,0,0,null,7653718.6232240424,0,-7653718.6232240424]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"SUM(H128:H130)","v":63310585.876010597},null,{"$f":"SUM(J128:J130)","v":53021079.634917915},null,{"$f":"SUM(L128:L130)","v":63310585.876010597},63310585.876010597,null,0,0,null,10289506.241092682,0,-10289506.241092682]
[null,null,null,null,null,"RESERVOIR DEFINITION",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Flow Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Input A1'!C241","v":80},null,{"$f":"H134*'Input A1'!V$241","v":80},null,{"$f":"'Input A1'!Y241","v":80},{"$f":"'Input A1'!Z241","v":80},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"'Input A1'!E241","v":634930.55999999994},null,{"$f":"H135*'Input A1'!V$241","v":634930.55999999994},null,{"$f":"L134*'Input A1'!E240","v":634930.55999999994},{"$f":"M134*'Input A1'!E240","v":634930.55999999994},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","gpm",{"$f":"'Input A1'!G241","v":1520.9759256491075},null,{"$f":"H136*'Input A1'!V$241","v":1520.9759256491075},null,{"$f":"L135*'Input A1'!G240","v":1520.9759256491075},{"$f":"M135*'Input A1'!G240","v":1520.9759256491075},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A75","v":0},{"$f":"'Input A1'!A398","v":0},{"$f":"'Input A1'!A283","v":0},null,null,"Subsurface Water Loss",null,{"$f":"IF(A137=0,0,'Input A1'!T282)","v":0},null,{"$f":"IF(A137=0,0,'Input A1'!W282)","v":0},null,{"$f":"'Input A1'!Y282","v":0},{"$f":"'Input A1'!Z282","v":0},null,0,0,null,0,0,0]
[{"$f":"IF(A137=1,H137*H143,0)","v":0},{"$f":"IF(A137=1,J137*J143,0)","v":0},{"$f":"IF(A137=1,L137*L143,0)","v":0},{"$f":"IF(A137=1,M137*M143,0)","v":0},null,"Flash Steam Cycle Water Losses",null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Reference'!D134)","v":0.22451463530532972},null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Improved'!D134)","v":0.2232004839708957},null,{"$f":"IF($B$137=1,0,'Flash Plant F1-P10%'!D134)","v":0.22451463530532972},{"$f":"IF($B$137=1,0,'Flash Plant F1-P90%'!D134)","v":0.22451463530532972},null,null,null,null,1.3141513344340217E-3,0,-1.3141513344340217E-3]
[{"$f":"IF(AND($C137=1,$B137=0),H138*H143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),J138*J143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),L138*L143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),M138*M143,0)","v":0},null,"Injection Well Flow Rate","kg/s",{"$f":"(1+A$140+A$141)*H134*1/H$111","v":82.718438900764824},null,{"$f":"(1+B$140+B$141)*J134*1/J$111","v":82.858615043104464},null,{"$f":"(1+C$140+C$141)*L134*1/L$111","v":82.718438900764824},82.718438900764824,null,0,0,null,-0.14017614233964082,0,0.14017614233964082]
[{"$f":"IF($A137=1,H137,0)","v":0},{"$f":"IF($A137=1,J137,0)","v":0},{"$f":"IF($A137=1,L137,0)","v":0},{"$f":"IF($A137=1,M137,0)","v":0},null,"Injection Well Flow Rate","lb/hr",{"$f":"(1+A$140+A$141)*H135*1/H$111","v":656505.80916985485},null,{"$f":"(1+B$140+B$141)*J135*1/J$111","v":657618.33562678425},null,656505.80916985485,656505.80916985485,null,0,0,null,-1112.526456929394,0,1112.526456929394]
[{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-H138))","v":-0.22451463530532972},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-J138))","v":-0.2232004839708957},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-L138))","v":-0.22451463530532972},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-M138))","v":-0.22451463530532972},null,"Injection Well Flow Rate","gpm",{"$f":"(1+A$140+A$141)*H136*1/H$111","v":1572.659427191749},null,{"$f":"(1+B$140+B$141)*J136*1/J$111","v":1575.324483914861},null,1572.659427191749,1572.659427191749,null,{"$f":"H141-L141","v":0},0,null,-2.6650567231120021,0,2.6650567231120021]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"H134*H112","v":487.65940621821767},null,{"$f":"J134*J112","v":588.10621407710119},null,{"$f":"L134*L112","v":487.65940621821767},{"$f":"M134*M112","v":487.65940621821767},null,0,0,null,-100.44680785888352,0,100.44680785888352]
[null,null,null,null,null,"Total Production Flow","lb/hr",{"$f":"H135*H112","v":3870373.2484925054},null,{"$f":"J135*J112","v":4667582.5980431717},null,{"$f":"L135*L112","v":3870373.2484925054},{"$f":"M135*M112","v":3870373.2484925054},null,0,0,null,-797209.34955066629,0,797209.34955066629]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"H139*H114","v":378.17273247792093},null,{"$f":"J139*J114","v":456.84062246880103},null,{"$f":"L139*L114","v":378.17273247792093},378.17273247792093,null,0,0,null,-78.667889990880099,0,78.667889990880099]
[null,null,null,null,null,"Total Injection Flow","lb/hr",{"$f":"H140*H114","v":3001417.8101117061},null,{"$f":"J140*J114","v":3625775.9031858053},null,{"$f":"L140*L114","v":3001417.8101117061},{"$f":"M140*M114","v":3001417.8101117061},null,0,0,null,-624358.09307409916,0,624358.09307409916]
["note",null,null,null,null,"Reservoir Stimulation",null,{"$f":"H158","v":0},null,{"$f":"J158","v":0},null,{"$f":"L158","v":0},0,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A243","v":0},"wells stimulated N(0), Y(1)",null,null,null,"Are Wells Stimulated?",null,{"$f":"'Input A1'!T243","v":"No"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"J147-M147","v":0}]
[{"$f":"'Input A1'!A244","v":0},"input (0) or calc (1) stimulation $$",null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Input A1'!T244","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"IF($A$191=1,2*H183*H182*H185,\" \")","v":" "},null,{"$f":"IF($A$191=1,2*J183*J182*J185,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Surface Area Calculated","ft^2",{"$f":"IF($A$191=1,H149*3.28083^2,\" \")","v":" "},null,{"$f":"IF($A$191=1,J149*3.28083^2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Input A1'!T249","v":200000},null,{"$f":"'Input A1'!W249","v":200000},null,null,null,null,null,null,null,0,0,200000]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Input A1'!T250","v":0.1},null,{"$f":"'Input A1'!W250","v":0.1},null,null,null,null,null,null,null,0,0,0.1]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"(H118+H114)*H114/(H112+H114)","v":3.2860926475815058},null,{"$f":"(J118+J114)*J114/(J112+J114)","v":4.656352899829967},null,3.2860926475815058,3.2860926475815058,null,null,null,null,-1.3702602522484613,{"$f":"L153-M153","v":0},1.3702602522484613]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!T246,IF($A$191=0,0,(H151+H152*H150)/H153)))","v":0},null,{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!W246,IF($A$191=0,0,(J151+J152*J150)/J153)))","v":0},null,{"$f":"IF($A147=0,0,'Input A1'!Y246)","v":0},{"$f":"IF($A147=0,0,'Input A1'!Z246)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Estimated Stimulation Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"H153*H154","v":0},null,{"$f":"J153*J154","v":0},null,{"$f":"L153*L154","v":0},{"$f":"M153*M154","v":0},null,null,null,null,0,{"$f":"L156-M156","v":0},0]
[null,null,null,null,null,"Other Cost",null,{"$f":"H156*'Input A1'!T237","v":0},null,{"$f":"J156*'Input A1'!W237","v":0},null,{"$f":"L156*'Input A1'!T237","v":0},{"$f":"M156*'Input A1'!T237","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Stimulation Cost",null,{"$f":"SUM(H156:H157)","v":0},null,{"$f":"SUM(J156:J157)","v":0},null,{"$f":"SUM(L156:L157)","v":0},{"$f":"SUM(M156:M157)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Hydraulic Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A254","v":0},"input (1) or calc (0) H Drwdwn",null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Input A1'!T254","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","psi-h/ 1000lb",{"$f":"'Input A1'!C255","v":0.5},null,{"$f":"'Input A1'!V255*H161","v":0.5},null,{"$f":"'Input A1'!Y255","v":0.5},{"$f":"'Input A1'!Z255","v":0.5},null,0,0,null,0,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","kPa-s/kg",{"$f":"'Input A1'!E255","v":27.360574519211998},null,{"$f":"'Input A1'!V255*H162","v":27.360574519211998},null,{"$f":"L161*'Input A1'!E254","v":27.360574519211998},{"$f":"M161*'Input A1'!E254","v":27.360574519211998},null,0,0,null,0,0,0]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Input A1'!T256","v":1},null,{"$f":"'Input A1'!W256","v":1},null,{"$f":"'Input A1'!T256","v":1},{"$f":"'Input A1'!T256","v":1},null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A258","v":0},"drwdwn based on kA(0), or frac (1)",null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"IF(A160=1,'Input A1'!T258,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Permeability","darcy",{"$f":"IF(A160=1,'Input A1'!T259,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!W259,0)","v":0},null,{"$f":"H165","v":0},{"$f":"H165","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"IF(A160=1,'Input A1'!E260*'Input A1'!E261,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!I260*'Input A1'!I261,0)","v":0},null,{"$f":"H166","v":0},{"$f":"H166","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"H165*H166","v":0},null,{"$f":"J165*J166","v":0},null,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,{"$f":"H168*'Input A1'!V248","v":1000},null,1000,1000,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","ft",{"$f":"'Input A1'!E248","v":3280.83},null,{"$f":"H169*'Input A1'!V248","v":3280.83},null,3280.83,3280.83,null,null,null,null,0,0,0]
[null,null,null,null,null,"# Fractures",null,{"$f":"H183","v":" "},null,{"$f":"J183","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"H185","v":" "},null,{"$f":"J185","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"H184","v":" "},null,{"$f":"J184","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Effective Fracture length","m",{"$f":"IF($A$191=1,H182*'Input A1'!T275,\" \")","v":" "},null,{"$f":"IF($A$191=1,J182*'Input A1'!W275,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Reservoir Pressure Drop","psi",{"$f":"'Reservoir A1'!G70","v":317.46527999999995},"note",{"$f":"'Reservoir A1'!M70","v":317.46527999999995},null,{"$f":"'Reservoir A1 10-90s'!G70","v":317.46527999999995},{"$f":"'Reservoir A1 10-90s'!M70","v":317.46527999999995},null,null,null,null,0,0,0]
[null,null,null,null,null,"Reservoir Pressure Drop","bar",{"$f":"'Reservoir A1'!D70","v":21.888466240156866},null,{"$f":"'Reservoir A1'!J70","v":21.888466240156866},null,{"$f":"'Reservoir A1 10-90s'!D70","v":21.888466240156866},{"$f":"'Reservoir A1 10-90s'!J70","v":21.888466240156866},null,null,null,null,0,0,0]
[null,null,null,null,null,"Thermal Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A264","v":0},"use calc max decline (0) or input (1)",null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"IF(A177=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":" 0.21*H50-12.2","v":35.049999999999997},"note",{"$f":" 0.21*H50-12.2","v":35.049999999999997},null,{"$f":" 0.21*L50-12.2","v":35.049999999999997},{"$f":" 0.21*M50-12.2","v":35.049999999999997},null,null,null,null,0,{"$f":"L178-M178","v":0},{"$f":"J178-M178","v":0}]
[null,null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":35.049999999999997},null,{"$f":"IF(A177=0,H178,'Input A1'!G265)","v":35.049999999999997},null,{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":35.049999999999997},{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":35.049999999999997},null,0,0,null,0,0,0]
[null,null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"IF($A$191=0,'Input A1'!T268,\" \")","v":5.0000000000000001E-3},null,{"$f":"IF($A$191=0,'Input A1'!W268,\" \")","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,{"$f":"H181-L181","v":0},{"$f":"H181-M181","v":0},null,{"$f":"H181-J181","v":0},0,0]
[null,null,null,null,null,"Fracture Length","m",{"$f":"IF($A191=1,'Input A1'!C248*1000/COS('Input A1'!T274*PI()/180),\"\")","v":""},null,{"$f":"IF($A191=1,'Input A1'!W248*1000/COS('Input A1'!W274*PI()/180),\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"# Fractures",null,{"$f":"IF($A191=1,'Input A1'!T273,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!W273,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"IF($A191=1,'Input A1'!C270,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G270,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"IF($A191=1,'Input A1'!C271,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G271,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"IF($A191=1,H182*H185*H183*2,\"\")","v":""},null,{"$f":"IF($A191=1,J182*J185*J183*2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,"Fracture Area","ft^2",{"$f":"IF($A191=1,H186*$A187,\"\")","v":""},null,{"$f":"IF($A191=1,J186*$A187,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Relative Revenue",null,{"$f":"IF($A$276=0,'Reservoir F1'!F49,IF($A$191=0,'Reservoir B1'!F49,'Reservoir B2'!F49))","v":0.89048754989716838},null,{"$f":"IF($A$276=0,'Reservoir F1'!H49,IF($A$191=0,'Reservoir B1'!H49,'Reservoir B2'!H49))","v":0.89091091092771313},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F49,IF($A$191=0,'Reservoir B1 10-90s'!F49,'Reservoir B2'!F49))","v":0.89048754989716838},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H49,IF($A$191=0,'Reservoir B1 10-90s'!H49,'Reservoir B2'!H49))","v":0.89048754989716838},null,0,{"$f":"H189-M189","v":0},null,-4.2336103054474439E-4,0,4.2336103054474439E-4]
[{"$f":"IF('Input A1'!A283=1,1,0)","v":0},"makeup CW loss - Y(1),N(0)",null,null,null,"1st Replacement","yr",{"$f":"IF($A$276=0,'Reservoir F1'!F50,IF($A$191=0,'Reservoir B1'!F50,'Reservoir B2'!F50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1'!H50,IF($A$191=0,'Reservoir B1'!H50,'Reservoir B2'!H50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F50,IF($A$191=0,'Reservoir B1 10-90s'!F50,'Reservoir B2'!F50))","v":"NA"},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H50,IF($A$191=0,'Reservoir B1 10-90s'!H50,'Reservoir B2'!H50))","v":"NA"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A267*0","v":0},"decline rate (0) or Carslw-Jagr (1)",null,null,null,"# Reservoirs used",null,{"$f":"IF($A$276=0,'Reservoir F1'!F51,IF($A$191=0,'Reservoir B1'!F51,'Reservoir B2'!F51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1'!H51,IF($A$191=0,'Reservoir B1'!H51,'Reservoir B2'!H51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F51,IF($A$191=0,'Reservoir B1 10-90s'!F51,'Reservoir B2'!F51))+1","v":1},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H51,IF($A$191=0,'Reservoir B1 10-90s'!H51,'Reservoir B2'!H51))+1","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"IF($A$276=0,'Reservoir F1'!F52,IF($A$191=0,'Reservoir B1'!F52,'Reservoir B2'!F52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1'!H52,IF($A$191=0,'Reservoir B1'!H52,'Reservoir B2'!H52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F52,IF($A$191=0,'Reservoir B1 10-90s'!F52,'Reservoir B2'!F52))","v":0},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H52,IF($A$191=0,'Reservoir B1 10-90s'!H52,'Reservoir B2'!H52))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"IF($A$276=0,'Reservoir F1'!F53,IF($A$191=0,'Reservoir B1'!F53,'Reservoir B2'!F53))","v":12.608963995651742},null,{"$f":"IF($A$276=0,'Reservoir F1'!H53,IF($A$191=0,'Reservoir B1'!H53,'Reservoir B2'!H53))","v":12.608963995651742},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F53,IF($A$191=0,'Reservoir B1 10-90s'!F53,'Reservoir B2'!F53))","v":12.608963995651742},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H53,IF($A$191=0,'Reservoir B1 10-90s'!H53,'Reservoir B2'!H53))","v":12.608963995651742},null,0,{"$f":"H193-M193","v":0},null,0,0,0]
[null,null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling","$/yr",{"$f":"H199","v":0},null,{"$f":"J199","v":0},null,{"$f":"L199","v":0},{"$f":"M199","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Loss Rate (% of Injected Flow)","%",{"$f":"IF(A190=1,'Input A1'!T282,0)","v":0},null,{"$f":"IF(A190=1,'Input A1'!W282,0)","v":0},null,{"$f":"IF(A190=1,'Input A1'!Y282,0)","v":0},{"$f":"IF(A190=1,'Input A1'!Z282,0)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/acre-ft",{"$f":"IF(A190=1,'Input A1'!E284,0)","v":0},null,{"$f":"IF($A190=1,'Input A1'!I284,0)","v":0},null,{"$f":"IF($A190=1,'Input A1'!Y284,0)","v":0},{"$f":"IF($A190=1,'Input A1'!Z284,0)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/m^3",{"$f":"IF(A190=1,'Input A1'!C284,0)","v":0},null,{"$f":"IF(A190=1,'Input A1'!G284,0)","v":0},null,{"$f":"L196/'Input A1'!E282","v":0},{"$f":"M196/'Input A1'!E282","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"IF($A$276=0,'O&M Cost F1'!H63,'O&M Costs B1'!H57)","v":0},null,{"$f":"IF($A$276=0,'O&M Cost F1'!Q63,'O&M Costs B1'!Q57)","v":0},null,{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!H63,'O&M Costs B1 10-90s'!H57)","v":0},{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!Q63,'O&M Costs B1 10-90s'!Q57)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Cost","$/yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65)","v":0},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Pumping",null,{"$f":"H219","v":0},null,{"$f":"J219","v":0},null,{"$f":"L219","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"H134","v":80},null,{"$f":"J134","v":80},null,{"$f":"L134","v":80},80,null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"H135","v":634930.55999999994},null,{"$f":"J135","v":634930.55999999994},null,{"$f":"L135","v":634930.55999999994},634930.55999999994,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A288","v":0},"wells pumped -Y(1), N(0)",null,null,null,"Are Production Pumps Used?",null,{"$f":"'Input A1'!T288","v":"No"},null,{"$f":"H204","v":"No"},null,{"$f":"H204","v":"No"},{"$f":"H204","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Input A1'!T290","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(H206>0,1,0)","v":0},{"$f":"IF(J206>0,1,0)","v":0},{"$f":"IF(L206>0,1,0)","v":0},{"$f":"IF(M206>0,1,0)","v":0},null,"Pump Depth Setting","ft",{"$f":"'GF Pumping A2'!G253","v":0},null,{"$f":"'GF Pumping A2'!M253","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":0},{"$f":"'GF Pumping A2 10-90s'!M253","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pump Depth Setting","m",{"$f":"'GF Pumping A2'!D253","v":0},null,{"$f":"'GF Pumping A2'!J253","v":0},null,{"$f":"'GF Pumping A2 10-90s'!D253","v":0},{"$f":"'GF Pumping A2 10-90s'!J253","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"IF(H209<H210,\"Yes\",\"No\")","v":"Yes"},null,{"$f":"IF(J209<J210,\"Yes\",\"No\")","v":"Yes"},null,{"$f":"IF(L209<L210,\"Yes\",\"No\")","v":"Yes"},"Yes",null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G245","v":250.38095052308526},null,{"$f":"'GF Pumping A2'!M245","v":250.38095052308526},null,{"$f":"'GF Pumping A2 10-90s'!G245","v":250.38095052308526},{"$f":"'GF Pumping A2 10-90s'!M245","v":250.38095052308526},null,0,0,null,0,0,0]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G227","v":406.51505147548585},null,{"$f":"'GF Pumping A2'!M227","v":406.51505147548585},null,{"$f":"'GF Pumping A2 10-90s'!G227","v":406.51505147548585},{"$f":"'GF Pumping A2 10-90s'!M227","v":406.51505147548585},null,0,0,null,0,0,0]
[null,null,null,null,null,"            \"                                                            \"","bar",{"$f":"'GF Pumping A2'!D227","v":28.028233450715632},null,{"$f":"'GF Pumping A2'!J227","v":28.028233450715632},null,{"$f":"'GF Pumping A2 10-90s'!D227","v":28.028233450715632},{"$f":"'GF Pumping A2 10-90s'!J227","v":28.028233450715632},null,0,0,null,0,0,0]
[null,null,null,null,null,"Friction Loss in Well Below Pump","psid",{"$f":"'GF Pumping A2'!G312","v":8.5678224947674693},null,{"$f":"'GF Pumping A2'!M312","v":8.5678224947674693},null,{"$f":"'GF Pumping A2 10-90s'!G312","v":8.5678224947674693},{"$f":"'GF Pumping A2 10-90s'!M312","v":8.5678224947674693},null,0,0,null,0,0,0]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'GF Pumping A2'!G272*'GF Pumping A2'!G232/144","v":0},null,{"$f":"'GF Pumping A2'!M272*'GF Pumping A2'!M232/144","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G272*'GF Pumping A2 10-90s'!G232/144","v":0},{"$f":"'GF Pumping A2 10-90s'!M272*'GF Pumping A2 10-90s'!M232/144","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pumping Power","hp/well",{"$f":"H215/0.7457","v":0},null,{"$f":"J215/0.7457","v":0},null,{"$f":"L215/0.7457","v":0},{"$f":"M215/0.7457","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pumping Power","kW/well",{"$f":"'GF Pumping A2'!G282","v":0},null,{"$f":"'GF Pumping A2'!M282","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G282","v":0},{"$f":"'GF Pumping A2 10-90s'!M282","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A304","v":1},"input (0) or calculate (1) pump cost",null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Input A1'!T304","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"IF(AND(A204=1,A206=1,A217=0),'Input A1'!T306,IF(AND(A204=1,A206=1),'Input A1'!T311*'Input A1'!T312,0))","v":0},"note",{"$f":"IF(AND($A204=1,B$206=1,A$217=0),'Input A1'!W306,IF(AND($A204=1,B$206=1),'Input A1'!W311*'Input A1'!W312,0))","v":0},null,{"$f":"IF(AND($A204=1,C$206=1,A$217=0),'Input A1'!Y306,IF(AND($A204=1,C$206=1),'Input A1'!Y311*'Input A1'!Y312,0))","v":0},{"$f":"IF(AND($A204=1,D$206=1,A$217=0),'Input A1'!Z306,IF(AND($A204=1,D$206=1),'Input A1'!Z311*'Input A1'!Z312,0))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"H218*H112","v":0},null,{"$f":"J218*J112","v":0},null,{"$f":"L218*L112","v":0},{"$f":"M218*M112","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"H231","v":902239.75020696945},null,{"$f":"J231","v":875757.53618738835},null,{"$f":"L231","v":902239.75020696945},902239.75020696945,null,0,0,null,26482.214019581093,0,-26482.214019581093]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"H139","v":82.718438900764824},null,{"$f":"J139","v":82.858615043104464},null,{"$f":"L139","v":82.718438900764824},82.718438900764824,null,0,0,null,-0.14017614233964082,0,0.14017614233964082]
[null,null,null,null,null,"Injection Well Flow Rate","lb/hr",{"$f":"H140","v":656505.80916985485},null,{"$f":"J140","v":657618.33562678425},null,{"$f":"L140","v":656505.80916985485},656505.80916985485,null,0,0,null,-1112.526456929394,0,1112.526456929394]
[null,null,null,null,null,"Friction Loss in Well","psid",{"$f":"'GF Pumping A2'!G313","v":8.751134136521669},null,{"$f":"'GF Pumping A2'!M313","v":8.7804417919788555},null,{"$f":"'GF Pumping A2 10-90s'!G313","v":8.751134136521669},{"$f":"'GF Pumping A2 10-90s'!M313","v":8.751134136521669},null,0,0,null,-2.9307655457186499E-2,0,2.9307655457186499E-2]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'GF Pumping A2'!G107-'GF Pumping A2'!G11","v":29.416975446647029},"note",{"$f":"'GF Pumping A2'!M107-'GF Pumping A2'!M11","v":29.392091134719067},null,{"$f":"'GF Pumping A2 10-90s'!G107-'GF Pumping A2 10-90s'!G11","v":29.416975446647029},{"$f":"'GF Pumping A2 10-90s'!M107-'GF Pumping A2 10-90s'!M11","v":29.416975446647029},null,0,0,null,2.4884311927962699E-2,0,-2.4884311927962699E-2]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'GF Pumping A2'!G116","v":328.25290458492742},null,{"$f":"'GF Pumping A2'!M116","v":328.80916781339215},null,{"$f":"'GF Pumping A2 10-90s'!G112","v":328.25290458492742},{"$f":"'GF Pumping A2 10-90s'!M112","v":328.25290458492742},null,0,0,null,-0.55626322846472931,0,0.55626322846472931]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'GF Pumping A1'!D104","v":299.83592913828039},null,{"$f":"'GF Pumping A1'!F104","v":300.41707667867308},null,{"$f":"'GF Pumping A1'!H104","v":299.83592913828039},{"$f":"'GF Pumping A1'!I104","v":299.83592913828039},null,0,0,null,-0.58114754039269201,0,0.58114754039269201]
[null,null,null,null,null,"Injection Pressure Added","bar",{"$f":"'GF Pumping A1'!D105","v":20.672964969678947},null,{"$f":"'GF Pumping A1'!F105","v":20.713033692527741},null,{"$f":"'GF Pumping A1'!H105","v":20.672964969678947},{"$f":"'GF Pumping A1'!I105","v":20.672964969678947},null,0,0,null,-4.0068722848793925E-2,0,4.0068722848793925E-2]
[null,null,null,null,null,"Injection Pressure Added","ft",{"$f":"'GF Pumping A2'!G119","v":731.99355926808653},null,{"$f":"'GF Pumping A2'!M119","v":733.41232271573108},null,{"$f":"'GF Pumping A2 10-90s'!G119","v":731.99355926808653},{"$f":"'GF Pumping A2 10-90s'!M119","v":731.99355926808653},null,0,0,null,-1.418763447644551,0,1.418763447644551]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'GF Pumping A2'!G305","v":1643.8597124386783},null,{"$f":"'GF Pumping A2'!M305","v":1790.6994793281008},null,{"$f":"'GF Pumping A2 10-90s'!G123","v":1643.8597124386783},{"$f":"'GF Pumping A2 10-90s'!M123","v":1643.8597124386783},null,0,0,null,-146.83976688942244,0,146.83976688942244]
[null,null,null,null,null,"Pumping Power","kW",{"$f":"H229*0.7457","v":1225.8261875655226},null,{"$f":"J229*0.7457","v":1335.3246017349647},null,{"$f":"L229*0.7457","v":1225.8261875655226},{"$f":"M229*0.7457","v":1225.8261875655226},null,0,0,null,-109.49841416944219,0,109.49841416944219]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'GF Pumping A2'!G306*'Input A1'!T326","v":902239.75020696945},null,{"$f":"'GF Pumping A2'!M306*'Input A1'!W326","v":875757.53618738835},null,{"$f":"'GF Pumping A2 10-90s'!G306*'Input A1'!T326","v":902239.75020696945},{"$f":"'GF Pumping A2 10-90s'!M306*'Input A1'!T326","v":902239.75020696945},null,0,0,null,26482.214019581093,0,-26482.214019581093]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"H238","v":1225.8261875655223},null,{"$f":"J238","v":1333.0655650452368},null,{"$f":"L238","v":1225.8261875655223},{"$f":"M238","v":1225.8261875655223},null,0,0,null,-107.23937747971445,0,107.23937747971445]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":3870373.2484925054},null,{"$f":"'Summary A1'!J143","v":4667582.5980431717},null,{"$f":"'Summary A1'!L143","v":3870373.2484925054},{"$f":"'Summary A1'!M143","v":3870373.2484925054},null,0,0,null,-797209.34955066629,0,797209.34955066629]
[null,null,null,null,null,"Total GF Flow Rate - Production","kg/s",{"$f":"'Summary A1'!H142","v":487.65940621821767},null,{"$f":"'Summary A1'!J142","v":588.10621407710119},null,{"$f":"'Summary A1'!L142","v":487.65940621821767},{"$f":"'Summary A1'!M142","v":487.65940621821767},null,0,0,null,-100.44680785888352,0,100.44680785888352]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":3001417.8101117061},null,{"$f":"'Summary A1'!J145","v":3625775.9031858053},null,{"$f":"'Summary A1'!L145","v":3001417.8101117061},{"$f":"'Summary A1'!M145","v":3001417.8101117061},null,0,0,null,-624358.09307409916,0,624358.09307409916]
[null,null,null,null,null,"Total GF Flow Rate - Injection","kg/s",{"$f":"'Summary A1'!H144","v":378.17273247792093},null,{"$f":"'Summary A1'!J144","v":456.84062246880103},null,{"$f":"'Summary A1'!L144","v":378.17273247792093},{"$f":"'Summary A1'!M144","v":378.17273247792093},null,0,0,null,-78.667889990880099,0,78.667889990880099]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.31672040624065823},null,{"$f":"'GF Pumping A2'!M308","v":0.28560085162801591},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.31672040624065823},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.31672040624065823},null,0,0,null,3.1119554612642319E-2,0,-3.1119554612642319E-2]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"H237*H233/1000","v":1225.8261875655223},null,{"$f":"J237*J233/1000","v":1333.0655650452368},null,{"$f":"L237*L233/1000","v":1225.8261875655223},1225.8261875655223,null,0,0,null,-107.23937747971445,0,107.23937747971445]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'GF Pumping A2'!G275","v":0},"note",{"$f":"'GF Pumping A2'!M275","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G275","v":0},{"$f":"'GF Pumping A2 10-90s'!M275","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"H215*'Summary A1'!H112","v":0},null,{"$f":"J215*'Summary A1'!J112","v":0},null,{"$f":"L215*'Summary A1'!L112","v":0},{"$f":"M215*'Summary A1'!M112","v":0},null,{"$f":"H240-L240","v":0},{"$f":"H240-M240","v":0},null,0,0,0]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'GF Pumping A2'!G297","v":731.99355926808653},null,{"$f":"'GF Pumping A2'!M297","v":733.41232271573108},null,{"$f":"'GF Pumping A2 10-90s'!G297","v":731.99355926808653},{"$f":"'GF Pumping A2 10-90s'!M297","v":731.99355926808653},null,0,0,null,-1.418763447644551,0,1.418763447644551]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'GF Pumping A2'!G124","v":1225.8261875655226},null,{"$f":"'GF Pumping A2'!M124","v":1335.324601734965},null,{"$f":"'GF Pumping A2 10-90s'!G124","v":1225.8261875655226},{"$f":"'GF Pumping A2 10-90s'!M124","v":1225.8261875655226},null,0,0,null,-109.49841416944241,{"$f":"L242-M242","v":0},{"$f":"J242-M242","v":109.49841416944241}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Input A1'!T398","v":"Flash"},null,{"$f":"H244","v":"Flash"},null,{"$f":"H244","v":"Flash"},{"$f":"H244","v":"Flash"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A328","v":0},"calculate (0) or input (1) O&M",null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Input A1'!T328","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},{"$f":"H245","v":"Calculate"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Calculated Annual O&M Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H246-J246","v":0},0,0]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"H248+H249","v":1346807.0655141228},null,{"$f":"J248+J249","v":1226231.3852346386},null,{"$f":"L248+L249","v":1346807.0655141228},1346807.0655141228,null,{"$f":"H247-L247","v":0},{"$f":"H247-M247","v":0},null,120575.68027948425,0,-120575.68027948425]
[null,null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H29,'O&M Cost F1'!H29)","v":1183829.8150436573},null,{"$f":"IF($A276=1,'O&M Costs B1'!Q29,'O&M Cost F1'!Q29)","v":1079942.4139501282},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H29,'O&M Cost F1 10-90s'!H29)","v":1183829.8150436573},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q29,'O&M Cost F1 10-90s'!Q29)","v":1183829.8150436573},null,0,0,null,103887.40109352907,0,-103887.40109352907]
[null,null,null,null,null,"Result O&M Labor Cost -Field","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H28,'O&M Cost F1'!H28)","v":162977.25047046554},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q28,'O&M Cost F1'!Q28)","v":146288.97128451033},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H28,'O&M Cost F1 10-90s'!H28)","v":162977.25047046554},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q28,'O&M Cost F1 10-90s'!Q28)","v":162977.25047046554},null,0,0,null,16688.279185955209,0,-16688.279185955209]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"H252+H257+H253+H258","v":2798480.8851927491},null,{"$f":"J252+J257+J253+J258","v":2274897.3876321046},null,{"$f":"L252+L257+L253+L258","v":2603591.4205377586},{"$f":"M252+M257+M253+M258","v":3231525.2756561367},null,194889.46465499047,-433044.39046338759,null,523583.49756064452,-627933.85511837807,-956627.88802403212]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,{"$f":"'Input A1'!W362","v":1.6499999999999997E-2},null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,0,0,null,1.5000000000000013E-3,0,-1.5000000000000013E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H36,'O&M Cost F1'!H36)","v":1652937.9418561463},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q36,'O&M Cost F1'!Q36)","v":1589139.9015847021},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H36,'O&M Cost F1 10-90s'!H36)","v":1458048.4772011563},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q36,'O&M Cost F1 10-90s'!Q36)","v":2085982.3323195344},null,194889.46465499001,-433044.39046338806,null,63798.040271444246,-627933.85511837807,-496842.43073483231]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"IF($A$276=1,0,'O&M Cost F1'!H66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1'!Q66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!H66)","v":0},{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!Q66)","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,{"$f":"'Input A1'!W358","v":1.1999999999999999E-2},null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,0,0,null,3.0000000000000009E-3,0,-3.0000000000000009E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H78,'O&M Cost F1'!H84)","v":1023637.0181128843},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q78,'O&M Cost F1'!Q84)","v":578441.20053543174},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H78,'O&M Cost F1 10-90s'!H84)","v":1023637.0181128843},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q78,'O&M Cost F1 10-90s'!Q84)","v":1023637.0181128843},null,{"$f":"H255-L255","v":0},{"$f":"H255-M255","v":0},null,445195.81757745252,0,-445195.81757745252]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H79,'O&M Cost F1'!H85)-H253-H258","v":121905.92522371834},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q79,'O&M Cost F1'!Q85)-J253-J258","v":107316.28551197053},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H79,'O&M Cost F1 10-90s'!H85)-L253-L258","v":121905.92522371834},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q79,'O&M Cost F1 10-90s'!Q85)-M253-M258","v":121905.92522371834},null,0,0,null,14589.639711747805,0,-14589.639711747805]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"H255+H256","v":1145542.9433366025},null,{"$f":"J255+J256","v":685757.48604740226},null,{"$f":"L255+L256","v":1145542.9433366025},1145542.9433366025,null,0,0,null,459785.45728920028,0,-459785.45728920028]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65-'O&M Cost F1'!H66)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65-'O&M Cost F1'!Q66)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65-'O&M Cost F1 10-90s'!H66)","v":0},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65-'O&M Cost F1 10-90s'!Q66)","v":0}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1272907.3248861525},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":1027386.5861141478},null,{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!H92,'O&M Costs B1 10-90s'!H86)","v":1179522.7897389699},{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!Q92,'O&M Costs B1 10-90s'!Q86)","v":1480407.7619831928},null,null,null,null,245520.73877200473,-300884.97224422288,-453021.17586904496]
[null,null,null,null,null,"Calculated Total O&M Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"H248+H252","v":2836767.7568998039},null,{"$f":"J248+J252","v":2669082.3155348301},null,{"$f":"L248+L252","v":2641878.2922448134},{"$f":"M248+M252","v":3269812.1473631915},null,{"$f":"H261-L261","v":194889.46465499047},{"$f":"H261-M261","v":-433044.39046338759},null,167685.44136497378,-627933.85511837807,-600729.83182836138]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"H249+H257","v":1308520.193807068},null,{"$f":"J249+J257","v":832046.45733191259},null,{"$f":"L249+L257","v":1308520.193807068},{"$f":"M249+M257","v":1308520.193807068},null,0,0,null,476473.73647515546,0,-476473.73647515546]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"H259","v":1272907.3248861525},null,{"$f":"J259","v":1027386.5861141478},null,1179522.7897389699,1480407.7619831928,null,null,null,null,245520.73877200473,-300884.97224422288,-453021.17586904496]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calc)","¢/kW-hr",{"$f":"SUM(H265:H269)","v":2.102642849478737},null,{"$f":"SUM(J265:J269)","v":1.3503470224645981},null,{"$f":"SUM(L265:L269)","v":1.993625228124869},2.344880004127031,null,{"$f":"H264-L264","v":0.10901762135386805},{"$f":"H264-M264","v":-0.24223715464829398},null,0.75229582701413888,-0.35125477600216204,-0.99453298166243287]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D136*100","v":0.45273044401722268},null,{"$f":"'EERE COE'!D280*100","v":0.32959325410170609},null,{"$f":"'EERE COE 10-90'!D136*100","v":0.45273044401722268},{"$f":"'EERE COE 10-90'!D280*100","v":0.45273044401722268},null,0,0,null,0.12313718991551659,0,-0.12313718991551659]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D137*100","v":0.55563662198622488},null,{"$f":"'EERE COE'!D281*100","v":0.42713781240067011},null,{"$f":"'EERE COE 10-90'!D137*100","v":0.49012434771414776},{"$f":"'EERE COE 10-90'!D281*100","v":0.70120489541878006}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D138+'EERE COE'!D140)*100","v":0.38507532270748834},null,{"$f":"('EERE COE'!D282+'EERE COE'!D284)*100","v":0.18432169007623272},null,{"$f":"('EERE COE 10-90'!D138+'EERE COE 10-90'!D140)*100","v":0.38507532270748834},{"$f":"('EERE COE 10-90'!D282+'EERE COE 10-90'!D284)*100","v":0.38507532270748834}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D139*100","v":0},null,{"$f":"'EERE COE'!D283*100","v":0},null,{"$f":"'EERE COE 10-90'!D139*100","v":0},{"$f":"'EERE COE 10-90'!D283*100","v":0}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":0.70920046076780097},null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.40929426588598927},null,{"$f":"('EERE COE 10-90'!D141+'EERE COE 10-90'!D142)*100","v":0.66569511368601042},{"$f":"('EERE COE 10-90'!D285+'EERE COE 10-90'!D286)*100","v":0.80586934198353966},null,4.3505347081790546E-2,-9.6668881215738689E-2,null,0.29990619488181169,-0.14017422829752924,-0.39657507609755038]
[null,null,null,null,null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/KW,design",{"$f":"'EERE COE'!D107","v":92287.720889196746},null,{"$f":"'EERE COE'!D251","v":92334.145620520489},null,{"$f":"'EERE COE 10-90'!D107","v":92287.720889196746},{"$f":"'EERE COE 10-90'!D251","v":92287.720889196746},null,0,0,null,-46.42473132374289,0,46.42473132374289]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G32+'LCOE Binary'!I32,'LCOE Flash'!G32+'LCOE Flash'!I32)","v":2.1540482827294554},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G48+'LCOE Binary'!I48,'LCOE Flash'!G48+'LCOE Flash'!I48)","v":1.4001740977736634},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G32+'LCOE Binary 10-90s'!I32,'LCOE Flash 10-90s'!G32+'LCOE Flash 10-90s'!I32)","v":2.0407302648127073},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G48+'LCOE Binary 10-90s'!I48,'LCOE Flash 10-90s'!G48+'LCOE Flash 10-90s'!I48)","v":2.4058409185404677}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!P58,'LCOE Flash'!P58)/1000","v":296425.49560976942},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)/1000","v":370708.03003702138},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!P58)/1000","v":296425.49560976942},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!Q58)/1000","v":296425.49560976942}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"IF($A276=0,H305,H288)","v":72181283.205551907},null,{"$f":"IF($A276=0,J305,J288)","v":69621540.796782598},null,{"$f":"IF($A276=0,L305,L288)","v":61354090.724719115},96239304.897962347,null,10827192.480832793,-24058021.692410439,null,2559742.4087693095,-34885214.173243232,-26617764.101179749]
[null,null,null,null,null,"Power Plant Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A392","v":0},"sales (0) or # wells (1)",null,null,null,"Calculations are based upon fixed",null,{"$f":"'Input A1'!T392","v":"Power Sales"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A398","v":0},"Flash (0) or Binary (1)",null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Input A1'!T398","v":"Flash"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"('Resource A1'!D43)","v":223.06023800691543},null,{"$f":"('Resource A1'!E43)","v":223.06023800691543},null,{"$f":"('Resource A1'!G43)","v":223.06023800691543},{"$f":"'Resource A1'!H43","v":223.06023800691543},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F",{"$f":"H277*1.8+32","v":433.50842841244776},null,{"$f":"J277*1.8+32","v":433.50842841244776},null,{"$f":"L277*1.8+32","v":433.50842841244776},433.50842841244776,null,0,0,null,0,0,0]
[null,null,null,null,null,"Power Sales","MW",{"$f":"IF($A$276=1,H296,H313)/1000","v":40},null,{"$f":"IF($A$276=1,J296,J313)/1000","v":50},null,{"$f":"L296/1000","v":40},{"$f":"M296/1000","v":40},null,0,0,null,-10,0,10]
[null,null,null,null,null,"Net Plant Output","MW",{"$f":"IF($A$276=1,H295,H312)/1000","v":41.225826187565524},null,{"$f":"IF($A$276=1,J295,J312)/1000","v":51.333065565045246},null,{"$f":"IF($A$276=1,L295,L312)/1000","v":41.225826187565524},{"$f":"IF($A$276=1,M295,M312)/1000","v":41.225826187565524},null,0,0,null,-10.107239377479722,0,10.107239377479722]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Input A1'!T383","v":"Yes"},null,{"$f":"H281","v":"Yes"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"H286","v":0},null,{"$f":"J286","v":0},null,{"$f":"L286","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T384,\" \")","v":"≤115kV"},null,{"$f":"H283","v":"≤115kV"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T387,\" \")","v":0},null,{"$f":"'Input A1'!T387","v":0},null,{"$f":"'Input A1'!Y387","v":0},{"$f":"'Input A1'!Z387","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T388*'Input A1'!T389,\" \")","v":1880000},null,{"$f":"H285","v":1880000},null,{"$f":"'Input A1'!D388","v":1880000},{"$f":"'Input A1'!E388","v":1880000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"IF('Input A1'!$A$383=1,H284*H285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,J284*J285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,L284*L285,0)","v":0},{"$f":"IF('Input A1'!$A$383=1,M284*M285,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Input A1'!T390","v":0},null,{"$f":"'Input A1'!W390","v":0},null,{"$f":"'Input A1'!T390","v":0},{"$f":"'Input A1'!T390","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"H304","v":70941823.472196668},null,{"$f":"J304","v":0},null,{"$f":"L304","v":60300549.951367162},94586733.235479817,null,10641273.520829506,-23644909.763283148,null,70941823.472196668,-34286183.284112655,-94586733.235479817]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H135","v":634930.55999999994},null,{"$f":"'Summary A1'!J135","v":634930.55999999994},null,{"$f":"'Summary A1'!L135","v":634930.55999999994},{"$f":"'Summary A1'!M135","v":634930.55999999994},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Input A1'!T408","v":5.5389947472274326},null,{"$f":"'Input A1'!W408","v":5.0748463157689727},null,{"$f":"IF(A303=A304,H290,'Input A1'!Y408)","v":5.5389947472274326},{"$f":"IF(A303=A304,H290,'Input A1'!Z408)","v":5.5389947472274326},null,0,0,null,0.46414843145845985,0,-0.46414843145845985]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.31672040624065823},null,{"$f":"'GF Pumping A2'!M308","v":0.28560085162801591},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.31672040624065823},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.31672040624065823},null,0,0,null,3.1119554612642319E-2,0,-3.1119554612642319E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H290-H291","v":5.2222743409867745},null,{"$f":"J290-J291","v":4.789245464140957},null,{"$f":"L290-L291","v":5.2222743409867745},{"$f":"M290-M291","v":5.2222743409867745},null,0,0,null,0.43302887684581748,0,-0.43302887684581748]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H292)","v":7659498.0248475038},null,{"$f":"'Binary B1'!D90","v":7659498.0248475038},null,{"$f":"'Input A1'!Y393*1000000/L292","v":7659498.0248475038},{"$f":"'Input A1'!Z393*1000000/M292","v":7659498.0248475038},null,0,0,null,0,0,0]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H293/H289","v":12.063520812177483},null,{"$f":"J293/J289","v":12.063520812177483},null,{"$f":"L293/L289","v":12.063520812177483},{"$f":"M293/M289","v":12.063520812177483},null,0,0,null,0,0,0]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H290*H293/1000","v":42425.919326029216},null,{"$f":"J290*J293/1000","v":38870.775332037076},null,{"$f":"L293*L290/1000","v":42425.919326029216},{"$f":"M293*M290/1000","v":42425.919326029216},null,0,0,null,3555.1439939921402,0,-3555.1439939921402]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H293*H292/1000","v":40000},null,{"$f":"J293*J292/1000","v":36683.216173097528},null,{"$f":"L293*L292/1000","v":40000},{"$f":"M293*M292/1000","v":40000},null,{"$f":"H296-L296","v":0},0,null,3316.7838269024724,0,-3316.7838269024724]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"H297","v":1},{"$f":"H297","v":1},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A445","v":0},"improved binary cost - Perf(0), Ref(1)",null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Input A1'!T445","v":"Performance"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V447","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H295/H297","v":42425.919326029216},null,{"$f":"J295/J297","v":38870.775332037076},null,{"$f":"L295/L297","v":42425.919326029216},{"$f":"M295/M297","v":42425.919326029216},null,0,0,null,3555.1439939921402,0,-3555.1439939921402]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Binary B2'!E40","v":558.44009003904807},null,{"$f":"'Binary B2'!E85","v":0},null,{"$f":"'Binary B2 10-90s'!E44","v":558.44009003904807},{"$f":"'Binary B2 10-90s'!E93","v":558.44009003904807},null,0,0,null,558.44009003904807,0,-558.44009003904807]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Input A1'!T435","v":2.9942943927826775},null,{"$f":"'Input A1'!W435","v":{"$error":"#DIV/0!"}},null,{"$f":"'Binary B1 10-90''s'!D79","v":2.9942943927826775},{"$f":"'Binary B1 10-90''s'!E79","v":2.9942943927826775},null,0,0,null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]
[{"$f":"'LCOE Summary 10-90s'!B2","v":57},null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Input A1'!T448","v":1672.1340303089751},null,{"$f":"'Input A1'!W448","v":0},null,{"$f":"IF(A303=A304,'Input A1'!Y439*H303,'Binary B1 10-90''s'!D80)","v":1421.3139257626287},{"$f":"IF(A303=A304,'Input A1'!Z439*H303,'Binary B1 10-90''s'!E80)","v":2229.4563026109563},null,{"$f":"H303-L303","v":250.82010454634633},{"$f":"H303-M303","v":-557.32227230198123},null,1672.1340303089751,-808.14237684832756,-2229.4563026109563]
[{"$f":"'LCOE Summary 10-90s'!B62","v":57},null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H303*H295","v":70941823.472196668},null,{"$f":"J303*J295","v":0},null,{"$f":"L303*L295","v":60300549.951367162},{"$f":"M303*M295","v":94586733.235479817},null,{"$f":"H304-L304","v":10641273.520829506},{"$f":"H304-M304","v":-23644909.763283148},null,{"$f":"H304-J304","v":70941823.472196668},-34286183.284112655,-94586733.235479817]
[null,null,null,null,null,"Flash Steam",null,{"$f":"H320","v":72181283.205551907},null,{"$f":"J320","v":69621540.796782598},null,{"$f":"L320","v":61354090.724719115},96239304.897962347,null,null,null,null,{"$f":"H305-J305","v":2559742.4087693095}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"H203","v":634930.55999999994},null,{"$f":"J203","v":634930.55999999994},null,{"$f":"L203","v":634930.55999999994},634930.55999999994,null,null,null,null,0]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Flash Plant F1- Reference'!J11","v":10.65164095055246},null,{"$f":"'Input A1'!W491*0+'Flash Plant F1- Improved'!J11","v":10.997784074901217},null,{"$f":"'Flash Plant F1-P10%'!J11","v":10.65164095055246},{"$f":"'Flash Plant F1-P90%'!J11","v":10.65164095055246},null,null,null,null,-0.34614312434875671]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"H237","v":0.31672040624065823},null,{"$f":"J237","v":0.28560085162801591},null,{"$f":"L237","v":0.31672040624065823},{"$f":"M237","v":0.31672040624065823},null,null,null,null,3.1119554612642319E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H307-H308","v":10.334920544311801},null,{"$f":"J307-J308","v":10.7121832232732},null,{"$f":"L307-L308","v":10.334920544311801},{"$f":"M307-M308","v":10.334920544311801},null,null,null,null,-0.37726267896139909]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H309)","v":3870373.2484925054},null,{"$f":"IF('Input A1'!A$392=1,J$135*'Input A1'!W$394,'Input A1'!W$393*1000000/J309)","v":4667582.5980431717},null,{"$f":"IF('Input A1'!A$392=1,L$135*'Input A1'!Y$394,'Input A1'!Y$393*1000000/L309)","v":3870373.2484925054},{"$f":"IF('Input A1'!A$392=1,M$135*'Input A1'!Z$394,'Input A1'!Z$393*1000000/M309)","v":3870373.2484925054},null,null,null,null,-797209.34955066629]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H310/H306","v":6.0957425777277212},null,{"$f":"J310/J306","v":7.3513276759637654},null,{"$f":"L310/L306","v":6.0957425777277212},{"$f":"M310/M306","v":6.0957425777277212},null,null,null,null,-1.2555850982360441]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H307*H310/1000","v":41225.826187565523},null,{"$f":"J307*J310/1000","v":51333.065565045246},null,{"$f":"L307*L310/1000","v":41225.826187565523},{"$f":"M307*M310/1000","v":41225.826187565523},null,null,null,null,-10107.239377479724]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H310*H309/1000","v":40000},null,{"$f":"J310*J309/1000","v":50000},null,{"$f":"L310*L309/1000","v":40000},{"$f":"M310*M309/1000","v":40000},null,null,null,null,-10000]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V526","v":1},null,null,null,null,null,null,null,-1]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"'Input A1'!T395","v":1},{"$f":"'Input A1'!T395","v":1},null,null,null,null,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H312/H315","v":41225.826187565523},null,{"$f":"J312/J315","v":51333.065565045246},null,{"$f":"L312/L315","v":41225.826187565523},41225.826187565523,null,null,null,null,-10107.239377479724]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Flash Plant F2-Reference'!G71","v":618.32813242696704},null,{"$f":"'Flash Plant F2-Improved'!G71","v":534.09870389829234},null,{"$f":"'Flash Plant F2-P10%'!G71","v":618.32813242696704},{"$f":"'Flash Plant F2-P90%'!G71","v":618.32813242696704},null,null,null,null,84.229428528674703]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Flash Plant F2-Reference'!E88","v":2.8316281706709066},null,{"$f":"'Flash Plant F2-Improved'!E88","v":2.5393636916266598},null,{"$f":"'Flash Plant F2-P10%'!E88","v":2.8316281706709066},{"$f":"'Flash Plant F2-P90%'!E88","v":2.8316281706709066},null,null,null,null,0.29226447904424679]
[null,null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Flash Plant F2-Reference'!E89","v":1750.8753584985309},null,{"$f":"'Flash Plant F2-Improved'!E89","v":1356.2708564241818},null,{"$f":"IF(A303=A304,'Input A1'!Y527*H319,'Flash Plant F2-P10%'!E89)","v":1488.2440547237511},{"$f":"IF(A303=A304,'Input A1'!Z527*H319,'Flash Plant F2-P90%'!E89)","v":2334.4421154860911},null,null,null,null,394.60450207434906]
[null,null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H319*H312","v":72181283.205551907},null,{"$f":"J319*J312","v":69621540.796782598},null,{"$f":"L319*L312","v":61354090.724719115},{"$f":"M319*M312","v":96239304.897962347},null,null,null,null,2559742.4087693095]

{"sheet":"lease size","index":21,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"well spacing","km",0.5,0.5,0.5,0.5]
[]
[null,null,null,"Reference","Improved","P10%","P90%"]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":40},{"$f":"'Summary A1'!J279","v":50},{"$f":"'Summary A1'!L279","v":40},{"$f":"'Summary A1'!M279","v":40}]
[null,"Flow per well","lb/hr",{"$f":"'Summary A1'!H203","v":634930.55999999994},{"$f":"'Summary A1'!J203","v":634930.55999999994},{"$f":"'Summary A1'!L203","v":634930.55999999994},{"$f":"'Summary A1'!M203","v":634930.55999999994}]
[null,"plant be","w-hr/lb",{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":10.651640950552459},{"$f":"'Summary A1'!J280*1000000/'Summary A1'!J233","v":10.997784074901217},{"$f":"'Summary A1'!L280*1000000/'Summary A1'!L233","v":10.651640950552459},{"$f":"'Summary A1'!M280*1000000/'Summary A1'!M233","v":10.651640950552459}]
[null,"gf pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.31672040624065823},{"$f":"'Summary A1'!J237","v":0.28560085162801591},{"$f":"'Summary A1'!L237","v":0.31672040624065823},{"$f":"'Summary A1'!M237","v":0.31672040624065823}]
[null,"be sales",null,{"$f":"D7-D8","v":10.3349205443118},{"$f":"E7-E8","v":10.7121832232732},{"$f":"F7-F8","v":10.3349205443118},{"$f":"G7-G8","v":10.3349205443118}]
[null,"power per well","MW",{"$f":"(D9-D8)*D6/1000000","v":6.3608614238575854},{"$f":"(E9-E8)*E6/1000000","v":6.6201557841148038},{"$f":"(F9-F8)*F6/1000000","v":6.3608614238575854},{"$f":"(G9-G8)*G6/1000000","v":6.3608614238575854}]
[null,"ratio inject:prod",null,{"$f":"'Summary A1'!H111","v":0.75},{"$f":"'Summary A1'!J111","v":0.75},{"$f":"'Summary A1'!L111","v":0.75},{"$f":"'Summary A1'!M111","v":0.75}]
[null,"# production wells",null,{"$f":"'Summary A1'!H115","v":4.6292524799324237},{"$f":"'Summary A1'!J115","v":6.9810511909042532},{"$f":"'Summary A1'!L115","v":4.6292524799324237},{"$f":"'Summary A1'!M115","v":4.6292524799324237}]
[null,"# injection wells",null,{"$f":"'Summary A1'!H114","v":4.5718069332957914},{"$f":"'Summary A1'!J114","v":5.5134957569728238},{"$f":"'Summary A1'!L114","v":4.5718069332957914},{"$f":"'Summary A1'!M114","v":4.5718069332957914}]
[null,"# of  confirmation wells",null,{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665},{"$f":"'Summary A1'!L93","v":7},{"$f":"'Summary A1'!M93","v":7}]
[null,"# of wells drilled",null,{"$f":"D12+D13+D14","v":16.201059413228215},{"$f":"E12+E13+E14","v":16.161213614543744},16.201059413228215,16.201059413228215]
[null," land area per well","acre per well",45,45,45,45]
[null,"area per site","acres",{"$f":"D15*D16","v":729.04767359526966},{"$f":"E15*E16","v":727.25461265446847},729.04767359526966,729.04767359526966]
[null,"# of sites explored",null,{"$f":"MAX('Summary A1'!H69,'Summary A1'!H85)","v":5},{"$f":"MAX('Summary A1'!J69,'Summary A1'!J85)","v":3},{"$f":"MAX('Summary A1'!L69,'Summary A1'!L85)","v":5},{"$f":"MAX('Summary A1'!M69,'Summary A1'!M85)","v":5}]
[null,"Total acreage leased","acres",{"$f":"D17*D18","v":3645.2383679763484},{"$f":"E17*E18","v":2181.7638379634054},{"$f":"F17*F18","v":3645.2383679763484},{"$f":"G17*G18","v":3645.2383679763484}]
[null,"lease cost","$/acre",{"$f":"'Input A1'!T156","v":30},{"$f":"'Input A1'!W156","v":30},{"$f":"'Input A1'!Y156","v":30},{"$f":"'Input A1'!Z156","v":30}]
[null,"Total Leasing Cost",null,{"$f":"D19*D20","v":109357.15103929045},{"$f":"E19*E20","v":65452.915138902164},109357.15103929045,109357.15103929045]

{"sheet":"Resource A1","index":22,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,2,2,10]]}
[null,"RESOURCE DEFINITION","This sheet is used to establish the resource conditions that will be used based on resource type selected and user input. It sets the plant design temperature based on the resource type and temperature, and user input.  It also sets the temperature gradient that is used  in the calculation of the hydrostatic pressure used in the pump calculations"]
[]
[]
[null,null,null,"Reference","Improved",null,0.1,0.9]
[]
[null,"HYDROTHERMAL RESOURCE"]
[null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":225},{"$f":"'Input A1'!C77","v":225},null,{"$f":"'Input A1'!G77","v":225},{"$f":"'Input A1'!H77","v":225}]
[null,null,"F",{"$f":"'Input A1'!E77","v":437},{"$f":"'Input A1'!E77","v":437},null,{"$f":"G7*1.8+32","v":437},{"$f":"H7*1.8+32","v":437}]
[null,"Resource Depth Used","m",{"$f":"'Input A1'!C78","v":2500},{"$f":"'Input A1'!C78","v":2500},null,{"$f":"'Input A1'!G78","v":2500},{"$f":"'Input A1'!H78","v":2500}]
[null,null,"ft",{"$f":"'Input A1'!E78","v":8202.0749999999989},{"$f":"'Input A1'!E78","v":8202.0749999999989},null,{"$f":"G9*3.28083","v":8202.0749999999989},{"$f":"H9*3.28083","v":8202.0749999999989}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":1.9397619930845797},{"$f":"'Summary A1'!J56","v":1.9397619930845797},null,{"$f":"'Summary A1'!L56","v":1.9397619930845797},{"$f":"'Summary A1'!M56","v":1.9397619930845797}]
[null,null,"F",{"$f":"D11*1.8","v":3.4915715875522437},{"$f":"E11*1.8","v":3.4915715875522437},null,{"$f":"G11*1.8","v":3.4915715875522437},{"$f":"H11*1.8","v":3.4915715875522437}]
[null,"Plant Design Temperature Used","C",{"$f":"D7-D11","v":223.06023800691543},{"$f":"E7-E11","v":223.06023800691543},null,{"$f":"G7-G11","v":223.06023800691543},223.06023800691543]
[null,null,"F",{"$f":"D8-D12","v":433.50842841244776},{"$f":"E8-E12","v":433.50842841244776},null,{"$f":"G8-G12","v":433.50842841244776},433.50842841244776]
[]
[null,"EGS RESOURCE"]
[null,"Resource (Native Rock) Temperature","C",{"$f":"'Input A1'!C77","v":225},{"$f":"'Input A1'!C77","v":225},null,{"$f":"G7","v":225},{"$f":"H7","v":225}]
[null,null,"F",{"$f":"D17*1.8+32","v":437},{"$f":"E17*1.8+32","v":437},null,{"$f":"G17*1.8+32","v":437},437]
[null,"Resource Depth","meter",{"$f":"'Input A1'!C78","v":2500},{"$f":"'Input A1'!C78","v":2500},null,{"$f":"G9","v":2500},{"$f":"H9","v":2500}]
[null,null,"ft",{"$f":"D19*3.28083","v":8202.0749999999989},{"$f":"E19*3.28083","v":8202.0749999999989},null,{"$f":"G19*3.28083","v":8202.0749999999989},8202.0749999999989]
[null,"Earth Temperature Gradient","C/km",{"$f":"(D17-D23)*1000/D19","v":85.36},{"$f":"(E17-E23)*1000/E19","v":85.36},null,{"$f":"(G17-G23)*1000/G19","v":85.36},{"$f":"(H17-H23)*1000/H19","v":85.36}]
[null,null,"F/1000 ft",{"$f":"(D18-D24)*1000/D20","v":46.832051645467772},{"$f":"(E18-E24)*1000/E20","v":46.832051645467772},null,{"$f":"(G18-G24)*1000/G20","v":46.832051645467772},{"$f":"(H18-H24)*1000/H20","v":46.832051645467772}]
[null,"Average Surface Temperature","C",11.6,11.6,null,11.6,11.6]
[null,null,"F",{"$f":"D23*1.8+32","v":52.879999999999995},{"$f":"E23*1.8+32","v":52.879999999999995},null,{"$f":"G23*1.8+32","v":52.879999999999995},52.879999999999995]
[null,"Approach Temperature Between GF and Rock","C",0,0,null,0,0]
[null,"Inputted EGS plant design","C",{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,D7-D11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,E7-E11)","v":{"$error":"#REF!"}},null,{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,G7-G11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,H7-H11)","v":{"$error":"#REF!"}}]
[null,null,"F",{"$f":"D26*1.8+32","v":{"$error":"#REF!"}},{"$f":"E26*1.8+32","v":{"$error":"#REF!"}},null,{"$f":"G26*1.8+32","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[]
[null,"RESOURCE CONDITIONS USED"]
[{"$f":"'Input A1'!A75","v":0},"Resource Temperature Used","C",{"$f":"IF(A31=0,D7,D17)","v":225},{"$f":"IF(A31=0,E7,E17)","v":225},null,{"$f":"G7","v":225},{"$f":"H7","v":225}]
[null,null,"F",{"$f":"IF(A31=0,D8,D18)","v":437},{"$f":"IF(A31=0,E8,E18)","v":437},null,{"$f":"G8","v":437},437]
[null,"Resource Depth Used","m",{"$f":"IF(A31=0,D9,D19)","v":2500},{"$f":"IF(A31=0,E9,E19)","v":2500},null,{"$f":"G9","v":2500},2500]
[null,null,"ft",{"$f":"IF(A31=0,D10,D20)","v":8202.0749999999989},{"$f":"IF(A31=0,E10,E20)","v":8202.0749999999989},null,{"$f":"G10","v":8202.0749999999989},8202.0749999999989]
[null,"Earth Temperature Gradient Used","C/km",{"$f":"IF(A31=0,(D7-D37)*1000/D9,D21)","v":85.36},{"$f":"IF(A31=0,(E7-E37)*1000/E9,E21)","v":85.36},null,{"$f":"1000*(G31-G37)/G33","v":85.36},{"$f":"1000*(H31-H37)/H33","v":85.36}]
[null,null,"F/1000 ft",{"$f":"IF(A31=0,(D8-D38)*1000/D10,D22)","v":46.832051645467772},{"$f":"IF(A31=0,(E8-E38)*1000/E10,E22)","v":46.832051645467772},null,{"$f":"1000*(G32-G38)/G34","v":46.832051645467772},{"$f":"1000*(H32-H38)/H34","v":46.832051645467772}]
[null,"Surface Temperature Used","C",{"$f":"D23","v":11.6},{"$f":"E23","v":11.6},null,11.6,{"$f":"H23","v":11.6}]
[null,null,"F",52.879999999999995,{"$f":"E24","v":52.879999999999995},null,52.879999999999995,{"$f":"H24","v":52.879999999999995}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":1.9397619930845797},{"$f":"'Summary A1'!J56","v":1.9397619930845797},null,{"$f":"'Summary A1'!L56","v":1.9397619930845797},{"$f":"'Summary A1'!M56","v":1.9397619930845797}]
[null,null,"F",{"$f":"'Summary A1'!H57","v":3.4915715875522437},{"$f":"'Summary A1'!J57","v":3.4915715875522437},null,{"$f":"'Summary A1'!L57","v":3.4915715875522437},{"$f":"'Summary A1'!M57","v":3.4915715875522437}]
[]
[]
[null,"Plant Design Temperature Used","C",{"$f":"D13","v":223.06023800691543},{"$f":"E13","v":223.06023800691543},null,223.06023800691543,223.06023800691543]
[null,null,"F",{"$f":"D43*1.8+32","v":433.50842841244776},{"$f":"E43*1.8+32","v":433.50842841244776},null,{"$f":"G43*1.8+32","v":433.50842841244776},433.50842841244776]
[null,"Maximum temperature decline allowed","C",{"$f":"'Summary A1'!H179","v":35.049999999999997},{"$f":"'Summary A1'!J179","v":35.049999999999997},null,{"$f":"'Summary A1'!L179","v":35.049999999999997},{"$f":"'Summary A1'!M179","v":35.049999999999997}]
[null,null,"F",{"$f":"D45*1.8","v":63.089999999999996},{"$f":"E45*1.8","v":63.089999999999996},null,{"$f":"G45*1.8","v":63.089999999999996},{"$f":"H45*1.8","v":63.089999999999996}]
[null,"Production Fluid Temperature @ well field replacement","C",{"$f":"D31-D39-D45","v":188.01023800691542},{"$f":"E31-E39-E45","v":188.01023800691542},null,{"$f":"G31-G39-G45","v":188.01023800691542},{"$f":"H31-H39-H45","v":188.01023800691542}]
[null,null,"F",{"$f":"D32-D40-D46","v":370.41842841244778},{"$f":"E32-E40-E46","v":370.41842841244778},null,{"$f":"G32-G40-G46","v":370.41842841244778},{"$f":"H32-H40-H46","v":370.41842841244778}]
[]
[]
[{"$f":"'Input A1'!A75","v":0},"Temperature Gradient","C/m",{"$f":"(D54-D37)/D9","v":8.5360000000000005E-2},{"$f":"(E54-E37)/E9","v":8.5360000000000005E-2},null,{"$f":"(G54-G37)/G9","v":8.5360000000000005E-2},{"$f":"(H54-H37)/H9","v":8.5360000000000005E-2}]
[null,null,"F/ft",{"$f":"(D55-D38)/D10","v":4.6832051645467769E-2},{"$f":"(E55-E38)/E10","v":4.6832051645467769E-2},null,{"$f":"(G55-G38)/G10","v":4.6832051645467769E-2},{"$f":"(H55-H38)/H10","v":4.6832051645467769E-2}]
[]
[null,"Bottom Hole Temperature - Production Well","C",{"$f":"D31","v":225},{"$f":"E31","v":225},null,{"$f":"G31","v":225},225]
[null,null,"F",{"$f":"D54*1.8+32","v":437},{"$f":"E54*1.8+32","v":437},null,{"$f":"G54*1.8+32","v":437},437]

{"sheet":"Reservoir A1","index":23,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!D51","v":8.5360000000000005E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":4.6832051645467769E-2},null,"C/m",{"$f":"'Resource A1'!E51","v":8.5360000000000005E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":4.6832051645467769E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":5.8096898534750038E-4},null,null,null,null,"1/C",{"$f":"D14","v":5.8096898534750038E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":2499.9999999999995},null,"ft",{"$f":"'Summary A1'!H119*3280.83","v":8202.0749999999989},null,"m",{"$f":"D16","v":2499.9999999999995},null,"ft",{"$f":"G16","v":8202.0749999999989}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":232.08677503378206},null,"psia",{"$f":"D17*14.50377","v":3366.1332051317172},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":232.08677503378206},null,"psia",{"$f":"J17*14.50377","v":3366.1332051317172}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":2499.9999999999995},null,"ft",{"$f":"'Summary A1'!H120*3280.83","v":8202.0749999999989},null,"m",{"$f":"D18","v":2499.9999999999995},null,"ft",{"$f":"G18","v":8202.0749999999989}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":232.08677503378206},null,"psia",{"$f":"D19*14.50377","v":3366.1332051317172},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":232.08677503378206},null,"psia",{"$f":"J19*14.50377","v":3366.1332051317172}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2'!D126","v":254.78796959112321},null,"psia",{"$f":"'GF Pumping A2'!G126","v":3695.3861097166446},null,"bar",{"$f":"'GF Pumping A2'!J126","v":254.82632260061416},null,"psia",{"$f":"'GF Pumping A2'!M126","v":3695.9423729451091}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!H107","v":170.85300000000001},null,"F",{"$f":"D23*1.8+32","v":339.53540000000004},null,"C",{"$f":"Geofluid!I107","v":170.85300000000001},null,"F",{"$f":"J23*1.8+32","v":339.53540000000004}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":896.49803591642262},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":55.96658322456048},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":896.49803591642262},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":55.96658322456048}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":80},null,"lb/h",{"$f":"2.20462*D25*3600","v":634930.55999999994},null,"kg/s",{"$f":"'Summary A1'!J134","v":80},null,"lb/h",{"$f":"2.20462*J25*3600","v":634930.55999999994}]
[null,"q","m^3/s",{"$f":"D25/D24","v":8.9236112958375871E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":3.1513376346798605},null,"m^3/s",{"$f":"J25/J24","v":8.9236112958375871E-2},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.1513376346798605}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":1.5843336544317798E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":1.0646250068529581E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":1.5843336544317798E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":1.0646250068529581E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"'Input A1'!W273","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":1.1154514119796984E-2},null,"ft^3/s",{"$f":"G26/G32","v":0.39391720433498256},null,"m^3/s",{"$f":"J26/J32","v":1.1154514119796984E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.39391720433498256}]
[null,"velocity","m/s",{"$f":"D37/D35","v":2.3052569565935641E-2},null,"ft/s",{"$f":"G37/G35","v":7.5632103232316658E-2},null,"m/s",{"$f":"J37/J35","v":2.3052569565935641E-2},null,"ft/s",{"$f":"M37/M35","v":7.5632103232316658E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":828.30069073438563},null,null,{"$f":"G24*G38*G36/G27","v":828.30069073438563},null,null,{"$f":"M40","v":828.30069073438563},null,null,{"$f":"M24*M38*M36/M27","v":828.30069073438563}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":7.7266626378467096E-2},null,null,{"$f":"64/G40","v":7.7266626378467096E-2},null,null,{"$f":"64/J40","v":7.7266626378467096E-2},null,null,{"$f":"64/M40","v":7.7266626378467096E-2}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.34131446682935468},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":1.1198490535099559},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.34131446682935468},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.1198490535099559}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":305.98774914237742},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":305.98774914237742}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":3000.8218558392955},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":3000.8218558392955}]
[null,null,"bar",{"$f":"D45/100000","v":3.0008218558392957E-2},null,"psi",{"$f":"G43*G24/144","v":0.43523698091812663},null,"bar",{"$f":"J45/100000","v":3.0008218558392957E-2},null,"psi",{"$f":"M43*M24/144","v":0.43523698091812663}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!H165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!J165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!H166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!J166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!H107,'Summary A1'!H50)","v":225},null,"F",{"$f":"D54*1.8+32","v":437},null,"C",{"$f":"IF(A1=1,Geofluid!I107,'Summary A1'!J50)","v":225},null,"F",{"$f":"J54*1.8+32","v":437}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":834.01012686376589},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":52.065484567359555},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":834.01012686376589},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":52.065484567359555}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":80},null,"lb/h",{"$f":"'Summary A1'!H135","v":634930.55999999994},null,"kg/s",{"$f":"'Summary A1'!J134","v":80},null,"lb/h",{"$f":"'Summary A1'!J135","v":634930.55999999994}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":9.5922096654670316E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":3.3874571890677858},null,"m^3/s",{"$f":"(J56/J55)","v":9.5922096654670316E-2},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.3874571890677858}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":1.1705292941922365E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":7.865608070403185E-5},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":1.1705292941922365E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":7.865608070403185E-5}]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!H161","v":0.5},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!J161","v":0.5}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":634930.55999999994},null,null,null,null,"lb/h",{"$f":"M56","v":634930.55999999994}]
[null,"dP","bar",{"$f":"G67/14.50377","v":21.888466240156866},null,"psi",{"$f":"G65*G66/1000","v":317.46527999999995},null,null,{"$f":"M67/14.50377","v":21.888466240156866},null,"psi",{"$f":"M65*M66/1000","v":317.46527999999995}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":21.888466240156866},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":317.46527999999995},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":21.888466240156866},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":317.46527999999995}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2'!D126","v":254.78796959112321},null,"psi",{"$f":"'GF Pumping A2'!G126","v":3695.3861097166446},null,"bar",{"$f":"'GF Pumping A2'!J126","v":254.82632260061416},null,"psi",{"$f":"'GF Pumping A2'!M126","v":3695.9423729451091}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!D112,0)","v":22.632240116572607},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!G112,0)","v":328.25290458492742},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!J112,0)","v":22.670593114455599},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!M112,0)","v":328.80916781339215}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":210.19830879362519},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":3048.6679251317173},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":210.19830879362519},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":3048.6679251317173}]
[]
[null,null,null,null,null,null,{"$f":"G72-G73","v":3367.1332051317172}]
[null,null,null,null,null,null,{"$f":"G77-G70","v":3049.6679251317173}]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir A2","index":24,"n_rows":465,"n_cols":37,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[null,"This Work Sheet estimates the temperature loss in the production wells"]
[]
[null,null,null,"Reference",null,null,"Improved",null,null,0.1,null,null,0.9]
[{"$f":"'Input A1'!A75","v":0},"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},null,null,{"$f":"D4","v":"Hydrothermal"},null,null,{"$f":"D4","v":"Hydrothermal"},null,null,{"$f":"J4","v":"Hydrothermal"},null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,null,"Effect of Pressure:",null,null,null,null,null,null,null,null,"Yes"]
[null,"Resource Temperature","C",{"$f":"'Summary A1'!H50","v":225},null,null,{"$f":"'Summary A1'!J50","v":225},null,null,{"$f":"'Summary A1'!L50","v":225},null,null,{"$f":"'Summary A1'!M50","v":225},null,null,null,"Pressure","psia",{"$f":"Geofluid!E10","v":0},{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999},null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1",null,null,null,null,null,null,null,null,"No"]
[null,null,"F",{"$f":"D5*1.8+32","v":437},null,null,{"$f":"G5*1.8+32","v":437},null,null,{"$f":"J5*1.8+32","v":437},null,null,{"$f":"M5*1.8+32","v":437},null,null,null,"enthalpy","btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"Resource Depth","m",{"$f":"'Summary A1'!H52","v":2500},{"$f":"D459/D7","v":7.7590479723383191E-4},null,{"$f":"'Summary A1'!J52","v":2500},{"$f":"G459/G7","v":7.7590479723383191E-4},null,{"$f":"'Summary A1'!L52","v":2500},{"$f":"J459/J7","v":7.7590479723383191E-4},null,{"$f":"'Summary A1'!M52","v":2500},{"$f":"M459/M7","v":7.7590479723383191E-4},null,null,"entropy","btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2},null,null,"a","b"]
[null,null,"ft",{"$f":"D7*3.28083","v":8202.0749999999989},{"$f":"SUM(E9:E477)","v":8202.1680392408744},null,{"$f":"G7*3.28083","v":8202.0749999999989},{"$f":"SUM(H9:H477)","v":500.09303924087476},null,{"$f":"J7*3.28083","v":8202.0749999999989},{"$f":"SUM(K9:K477)","v":8202.1680392408744},null,{"$f":"M7*3.28083","v":8202.0749999999989},{"$f":"SUM(N9:N477)","v":500.09303924087476},null,null,"specific vol","ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2},null,"density",{"$f":"Geofluid!N9","v":3.0886E-17},{"$f":"Geofluid!O9","v":5.2378999999999998}]
[null,"Surface Temperature","C",{"$f":"Geofluid!H46","v":15.555555555555555},null,null,{"$f":"D9","v":15.555555555555555},null,null,{"$f":"D9","v":15.555555555555555},null,null,{"$f":"D9","v":15.555555555555555},null,null,null,"Cp","btu/lb-F",{"$f":"Geofluid!E14","v":1.3809800000000001E-16},{"$f":"Geofluid!F14","v":-2.1818700000000001E-13},{"$f":"Geofluid!G14","v":1.42033E-10},{"$f":"Geofluid!H14","v":-4.6522800000000002E-8},{"$f":"Geofluid!I14","v":8.6599800000000004E-6},{"$f":"Geofluid!J14","v":-8.0616100000000001E-4},{"$f":"Geofluid!K14","v":1.02617},null,"Cp",{"$f":"Geofluid!N10","v":-2.1009000000000001E-18},{"$f":"Geofluid!O10","v":5.7377000000000002}]
[null,null,"F",{"$f":"D9*1.8+32","v":60},null,null,{"$f":"G9*1.8+32","v":60},null,null,{"$f":"J9*1.8+32","v":60},null,null,{"$f":"M9*1.8+32","v":60},null,null,null,"k","btu/hr-ft-F",{"$f":"Geofluid!E15","v":-5.62597E-18},{"$f":"Geofluid!F15","v":1.09949E-14},{"$f":"Geofluid!G15","v":-9.7348700000000001E-12},{"$f":"Geofluid!H15","v":5.1947699999999998E-9},{"$f":"Geofluid!I15","v":-2.6488700000000002E-6},{"$f":"Geofluid!J15","v":8.2955400000000003E-4},{"$f":"Geofluid!K15","v":0.30074000000000001},null,"viscosity",{"$f":"Geofluid!N11","v":2.6272E-17},{"$f":"Geofluid!O11","v":5.4006999999999996}]
[null,"Temperature Gradient","C/km",{"$f":"(D5-D9)*1000/D7","v":83.777777777777786},{"$f":"D11/1000","v":8.3777777777777784E-2},null,{"$f":"(G5-G9)*1000/G7","v":83.777777777777786},{"$f":"G11/1000","v":8.3777777777777784E-2},null,{"$f":"(J5-J9)*1000/J7","v":83.777777777777786},{"$f":"J11/1000","v":8.3777777777777784E-2},null,{"$f":"(M5-M9)*1000/M7","v":83.777777777777786},{"$f":"M11/1000","v":8.3777777777777784E-2},null,null,null,null,"a","b",null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.1733000000000002E-17},{"$f":"Geofluid!O12","v":5.3231999999999999}]
[null,null,"F/ft",{"$f":"(D6-D10)/D8","v":4.5963978627359549E-2},{"$f":"E7/E11","v":9.2614630969555523E-3},null,{"$f":"(G6-G10)/G8","v":4.5963978627359549E-2},{"$f":"H7/H11","v":9.2614630969555523E-3},null,{"$f":"(J6-J10)/J8","v":4.5963978627359549E-2},{"$f":"K7/K11","v":9.2614630969555523E-3},null,{"$f":"(M6-M10)/M8","v":4.5963978627359549E-2},{"$f":"N7/N11","v":9.2614630969555523E-3},null,null,"viscosity = a * T^b  (lb-ft-hr)",null,{"$f":"Geofluid!E17","v":407.22},{"$f":"Geofluid!F17","v":-1.194}]
[]
[null,"P,bh-prod","psia",{"$f":"'Reservoir A1'!G17-'Reservoir A1'!G70","v":3048.6679251317173},null,null,{"$f":"'Reservoir A1'!M17-'Reservoir A1'!M70","v":3048.6679251317173},null,null,{"$f":"'Reservoir A1 10-90s'!G17-'Reservoir A1 10-90s'!G70","v":3048.6679251317173},null,null,{"$f":"'Reservoir A1 10-90s'!M17-'Reservoir A1 10-90s'!M70","v":3048.6679251317173},null,null,null,{"$f":"D14-G14","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":369.75262958785413},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":369.75262958785413},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":369.75262958785413},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":369.75262958785413},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D14/D15","v":8.2451554936334706},null,null,{"$f":"G14/G15","v":8.2451554936334706},null,null,{"$f":"J14/J15","v":8.2451554936334706},null,null,{"$f":"M14/M15","v":8.2451554936334706},null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.9213953370339102E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.9213953370339102E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.9213953370339102E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.9213953370339102E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D17","v":52.045509881569537},null,null,{"$f":"1/G17","v":52.045509881569537},null,null,{"$f":"1/J17","v":52.045509881569537},null,null,{"$f":"1/M17","v":52.045509881569537},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$16+1","v":1.0172400386904381},null,null,{"$f":"AB$8*G$43^AC$8*G$16+1","v":1.0172400386904381},null,null,{"$f":"AB$8*J$43^AC$8*J$16+1","v":1.0172400386904381},null,null,{"$f":"AB$8*M$43^AC$8*M$16+1","v":1.0172400386904381},null,null,null,0]
[null,"density","lb/cft",{"$f":"D19*D18","v":52.942776485591374},null,null,{"$f":"G19*G18","v":52.942776485591374},null,null,{"$f":"J19*J18","v":52.942776485591374},null,null,{"$f":"M19*M18","v":52.942776485591374},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Flow rate","kg/s",{"$f":"'Summary A1'!H134","v":80},null,null,{"$f":"'Summary A1'!J202","v":80},null,null,{"$f":"'Summary A1'!L134","v":80},null,null,{"$f":"'Summary A1'!M134","v":80},null,null,null,0]
[null,null,"lb/hr",{"$f":"D22*2.20462*3600","v":634930.55999999994},null,null,{"$f":"G22*2.20462*3600","v":634930.55999999994},null,null,{"$f":"J22*2.20462*3600","v":634930.55999999994},null,null,{"$f":"M22*2.20462*3600","v":634930.55999999994},null,null,null,0]
[null,null,"lb/day",{"$f":"D23*24","v":15238333.439999998},null,null,{"$f":"G23*24","v":15238333.439999998},null,null,{"$f":"J23*24","v":15238333.439999998},null,null,{"$f":"M23*24","v":15238333.439999998},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Time","days",365,null,{"$f":"MIN(F27:F666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(I27:I666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(L27:L666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(O27:O666)","v":{"$error":"#DIV/0!"}},null,0]
[null,"k,steel","btu/h-ft-F",50,null,{"$f":"LOG(D40*D89/(D80*0.5))","v":2.9121739271010587},50,null,{"$f":"LOG(G40*G89/(G80*0.5))","v":2.9121739271010587},50,null,{"$f":"LOG(J40*J89/(J80*0.5))","v":2.9121739271010587},50,null,{"$f":"LOG(M40*M89/(M80*0.5))","v":2.9121739271010587},null,0]
[null,"k,cement","w/m-K",0.87,null,null,0.87,null,null,0.87,null,null,0.87,null,null,null,0]
[null,null,"btu/h-ft-F",{"$f":"D28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"G28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"J28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"M28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"# of Intervals/Liners in Production Well",null,{"$f":"'Well Field Dvlpmnt A1'!D24+1","v":2},null,null,{"$f":"D31","v":2},null,null,{"$f":"'Well Field Dvlpmnt A1'!H24+1","v":2},null,null,{"$f":"'Well Field Dvlpmnt A1'!J24+1","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":2},"Cased",null,{"$f":"'Well Field Dvlpmnt A1'!D60","v":"Open Hole"},null,null,{"$f":"D34","v":"Open Hole"},null,null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Open Hole"},null,null,{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Open Hole"},null,null,null,{"$error":"#VALUE!"}]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",2700,null,null,2700,null,null,2700,null,null,2700,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D36/(D37*D38)","v":0.10613007096781064},null,null,{"$f":"G36/(G37*G38)","v":0.10613007096781064},null,null,{"$f":"J36/(J37*J38)","v":0.10613007096781064},null,null,{"$f":"M36/(M37*M38)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"M39*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D6-D13*1.8","v":437},null,null,{"$f":"G6-G13*1.8","v":437},null,null,{"$f":"J6-J13*1.8","v":437},null,null,{"$f":"M6-M13*1.8","v":437},null,null,null,{"$f":"D43-G43","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":369.75262958785413},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":369.75262958785413},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":369.75262958785413},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":369.75262958785413},null,null,null,{"$f":"D44-G44","v":0}]
[null,"P,gf","psi",{"$f":"D14-D20*0.5*D97/144","v":2822.5009337551251},null,null,{"$f":"G14-G20*0.5*G97/144","v":2822.5009337551251},null,null,{"$f":"J14-J20*0.5*J97/144","v":2822.5009337551251},null,null,{"$f":"M14-M20*0.5*M97/144","v":2822.5009337551251},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D45/D44","v":7.6334844106483679},null,null,{"$f":"G45/G44","v":7.6334844106483679},null,null,{"$f":"J45/J44","v":7.6334844106483679},null,null,{"$f":"M45/M44","v":7.6334844106483679},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.9213953370339102E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.9213953370339102E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.9213953370339102E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.9213953370339102E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D48","v":52.045509881569537},null,null,{"$f":"1/G48","v":52.045509881569537},null,null,{"$f":"1/J48","v":52.045509881569537},null,null,{"$f":"1/M48","v":52.045509881569537},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$46+1","v":1.0159610775908412},null,null,{"$f":"AB$8*G$43^AC$8*G$46+1","v":1.0159610775908412},null,null,{"$f":"AB$8*J$43^AC$8*J$46+1","v":1.0159610775908412},null,null,{"$f":"AB$8*M$43^AC$8*M$46+1","v":1.0159610775908412},null,null,null,0]
[null,"density","lb/cft",{"$f":"D50*D49","v":52.876212303044163},null,null,{"$f":"G50*G49","v":52.876212303044163},null,null,{"$f":"J50*J49","v":52.876212303044163},null,null,{"$f":"M50*M49","v":52.876212303044163},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"S$12*D$43^T$12","v":0.2864799708625641},null,null,{"$f":"S$12*G$43^T$12","v":0.2864799708625641},null,null,{"$f":"S$12*J$43^T$12","v":0.2864799708625641},null,null,{"$f":"S$12*M$43^T$12","v":0.2864799708625641},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D52/3600","v":7.9577769684045584E-5},null,null,{"$f":"G52/3600","v":7.9577769684045584E-5},null,null,{"$f":"J52/3600","v":7.9577769684045584E-5},null,null,{"$f":"M52/3600","v":7.9577769684045584E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"AB$10*D$43^AC$10*D$46+1","v":1.0365312098128696},null,null,{"$f":"AB$10*G$43^AC$10*G$46+1","v":1.0365312098128696},null,null,{"$f":"AB$10*J$43^AC$10*J$46+1","v":1.0365312098128696},null,null,{"$f":"AB$10*M$43^AC$10*M$46+1","v":1.0365312098128696},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D53*D54","v":8.2484841884813672E-5},null,null,{"$f":"G53*G54","v":8.2484841884813672E-5},null,null,{"$f":"J53*J54","v":8.2484841884813672E-5},null,null,{"$f":"M53*M54","v":8.2484841884813672E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"S$9*D$43^6+T$9*D$43^5+U$9*D$43^4+V$9*D$43^3+W$9*D$43^2+X$9*D$43+Y$9","v":1.1095305900756824},null,null,{"$f":"S$9*G$43^6+T$9*G$43^5+U$9*G$43^4+V$9*G$43^3+W$9*G$43^2+X$9*G$43+Y$9","v":1.1095305900756824},null,null,{"$f":"S$9*J$43^6+T$9*J$43^5+U$9*J$43^4+V$9*J$43^3+W$9*J$43^2+X$9*J$43+Y$9","v":1.1095305900756824},null,null,{"$f":"S$9*M$43^6+T$9*M$43^5+U$9*M$43^4+V$9*M$43^3+W$9*M$43^2+X$9*M$43+Y$9","v":1.1095305900756824},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"AB$9*D$43^AC$9*D$46+1","v":0.97733172122464718},null,null,{"$f":"AB$9*G$43^AC$9*G$46+1","v":0.97733172122464718},null,null,{"$f":"AB$9*J$43^AC$9*J$46+1","v":0.97733172122464718},null,null,{"$f":"AB$9*M$43^AC$9*M$46+1","v":0.97733172122464718},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D56*D57","v":1.0843794413500651},null,null,{"$f":"G56*G57","v":1.0843794413500651},null,null,{"$f":"J56*J57","v":1.0843794413500651},null,null,{"$f":"M56*M57","v":1.0843794413500651},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"S$10*D$43^6+T$10*D$43^5+U$10*D$43^4+V$10*D$43^3+W$10*D$43^2+X$10*D$43+Y$10","v":0.37194603493350686},null,null,{"$f":"S$10*G$43^6+T$10*G$43^5+U$10*G$43^4+V$10*G$43^3+W$10*G$43^2+X$10*G$43+Y$10","v":0.37194603493350686},null,null,{"$f":"S$10*J$43^6+T$10*J$43^5+U$10*J$43^4+V$10*J$43^3+W$10*J$43^2+X$10*J$43+Y$10","v":0.37194603493350686},null,null,{"$f":"S$10*M$43^6+T$10*M$43^5+U$10*M$43^4+V$10*M$43^3+W$10*M$43^2+X$10*M$43+Y$10","v":0.37194603493350686},null,null,null,0]
[null,"P correction to k",null,{"$f":"AB$11*D$43^AC$11*D$46+1","v":1.0275451245216978},null,null,{"$f":"AB$11*G$43^AC$11*G$46+1","v":1.0275451245216978},null,null,{"$f":"AB$11*J$43^AC$11*J$46+1","v":1.0275451245216978},null,null,{"$f":"AB$11*M$43^AC$11*M$46+1","v":1.0275451245216978},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D59*D60","v":0.38219133478110207},null,null,{"$f":"G59*G60","v":0.38219133478110207},null,null,{"$f":"J59*J60","v":0.38219133478110207},null,null,{"$f":"M59*M60","v":0.38219133478110207},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":0},"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D64","v":0},null,null,{"$f":"D63","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H64","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J64","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D63/12","v":0},null,null,{"$f":"G63/12","v":0},null,null,{"$f":"J63/12","v":0},null,null,{"$f":"M63/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D63","v":0},null,null,{"$f":"D65","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H63","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J63","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D65/12","v":0},null,null,{"$f":"G65/12","v":0},null,null,{"$f":"J65/12","v":0},null,null,{"$f":"M65/12","v":0},null,null,null,0]
[null,"Open hole Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D65","v":12.25},null,null,{"$f":"D67","v":12.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!H65","v":12.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!J65","v":12.25},null,null,null,0]
[null,"Diameter used","ft",{"$f":"IF(A63=1,D64,D67/12)","v":1.0208333333333333},null,null,{"$f":"IF(A63=1,G64,G67/12)","v":1.0208333333333333},null,null,{"$f":"IF(A63=1,J64,J67/12)","v":1.0208333333333333},null,null,{"$f":"IF(A63=1,M64,M67/12)","v":1.0208333333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D68^2/4","v":0.81846397149187189},null,null,{"$f":"PI()*G68^2/4","v":0.81846397149187189},null,null,{"$f":"PI()*J68^2/4","v":0.81846397149187189},null,null,{"$f":"PI()*M68^2/4","v":0.81846397149187189},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D51)/D69)/3600","v":4.0753397977387236},null,null,{"$f":"((G$23/G51)/G69)/3600","v":4.0753397977387236},null,null,{"$f":"((J$23/J51)/J69)/3600","v":4.0753397977387236},null,null,{"$f":"((M$23/M51)/M69)/3600","v":4.0753397977387236},null,null,null,0]
[null,"Re",null,{"$f":"D68*D70*D51/D55","v":2666888.5064176116},null,null,{"$f":"G68*G70*G51/G55","v":2666888.5064176116},null,null,{"$f":"J68*J70*J51/J55","v":2666888.5064176116},null,null,{"$f":"M68*M70*M51/M55","v":2666888.5064176116},null,null,null,0]
[null,"Pr",null,{"$f":"(D58*D53/D61)*3600","v":0.81282060185863447},null,null,{"$f":"(G58*G53/G61)*3600","v":0.81282060185863447},null,null,{"$f":"(J58*J53/J61)*3600","v":0.81282060185863447},null,null,{"$f":"(M58*M53/M61)*3600","v":0.81282060185863447},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D61/D68*D71^0.8*D72^0.333333","v":1111.3631221015398},null,null,{"$f":"0.023*G61/G68*G71^0.8*G72^0.333333","v":1111.3631221015398},null,null,{"$f":"0.023*J61/J68*J71^0.8*J72^0.333333","v":1111.3631221015398},null,null,{"$f":"0.023*M61/M68*M71^0.8*M72^0.333333","v":1111.3631221015398},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D74*1/(IF(A63=1,(D64/D80),1))","v":8.9979591738570831E-4},null,null,{"$f":"1/G74*1/(IF(A63=1,(G64/G80),1))","v":8.9979591738570831E-4},null,null,{"$f":"1/J74*1/(IF(A63=1,(J64/J80),1))","v":8.9979591738570831E-4},null,null,{"$f":"1/M74*1/(IF(A63=1,(M64/M80),1))","v":8.9979591738570831E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D66-D64)/D$27","v":0},null,null,{"$f":"0.5*(G66-G64)/G$27","v":0},null,null,{"$f":"0.5*(J66-J64)/J$27","v":0},null,null,{"$f":"0.5*(M66-M64)/M$27","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"D67","v":12.25},null,null,{"$f":"G67","v":12.25},null,null,{"$f":"J67","v":12.25},null,null,{"$f":"M67","v":12.25},null,null,null,0]
[null,null,"ft",{"$f":"D79/12","v":1.0208333333333333},null,null,{"$f":"G79/12","v":1.0208333333333333},null,null,{"$f":"J79/12","v":1.0208333333333333},null,null,{"$f":"M79/12","v":1.0208333333333333},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D80-D68)/D$29","v":0},null,null,{"$f":"0.5*(G80-G68)/G$29","v":0},null,null,{"$f":"0.5*(J80-J68)/J$29","v":0},null,null,{"$f":"0.5*(M80-M68)/M$29","v":0},null,null,null,{"$f":"D81-M81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D75+D77+D81)","v":8.9979591738570831E-4},null,null,{"$f":"(G75+G77+G81)","v":8.9979591738570831E-4},null,null,{"$f":"(J75+J77+J81)","v":8.9979591738570831E-4},null,null,{"$f":"(M75+M77+M81)","v":8.9979591738570831E-4},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D83","v":1111.3631221015398},null,null,{"$f":"1/G83","v":1111.3631221015398},null,null,{"$f":"1/J83","v":1111.3631221015398},null,null,{"$f":"1/M83","v":1111.3631221015398},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D84*24","v":26672.714930436956},null,null,{"$f":"G84*24","v":26672.714930436956},null,null,{"$f":"J84*24","v":26672.714930436956},null,null,{"$f":"M84*24","v":26672.714930436956},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D$39","v":0.10613007096781064},null,null,{"$f":"G$39","v":0.10613007096781064},null,null,{"$f":"J$39","v":0.10613007096781064},null,null,{"$f":"M$39","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D87*10.764","v":1.1423840838975137},null,null,{"$f":"G87*10.764","v":1.1423840838975137},null,null,{"$f":"J87*10.764","v":1.1423840838975137},null,null,{"$f":"M87*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D80/(2*(D89*D88)^0.5))-0.29+(0.5*D80)^2/(4*D88*D89)","v":4.0923386421983414},null,null,{"$f":"-LN(0.5*G80/(2*(G89*G88)^0.5))-0.29+(0.5*G80)^2/(4*G88*G89)","v":4.0923386421983414},null,null,{"$f":"-LN(0.5*J80/(2*(J89*J88)^0.5))-0.29+(0.5*J80)^2/(4*J88*J89)","v":4.0923386421983414},null,null,{"$f":"-LN(0.5*M80/(2*(M89*M88)^0.5))-0.29+(0.5*M80)^2/(4*M88*M89)","v":4.0923386421983414},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":15238333.439999998},null,null,{"$f":"M$24","v":15238333.439999998},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D58","v":1.0843794413500651},null,null,{"$f":"G58","v":1.0843794413500651},null,null,{"$f":"J58","v":1.0843794413500651},null,null,{"$f":"M58","v":1.0843794413500651},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D92*D58/(2*PI()*0.5*D68*D85*D94)*(D94+D68*D85*D90)","v":448815.80878442392},null,null,{"$f":"G92*G58/(2*PI()*0.5*G68*G85*G94)*(G94+G68*G85*G90)","v":448815.80878442392},null,null,{"$f":"J92*J58/(2*PI()*0.5*J68*J85*J94)*(J94+J68*J85*J90)","v":448815.80878442392},null,null,{"$f":"M92*M58/(2*PI()*0.5*M68*M85*M94)*(M94+M68*M85*M90)","v":448815.80878442392},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":4.5963978627359549E-2},null,null,{"$f":"G$12","v":4.5963978627359549E-2},null,null,{"$f":"J$12","v":4.5963978627359549E-2},null,null,{"$f":"M$12","v":4.5963978627359549E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":1230.3112499999997},{"$f":"D97","v":1230.3112499999997},null,{"$f":"'Well Field Dvlpmnt A1'!D61","v":1230.3112499999997},null,null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":1230.3112499999997},{"$f":"J97","v":1230.3112499999997},null,{"$f":"'Well Field Dvlpmnt A1'!J61","v":1230.3112499999997},null,null,null,0]
[null,"z1","ft",{"$f":"D97*0.333","v":409.69364624999992},null,null,{"$f":"G97*0.333","v":409.69364624999992},null,null,{"$f":"J97*0.333","v":409.69364624999992},null,null,{"$f":"M97*0.333","v":409.69364624999992},null,null,null,0]
[null,"b1","F",{"$f":"D$6-D96*D98","v":418.16885000000002},null,null,{"$f":"G$6-G96*G98","v":418.16885000000002},null,null,{"$f":"J$6-J96*J98","v":418.16885000000002},null,null,{"$f":"M$6-M96*M98","v":418.16885000000002},null,null,null,0]
[null,"To","F",{"$f":"D43","v":437},null,null,{"$f":"G43","v":437},null,null,{"$f":"J43","v":437},null,null,{"$f":"M43","v":437},null,null,null,0]
[null,"T,z1","F",{"$f":"D$96*D98+D99-D$96*D$95+(D100+D$96*D$95-D99)*EXP(-D98/D$95)","v":436.99141038599555},null,null,{"$f":"G$96*G98+G99-G$96*G$95+(G100+G$96*G$95-G99)*EXP(-G98/G$95)","v":436.99141038599555},null,null,{"$f":"J$96*J98+J99-J$96*J$95+(J100+J$96*J$95-J99)*EXP(-J98/J$95)","v":436.99141038599555},null,null,{"$f":"M$96*M98+M99-M$96*M$95+(M100+M$96*M$95-M99)*EXP(-M98/M$95)","v":436.99141038599555},null,null,null,0]
[null,"z2","ft",{"$f":"D97*0.333","v":409.69364624999992},null,null,{"$f":"G97*0.333","v":409.69364624999992},null,null,{"$f":"J97*0.333","v":409.69364624999992},null,null,{"$f":"M97*0.333","v":409.69364624999992},null,null,null,0]
[null,"b2","F",{"$f":"D99-D96*(D102)","v":399.33770000000004},null,null,{"$f":"G99-G96*(G102)","v":399.33770000000004},null,null,{"$f":"J99-J96*(J102)","v":399.33770000000004},null,null,{"$f":"M99-M96*(M102)","v":399.33770000000004},null,null,null,0]
[null,"To","F",{"$f":"D101","v":436.99141038599555},null,null,{"$f":"G101","v":436.99141038599555},null,null,{"$f":"J101","v":436.99141038599555},null,null,{"$f":"M101","v":436.99141038599555},null,null,null,0]
[null,"T,z2","F",{"$f":"D$96*D102+D103-D$96*D$95+(D104+D$96*D$95-D103)*EXP(-D102/D$95)","v":436.96564676727212},null,null,{"$f":"G$96*G102+G103-G$96*G$95+(G104+G$96*G$95-G103)*EXP(-G102/G$95)","v":436.96564676727212},null,null,{"$f":"J$96*J102+J103-J$96*J$95+(J104+J$96*J$95-J103)*EXP(-J102/J$95)","v":436.96564676727212},null,null,{"$f":"M$96*M102+M103-M$96*M$95+(M104+M$96*M$95-M103)*EXP(-M102/M$95)","v":436.96564676727212},null,null,null,0]
[null,"z3","ft",{"$f":"D97*0.333","v":409.69364624999992},null,null,{"$f":"G97*0.333","v":409.69364624999992},null,null,{"$f":"J97*0.333","v":409.69364624999992},null,null,{"$f":"M97*0.333","v":409.69364624999992},null,null,null,0]
[null,"b3","F",{"$f":"D103-D96*(D106)","v":380.50655000000006},null,null,{"$f":"G103-G96*(G106)","v":380.50655000000006},null,null,{"$f":"J103-J96*(J106)","v":380.50655000000006},null,null,{"$f":"M103-M96*(M106)","v":380.50655000000006},null,null,null,0]
[null,"To","F",{"$f":"D105","v":436.96564676727212},null,null,{"$f":"G105","v":436.96564676727212},null,null,{"$f":"J105","v":436.96564676727212},null,null,{"$f":"M105","v":436.96564676727212},null,null,null,{"$f":"D108-M108","v":0}]
[null,"T,z3","F",{"$f":"D$96*D106+D107-D$96*D$95+(D108+D$96*D$95-D107)*EXP(-D106/D$95)","v":436.9227248136558},null,null,{"$f":"G$96*G106+G107-G$96*G$95+(G108+G$96*G$95-G107)*EXP(-G106/G$95)","v":436.9227248136558},null,null,{"$f":"J$96*J106+J107-J$96*J$95+(J108+J$96*J$95-J107)*EXP(-J106/J$95)","v":436.9227248136558},null,null,{"$f":"M$96*M106+M107-M$96*M$95+(M108+M$96*M$95-M107)*EXP(-M106/M$95)","v":436.9227248136558},null,null,null,0,{"$f":"D100-D109","v":7.727518634419539E-2}]
[null,"T,b","F",{"$f":"D107","v":380.50655000000006},null,null,{"$f":"G107","v":380.50655000000006},null,null,{"$f":"J107","v":380.50655000000006},null,null,{"$f":"M107","v":380.50655000000006},null,null,null,0]
[null,"Intermediate Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":2},"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D113/(D114*D115)","v":0.10613007096781064},null,null,{"$f":"G113/(G114*G115)","v":0.10613007096781064},null,null,{"$f":"J113/(J114*J115)","v":0.10613007096781064},null,null,{"$f":"M113/(M114*M115)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D171>0,LOG(D117*D163/(D154*0.5)),\" \")","v":" "},{"$f":"G116*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(J171>0,LOG(J117*J163/(J154*0.5)),\" \")","v":" "},{"$f":"M116*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D109","v":436.9227248136558},null,null,{"$f":"G109","v":436.9227248136558},null,null,{"$f":"J109","v":436.9227248136558},null,null,{"$f":"M109","v":436.9227248136558},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$119^6+$T$5*D$119^5+$U$5*D$119^4+$V$5*D$119^3+$W$5*D$119^2+$X$5*D$119+$Y$5","v":369.45561194760808},null,null,{"$f":"$S$5*G$119^6+$T$5*G$119^5+$U$5*G$119^4+$V$5*G$119^3+$W$5*G$119^2+$X$5*G$119+$Y$5","v":369.45561194760808},null,null,{"$f":"$S$5*J$119^6+$T$5*J$119^5+$U$5*J$119^4+$V$5*J$119^3+$W$5*J$119^2+$X$5*J$119+$Y$5","v":369.45561194760808},null,null,{"$f":"$S$5*M$119^6+$T$5*M$119^5+$U$5*M$119^4+$V$5*M$119^3+$W$5*M$119^2+$X$5*M$119+$Y$5","v":369.45561194760808},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D171/144","v":2822.5009337551251},null,null,{"$f":"G45-G51*0.5*G171/144","v":2822.5009337551251},null,null,{"$f":"J45-J51*0.5*J171/144","v":2822.5009337551251},null,null,{"$f":"M45-M51*0.5*M171/144","v":2822.5009337551251},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D121/D120","v":7.6396212223604811},null,null,{"$f":"G121/G120","v":7.6396212223604811},null,null,{"$f":"J121/J120","v":7.6396212223604811},null,null,{"$f":"M121/M120","v":7.6396212223604811},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$119^6+$T$8*D$119^5+$U$8*D$119^4+$V$8*D$119^3+$W$8*D$119^2+$X$8*D$119+$Y$8","v":1.9212657926041529E-2},null,null,{"$f":"$S$8*G$119^6+$T$8*G$119^5+$U$8*G$119^4+$V$8*G$119^3+$W$8*G$119^2+$X$8*G$119+$Y$8","v":1.9212657926041529E-2},null,null,{"$f":"$S$8*J$119^6+$T$8*J$119^5+$U$8*J$119^4+$V$8*J$119^3+$W$8*J$119^2+$X$8*J$119+$Y$8","v":1.9212657926041529E-2},null,null,{"$f":"$S$8*M$119^6+$T$8*M$119^5+$U$8*M$119^4+$V$8*M$119^3+$W$8*M$119^2+$X$8*M$119+$Y$8","v":1.9212657926041529E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D124","v":52.049019133607949},null,null,{"$f":"1/G124","v":52.049019133607949},null,null,{"$f":"1/J124","v":52.049019133607949},null,null,{"$f":"1/M124","v":52.049019133607949},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$119^$AC$8*D$122+1","v":1.0159591193629125},null,null,{"$f":"$AB$8*G$119^$AC$8*G$122+1","v":1.0159591193629125},null,null,{"$f":"$AB$8*J$119^$AC$8*J$122+1","v":1.0159591193629125},null,null,{"$f":"$AB$8*M$119^$AC$8*M$122+1","v":1.0159591193629125},null,null,null,0]
[null,"density","lb/cft",{"$f":"D126*D125","v":52.879675642683715},null,null,{"$f":"G126*G125","v":52.879675642683715},null,null,{"$f":"J126*J125","v":52.879675642683715},null,null,{"$f":"M126*M125","v":52.879675642683715},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$119^$T$12","v":0.28654046892536628},null,null,{"$f":"$S$12*G$119^$T$12","v":0.28654046892536628},null,null,{"$f":"$S$12*J$119^$T$12","v":0.28654046892536628},null,null,{"$f":"$S$12*M$119^$T$12","v":0.28654046892536628},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D128/3600","v":7.9594574701490631E-5},null,null,{"$f":"G128/3600","v":7.9594574701490631E-5},null,null,{"$f":"J128/3600","v":7.9594574701490631E-5},null,null,{"$f":"M128/3600","v":7.9594574701490631E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$119^$AC$10*D$122+1","v":1.0365256762696988},null,null,{"$f":"$AB$10*G$119^$AC$10*G$122+1","v":1.0365256762696988},null,null,{"$f":"$AB$10*J$119^$AC$10*J$122+1","v":1.0365256762696988},null,null,{"$f":"$AB$10*M$119^$AC$10*M$122+1","v":1.0365256762696988},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D129*D130","v":8.2501820369861644E-5},null,null,{"$f":"G129*G130","v":8.2501820369861644E-5},null,null,{"$f":"J129*J130","v":8.2501820369861644E-5},null,null,{"$f":"M129*M130","v":8.2501820369861644E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$119^6+$T$9*D$119^5+$U$9*D$119^4+$V$9*D$119^3+$W$9*D$119^2+$X$9*D$119+$Y$9","v":1.1094578397061723},null,null,{"$f":"$S$9*G$119^6+$T$9*G$119^5+$U$9*G$119^4+$V$9*G$119^3+$W$9*G$119^2+$X$9*G$119+$Y$9","v":1.1094578397061723},null,null,{"$f":"$S$9*J$119^6+$T$9*J$119^5+$U$9*J$119^4+$V$9*J$119^3+$W$9*J$119^2+$X$9*J$119+$Y$9","v":1.1094578397061723},null,null,{"$f":"$S$9*M$119^6+$T$9*M$119^5+$U$9*M$119^4+$V$9*M$119^3+$W$9*M$119^2+$X$9*M$119+$Y$9","v":1.1094578397061723},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$119^$AC$9*D$122+1","v":0.97733650561301},null,null,{"$f":"$AB$9*G$119^$AC$9*G$122+1","v":0.97733650561301},null,null,{"$f":"$AB$9*J$119^$AC$9*J$122+1","v":0.97733650561301},null,null,{"$f":"$AB$9*M$119^$AC$9*M$122+1","v":0.97733650561301},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D132*D133","v":1.0843136481833895},null,null,{"$f":"G132*G133","v":1.0843136481833895},null,null,{"$f":"J132*J133","v":1.0843136481833895},null,null,{"$f":"M132*M133","v":1.0843136481833895},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$119^6+$T$10*D$119^5+$U$10*D$119^4+$V$10*D$119^3+$W$10*D$119^2+$X$10*D$119+$Y$10","v":0.37196860675889509},null,null,{"$f":"$S$10*G$119^6+$T$10*G$119^5+$U$10*G$119^4+$V$10*G$119^3+$W$10*G$119^2+$X$10*G$119+$Y$10","v":0.37196860675889509},null,null,{"$f":"$S$10*J$119^6+$T$10*J$119^5+$U$10*J$119^4+$V$10*J$119^3+$W$10*J$119^2+$X$10*J$119+$Y$10","v":0.37196860675889509},null,null,{"$f":"$S$10*M$119^6+$T$10*M$119^5+$U$10*M$119^4+$V$10*M$119^3+$W$10*M$119^2+$X$10*M$119+$Y$10","v":0.37196860675889509},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$119^$AC$11*D$122+1","v":1.0275413296088725},null,null,{"$f":"$AB$11*G$119^$AC$11*G$122+1","v":1.0275413296088725},null,null,{"$f":"$AB$11*J$119^$AC$11*J$122+1","v":1.0275413296088725},null,null,{"$f":"$AB$11*M$119^$AC$11*M$122+1","v":1.0275413296088725},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D135*D136","v":0.38221311676179487},null,null,{"$f":"G135*G136","v":0.38221311676179487},null,null,{"$f":"J135*J136","v":0.38221311676179487},null,null,{"$f":"M135*M136","v":0.38221311676179487},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":0},null,null,{"$f":"D139","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J70","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D139/12","v":0},null,null,{"$f":"G139/12","v":0},null,null,{"$f":"J139/12","v":0},null,null,{"$f":"M139/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D69","v":0},null,null,{"$f":"D141","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H69","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J69","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D141/12","v":0},null,null,{"$f":"G141/12","v":0},null,null,{"$f":"J141/12","v":0},null,null,{"$f":"M141/12","v":0},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D140^2/4","v":0},null,null,{"$f":"PI()*G140^2/4","v":0},null,null,{"$f":"PI()*J140^2/4","v":0},null,null,{"$f":"PI()*M140^2/4","v":0},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"IF(D171>0,((D$23/D127)/D143)/3600,0)","v":0},null,null,{"$f":"IF(G171>0,((G$23/G127)/G143)/3600,0)","v":0},null,null,{"$f":"IF(J171>0,((J$23/J127)/J143)/3600,0)","v":0},null,null,{"$f":"IF(M171>0,((M$23/M127)/M143)/3600,0)","v":0},null,null,null,0]
[null,"Re",null,{"$f":"D140*D144*D127/D131","v":0},null,null,{"$f":"G140*G144*G127/G131","v":0},null,null,{"$f":"J140*J144*J127/J131","v":0},null,null,{"$f":"M140*M144*M127/M131","v":0},null,null,null,0]
[null,"Pr",null,{"$f":"(D134*D129/D137)*3600","v":0.81289659508540413},null,null,{"$f":"(G134*G129/G137)*3600","v":0.81289659508540413},null,null,{"$f":"(J134*J129/J137)*3600","v":0.81289659508540413},null,null,{"$f":"(M134*M129/M137)*3600","v":0.81289659508540413},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D171>0,0.023*D137/D140*D145^0.8*D146^0.333333,0)","v":0},null,null,{"$f":"IF(G171>0,0.023*G137/G140*G145^0.8*G146^0.333333,0)","v":0},null,null,{"$f":"IF(J171>0,0.023*J137/J140*J145^0.8*J146^0.333333,0)","v":0},null,null,{"$f":"IF(M171>0,0.023*M137/M140*M145^0.8*M146^0.333333,0)","v":0},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D171>0,1/D148,0)","v":0},null,null,{"$f":"IF(G171>0,1/G148,0)","v":0},null,null,{"$f":"IF(J171>0,1/J148,0)","v":0},null,null,{"$f":"IF(M171>0,1/M148,0)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"(0.5*(D142-D140)/D$27)/(D142/D154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(G142-G140)/G$27)/(G142/G154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(J142-J140)/J$27)/(J142/J154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(M142-M140)/M$27)/(M142/M154)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D71","v":0},null,null,{"$f":"D153","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H71","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J71","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D153/12","v":0},null,null,{"$f":"G153/12","v":0},null,null,{"$f":"J153/12","v":0},null,null,{"$f":"M153/12","v":0},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D154-D142)/D$29","v":0},null,null,{"$f":"0.5*(G154-G142)/G$29","v":0},null,null,{"$f":"0.5*(J154-J142)/J$29","v":0},null,null,{"$f":"0.5*(M154-M142)/M$29","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,(D149+D151+D155),0)","v":0},null,null,{"$f":"IF(G31=3,(G149+G151+G155),0)","v":0},null,null,{"$f":"IF(J31=3,(J149+J151+J155),0)","v":0},null,null,{"$f":"IF(M31=3,(M149+M151+M155),0)","v":0},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D171>0,1/D157,0)","v":0},null,null,{"$f":"IF(G171>0,1/G157,0)","v":0},null,null,{"$f":"IF(J171>0,1/J157,0)","v":0},null,null,{"$f":"IF(M171>0,1/M157,0)","v":0},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D158*24","v":0},null,null,{"$f":"G158*24","v":0},null,null,{"$f":"J158*24","v":0},null,null,{"$f":"M158*24","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D116","v":0.10613007096781064},null,null,{"$f":"G116","v":0.10613007096781064},null,null,{"$f":"J116","v":0.10613007096781064},null,null,{"$f":"M116","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D161*10.764","v":1.1423840838975137},null,null,{"$f":"G161*10.764","v":1.1423840838975137},null,null,{"$f":"J161*10.764","v":1.1423840838975137},null,null,{"$f":"M161*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"IF(D171>0,-LN(0.5*D154/(2*(D163*D162)^0.5))-0.29+(0.5*D154)^2/(4*D162*D163),0)","v":0},null,null,{"$f":"IF(G171>0,-LN(0.5*G154/(2*(G163*G162)^0.5))-0.29+(0.5*G154)^2/(4*G162*G163),0)","v":0},null,null,{"$f":"IF(J171>0,-LN(0.5*J154/(2*(J163*J162)^0.5))-0.29+(0.5*J154)^2/(4*J162*J163),0)","v":0},null,null,{"$f":"IF(M171>0,-LN(0.5*M154/(2*(M163*M162)^0.5))-0.29+(0.5*M154)^2/(4*M162*M163),0)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":15238333.439999998},null,null,{"$f":"M$24","v":15238333.439999998},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D134","v":1.0843136481833895},null,null,{"$f":"G134","v":1.0843136481833895},null,null,{"$f":"J134","v":1.0843136481833895},null,null,{"$f":"M134","v":1.0843136481833895},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D171>0,D166*D134/(2*PI()*0.5*D140*D159*D168)*(D168+D140*D159*D164),0)","v":0},null,null,{"$f":"IF(G171>0,G166*G134/(2*PI()*0.5*G140*G159*G168)*(G168+G140*G159*G164),0)","v":0},null,null,{"$f":"IF(J171>0,J166*J134/(2*PI()*0.5*J140*J159*J168)*(J168+J140*J159*J164),0)","v":0},null,null,{"$f":"IF(M171>0,M166*M134/(2*PI()*0.5*M140*M159*M168)*(M168+M140*M159*M164),0)","v":0},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":4.5963978627359549E-2},null,null,{"$f":"G$12","v":4.5963978627359549E-2},null,null,{"$f":"J$12","v":4.5963978627359549E-2},null,null,{"$f":"M$12","v":4.5963978627359549E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},{"$f":"D171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},{"$f":"G171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":0},{"$f":"J171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!J67","v":0},{"$f":"M171","v":0},null,null,0]
[null,"z1",null,{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,{"$f":"D172-M172","v":0}]
[null,"b1","F",{"$f":"D110-D170*D172","v":380.50655000000006},null,null,{"$f":"G110-G170*G172","v":380.50655000000006},null,null,{"$f":"J110-J170*J172","v":380.50655000000006},null,null,{"$f":"M110-M170*M172","v":380.50655000000006},null,null,null,0]
[null,"To","F",{"$f":"D109","v":436.9227248136558},null,null,{"$f":"G109","v":436.9227248136558},null,null,{"$f":"J109","v":436.9227248136558},null,null,{"$f":"M109","v":436.9227248136558},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$34=3,D$170*D172+D173-D$170*D$169+(D174+D$170*D$169-D173)*EXP(-D172/D$169),D174)","v":436.9227248136558},null,null,{"$f":"IF(A$34=3,G$170*G172+G173-G$170*G$169+(G174+G$170*G$169-G173)*EXP(-G172/G$169),G174)","v":436.9227248136558},null,null,{"$f":"IF(A$34=3,J$170*J172+J173-J$170*J$169+(J174+J$170*J$169-J173)*EXP(-J172/J$169),J174)","v":436.9227248136558},null,null,{"$f":"IF(A$34=3,M$170*M172+M173-M$170*M$169+(M174+M$170*M$169-M173)*EXP(-M172/M$169),M174)","v":436.9227248136558},null,null,null,0]
[null,"z2","ft",{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,0]
[null,"b2","F",{"$f":"D173-D170*(D176)","v":380.50655000000006},null,null,{"$f":"G173-G170*(G176)","v":380.50655000000006},null,null,{"$f":"J173-J170*(J176)","v":380.50655000000006},null,null,{"$f":"M173-M170*(M176)","v":380.50655000000006},null,null,null,0]
[null,"To","F",{"$f":"D175","v":436.9227248136558},null,null,{"$f":"G175","v":436.9227248136558},null,null,{"$f":"J175","v":436.9227248136558},null,null,{"$f":"M175","v":436.9227248136558},null,null,null,0]
[null,"T,z2","F",{"$f":"IF($A$34=3,D$170*D176+D177-D$170*D$169+(D178+D$170*D$169-D177)*EXP(-D176/D$169),D178)","v":436.9227248136558},null,null,{"$f":"IF($A$34=3,G$170*G176+G177-G$170*G$169+(G178+G$170*G$169-G177)*EXP(-G176/G$169),G178)","v":436.9227248136558},null,null,{"$f":"IF($A$34=3,J$170*J176+J177-J$170*J$169+(J178+J$170*J$169-J177)*EXP(-J176/J$169),J178)","v":436.9227248136558},null,null,{"$f":"IF($A$34=3,M$170*M176+M177-M$170*M$169+(M178+M$170*M$169-M177)*EXP(-M176/M$169),M178)","v":436.9227248136558},null,null,null,0]
[null,"z3","ft",{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,0]
[null,"b3","F",{"$f":"D177-D170*(D180)","v":380.50655000000006},null,null,{"$f":"G177-G170*(G180)","v":380.50655000000006},null,null,{"$f":"J177-J170*(J180)","v":380.50655000000006},null,null,{"$f":"M177-M170*(M180)","v":380.50655000000006},null,null,null,0]
[null,"To","F",{"$f":"D179","v":436.9227248136558},null,null,{"$f":"G179","v":436.9227248136558},null,null,{"$f":"J179","v":436.9227248136558},null,null,{"$f":"M179","v":436.9227248136558},null,null,null,0]
[null,"T,z3","F",{"$f":"IF($A$34=3,D$170*D180+D181-D$170*D$169+(D182+D$170*D$169-D181)*EXP(-D180/D$169),D182)","v":436.9227248136558},null,null,{"$f":"IF($A$34=3,G$170*G180+G181-G$170*G$169+(G182+G$170*G$169-G181)*EXP(-G180/G$169),G182)","v":436.9227248136558},null,null,{"$f":"IF($A$34=3,J$170*J180+J181-J$170*J$169+(J182+J$170*J$169-J181)*EXP(-J180/J$169),J182)","v":436.9227248136558},null,null,{"$f":"IF($A$34=3,M$170*M180+M181-M$170*M$169+(M182+M$170*M$169-M181)*EXP(-M180/M$169),M182)","v":436.9227248136558},null,null,null,0,{"$f":"D174-D183","v":0}]
[null,"T,b","F",{"$f":"D181","v":380.50655000000006},null,null,{"$f":"G181","v":380.50655000000006},null,null,{"$f":"J181","v":380.50655000000006},null,null,{"$f":"M181","v":380.50655000000006},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Upper Production Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D188/(D189*D190)","v":0.10613007096781064},null,null,{"$f":"G188/(G189*G190)","v":0.10613007096781064},null,null,{"$f":"J188/(J189*J190)","v":0.10613007096781064},null,null,{"$f":"M188/(M189*M190)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D192*D238/(D229*0.5))","v":2.6992800201376284},{"$f":"G191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G192*G238/(G229*0.5))","v":2.6992800201376284},{"$f":"J191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J192*J238/(J229*0.5))","v":2.6992800201376284},{"$f":"M191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M192*M238/(M229*0.5))","v":2.6992800201376284},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D183","v":436.9227248136558},null,null,{"$f":"G183","v":436.9227248136558},null,null,{"$f":"J183","v":436.9227248136558},null,null,{"$f":"M183","v":436.9227248136558},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$194^6+$T$5*D$194^5+$U$5*D$194^4+$V$5*D$194^3+$W$5*D$194^2+$X$5*D$194+$Y$5","v":369.45561194760808},null,null,{"$f":"$S$5*G$194^6+$T$5*G$194^5+$U$5*G$194^4+$V$5*G$194^3+$W$5*G$194^2+$X$5*G$194+$Y$5","v":369.45561194760808},null,null,{"$f":"$S$5*J$194^6+$T$5*J$194^5+$U$5*J$194^4+$V$5*J$194^3+$W$5*J$194^2+$X$5*J$194+$Y$5","v":369.45561194760808},null,null,{"$f":"$S$5*M$194^6+$T$5*M$194^5+$U$5*M$194^4+$V$5*M$194^3+$W$5*M$194^2+$X$5*M$194+$Y$5","v":369.45561194760808},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D246/144","v":1634.2983156296209},null,null,{"$f":"G45-G51*0.5*G246/144","v":1634.2983156296209},null,null,{"$f":"J45-J51*0.5*J246/144","v":1634.2983156296209},null,null,{"$f":"M45-M51*0.5*M246/144","v":1634.2983156296209},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D196/D195","v":4.4235309000026186},null,null,{"$f":"G196/G195","v":4.4235309000026186},null,null,{"$f":"J196/J195","v":4.4235309000026186},null,null,{"$f":"M196/M195","v":4.4235309000026186},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$194^6+$T$8*D$194^5+$U$8*D$194^4+$V$8*D$194^3+$W$8*D$194^2+$X$8*D$194+$Y$8","v":1.9212657926041529E-2},null,null,{"$f":"$S$8*G$194^6+$T$8*G$194^5+$U$8*G$194^4+$V$8*G$194^3+$W$8*G$194^2+$X$8*G$194+$Y$8","v":1.9212657926041529E-2},null,null,{"$f":"$S$8*J$194^6+$T$8*J$194^5+$U$8*J$194^4+$V$8*J$194^3+$W$8*J$194^2+$X$8*J$194+$Y$8","v":1.9212657926041529E-2},null,null,{"$f":"$S$8*M$194^6+$T$8*M$194^5+$U$8*M$194^4+$V$8*M$194^3+$W$8*M$194^2+$X$8*M$194+$Y$8","v":1.9212657926041529E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D199","v":52.049019133607949},null,null,{"$f":"1/G199","v":52.049019133607949},null,null,{"$f":"1/J199","v":52.049019133607949},null,null,{"$f":"1/M199","v":52.049019133607949},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$194^$AC$8*D$197+1","v":1.0092407274632997},null,null,{"$f":"$AB$8*G$194^$AC$8*G$197+1","v":1.0092407274632997},null,null,{"$f":"$AB$8*J$194^$AC$8*J$197+1","v":1.0092407274632997},null,null,{"$f":"$AB$8*M$194^$AC$8*M$197+1","v":1.0092407274632997},null,null,null,0]
[null,"density","lb/cft",{"$f":"D201*D200","v":52.52998993415369},null,null,{"$f":"G201*G200","v":52.52998993415369},null,null,{"$f":"J201*J200","v":52.52998993415369},null,null,{"$f":"M201*M200","v":52.52998993415369},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$194^$T$12","v":0.28654046892536628},null,null,{"$f":"$S$12*G$194^$T$12","v":0.28654046892536628},null,null,{"$f":"$S$12*J$194^$T$12","v":0.28654046892536628},null,null,{"$f":"$S$12*M$194^$T$12","v":0.28654046892536628},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D203/3600","v":7.9594574701490631E-5},null,null,{"$f":"G203/3600","v":7.9594574701490631E-5},null,null,{"$f":"J203/3600","v":7.9594574701490631E-5},null,null,{"$f":"M203/3600","v":7.9594574701490631E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$194^$AC$10*D$197+1","v":1.0211492759810652},null,null,{"$f":"$AB$10*G$194^$AC$10*G$197+1","v":1.0211492759810652},null,null,{"$f":"$AB$10*J$194^$AC$10*J$197+1","v":1.0211492759810652},null,null,{"$f":"$AB$10*M$194^$AC$10*M$197+1","v":1.0211492759810652},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D204*D205","v":8.1277942328447967E-5},null,null,{"$f":"G204*G205","v":8.1277942328447967E-5},null,null,{"$f":"J204*J205","v":8.1277942328447967E-5},null,null,{"$f":"M204*M205","v":8.1277942328447967E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$194^6+$T$9*D$194^5+$U$9*D$194^4+$V$9*D$194^3+$W$9*D$194^2+$X$9*D$194+$Y$9","v":1.1094578397061723},null,null,{"$f":"$S$9*G$194^6+$T$9*G$194^5+$U$9*G$194^4+$V$9*G$194^3+$W$9*G$194^2+$X$9*G$194+$Y$9","v":1.1094578397061723},null,null,{"$f":"$S$9*J$194^6+$T$9*J$194^5+$U$9*J$194^4+$V$9*J$194^3+$W$9*J$194^2+$X$9*J$194+$Y$9","v":1.1094578397061723},null,null,{"$f":"$S$9*M$194^6+$T$9*M$194^5+$U$9*M$194^4+$V$9*M$194^3+$W$9*M$194^2+$X$9*M$194+$Y$9","v":1.1094578397061723},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$194^$AC$9*D$197+1","v":0.98687727247138168},null,null,{"$f":"$AB$9*G$194^$AC$9*G$197+1","v":0.98687727247138168},null,null,{"$f":"$AB$9*J$194^$AC$9*J$197+1","v":0.98687727247138168},null,null,{"$f":"$AB$9*M$194^$AC$9*M$197+1","v":0.98687727247138168},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D207*D208","v":1.0948987267712187},null,null,{"$f":"G207*G208","v":1.0948987267712187},null,null,{"$f":"J207*J208","v":1.0948987267712187},null,null,{"$f":"M207*M208","v":1.0948987267712187},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$194^6+$T$10*D$194^5+$U$10*D$194^4+$V$10*D$194^3+$W$10*D$194^2+$X$10*D$194+$Y$10","v":0.37196860675889509},null,null,{"$f":"$S$10*G$194^6+$T$10*G$194^5+$U$10*G$194^4+$V$10*G$194^3+$W$10*G$194^2+$X$10*G$194+$Y$10","v":0.37196860675889509},null,null,{"$f":"$S$10*J$194^6+$T$10*J$194^5+$U$10*J$194^4+$V$10*J$194^3+$W$10*J$194^2+$X$10*J$194+$Y$10","v":0.37196860675889509},null,null,{"$f":"$S$10*M$194^6+$T$10*M$194^5+$U$10*M$194^4+$V$10*M$194^3+$W$10*M$194^2+$X$10*M$194+$Y$10","v":0.37196860675889509},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$194^$AC$11*D$197+1","v":1.0159471155710467},null,null,{"$f":"$AB$11*G$194^$AC$11*G$197+1","v":1.0159471155710467},null,null,{"$f":"$AB$11*J$194^$AC$11*J$197+1","v":1.0159471155710467},null,null,{"$f":"$AB$11*M$194^$AC$11*M$197+1","v":1.0159471155710467},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D210*D211","v":0.37790043311968041},null,null,{"$f":"G210*G211","v":0.37790043311968041},null,null,{"$f":"J210*J211","v":0.37790043311968041},null,null,{"$f":"M210*M211","v":0.37790043311968041},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,null,{"$f":"D214","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001},null,null,null,0]
[null,null,"ft",{"$f":"D214/12","v":1.224},null,null,{"$f":"G214/12","v":1.224},null,null,{"$f":"J214/12","v":1.224},null,null,{"$f":"M214/12","v":1.224},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D75","v":16},null,null,{"$f":"D216","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!H75","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!J75","v":16},null,null,null,0]
[null,null,"ft",{"$f":"D216/12","v":1.3333333333333333},null,null,{"$f":"G216/12","v":1.3333333333333333},null,null,{"$f":"J216/12","v":1.3333333333333333},null,null,{"$f":"M216/12","v":1.3333333333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*G215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*J215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*M215^2/4","v":1.1766646788461355},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D202)/D218)/3600","v":2.8534068229640726},null,null,{"$f":"((G$23/G202)/G218)/3600","v":2.8534068229640726},null,null,{"$f":"((J$23/J202)/J218)/3600","v":2.8534068229640726},null,null,{"$f":"((M$23/M202)/M218)/3600","v":2.8534068229640726},null,null,null,0]
[null,"Re",null,{"$f":"D215*D219*D202/D206","v":2257250.3576080813},null,null,{"$f":"G215*G219*G202/G206","v":2257250.3576080813},null,null,{"$f":"J215*J219*J202/J206","v":2257250.3576080813},null,null,{"$f":"M215*M219*M202/M206","v":2257250.3576080813},null,null,null,0]
[null,"Pr",null,{"$f":"(D209*D204/D212)*3600","v":0.83019961635093675},null,null,{"$f":"(G209*G204/G212)*3600","v":0.83019961635093675},null,null,{"$f":"(J209*J204/J212)*3600","v":0.83019961635093675},null,null,{"$f":"(M209*M204/M212)*3600","v":0.83019961635093675},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D212/D215*D220^0.8*D221^0.333333","v":807.69698549459179},null,null,{"$f":"0.023*G212/G215*G220^0.8*G221^0.333333","v":807.69698549459179},null,null,{"$f":"0.023*J212/J215*J220^0.8*J221^0.333333","v":807.69698549459179},null,null,{"$f":"0.023*M212/M215*M220^0.8*M221^0.333333","v":807.69698549459179},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D223/(D215/D229)","v":1.6858497652887387E-3},null,null,{"$f":"1/G223/(G215/G229)","v":1.6858497652887387E-3},null,null,{"$f":"1/J223/(J215/J229)","v":1.6858497652887387E-3},null,null,{"$f":"1/M223/(M215/M229)","v":1.6858497652887387E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D217-D215)/D$27/(D217/D229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(G217-G215)/G$27/(G217/G229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(J217-J215)/J$27/(J217/J229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(M217-M215)/M$27/(M217/M229)","v":1.3666666666666662E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D77","v":20},null,null,{"$f":"D228","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!H77","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!J77","v":20},null,null,null,0]
[null,null,"ft",{"$f":"D228/12","v":1.6666666666666667},null,null,{"$f":"G228/12","v":1.6666666666666667},null,null,{"$f":"J228/12","v":1.6666666666666667},null,null,{"$f":"M228/12","v":1.6666666666666667},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D229-D217)/D$29","v":0.33147497853169172},null,null,{"$f":"0.5*(G229-G217)/G$29","v":0.33147497853169172},null,null,{"$f":"0.5*(J229-J217)/J$29","v":0.33147497853169172},null,null,{"$f":"0.5*(M229-M217)/M$29","v":0.33147497853169172},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D224+D226+D230)","v":0.33452749496364714},null,null,{"$f":"(G224+G226+G230)","v":0.33452749496364714},null,null,{"$f":"(J224+J226+J230)","v":0.33452749496364714},null,null,{"$f":"(M224+M226+M230)","v":0.33452749496364714},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D232","v":2.9892909104785819},null,null,{"$f":"1/G232","v":2.9892909104785819},null,null,{"$f":"1/J232","v":2.9892909104785819},null,null,{"$f":"1/M232","v":2.9892909104785819},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D233*24","v":71.742981851485965},null,null,{"$f":"G233*24","v":71.742981851485965},null,null,{"$f":"J233*24","v":71.742981851485965},null,null,{"$f":"M233*24","v":71.742981851485965},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,{"$f":"D236-M236","v":0}]
[null,null,"sq ft/day",{"$f":"D236*10.764","v":1.1295663157894766},null,null,{"$f":"G236*10.764","v":1.1295663157894766},null,null,{"$f":"J236*10.764","v":1.1295663157894766},null,null,{"$f":"M236*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D229/(2*(D238*D237)^0.5))-0.29+(0.5*D229)^2/(4*D237*D238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*G229/(2*(G238*G237)^0.5))-0.29+(0.5*G229)^2/(4*G237*G238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*J229/(2*(J238*J237)^0.5))-0.29+(0.5*J229)^2/(4*J237*J238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*M229/(2*(M238*M237)^0.5))-0.29+(0.5*M229)^2/(4*M237*M238)","v":3.5967553860577337},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":15238333.439999998},null,null,{"$f":"M$24","v":15238333.439999998},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D209","v":1.0948987267712187},null,null,{"$f":"G209","v":1.0948987267712187},null,null,{"$f":"J209","v":1.0948987267712187},null,null,{"$f":"M209","v":1.0948987267712187},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D241*D209/(2*PI()*0.5*D215*D234*D243)*(D243+D215*D234*D239)","v":458597.72523524408},null,null,{"$f":"G241*G209/(2*PI()*0.5*G215*G234*G243)*(G243+G215*G234*G239)","v":458597.72523524408},null,null,{"$f":"J241*J209/(2*PI()*0.5*J215*J234*J243)*(J243+J215*J234*J239)","v":458597.72523524408},null,null,{"$f":"M241*M209/(2*PI()*0.5*M215*M234*M243)*(M243+M215*M234*M239)","v":458597.72523524408},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":4.5963978627359549E-2},null,null,{"$f":"G$12","v":4.5963978627359549E-2},null,null,{"$f":"J$12","v":4.5963978627359549E-2},null,null,{"$f":"M$12","v":4.5963978627359549E-2},null,null,null,{"$f":"D245-M245","v":0}]
[null,"Z","ft",{"$f":"D8-D97-D171-(IF(D31=3,D317,D385+D452))","v":6471.7637499999992},{"$f":"D246","v":6471.7637499999992},null,{"$f":"G8-G97-G171-(IF(G31=3,G317,G385+G452))","v":6471.7637499999992},null,null,{"$f":"J8-J97-J171-(IF(J31=3,J317,J385+J452))","v":6471.7637499999992},{"$f":"J246","v":6471.7637499999992},null,{"$f":"M8-M97-M171-(IF(M31=3,M317,M385+M452))","v":6471.7637499999992},null,null,null,0]
[null,"z1",null,{"$f":"D246/3","v":2157.2545833333329},null,null,{"$f":"G246/3","v":2157.2545833333329},null,null,{"$f":"J246/3","v":2157.2545833333329},null,null,{"$f":"M246/3","v":2157.2545833333329},null,null,null,0]
[null,"b1","F",{"$f":"D184-D245*D247","v":281.35054643789329},null,null,{"$f":"G184-G245*G247","v":281.35054643789329},null,null,{"$f":"J184-J245*J247","v":281.35054643789329},null,null,{"$f":"M184-M245*M247","v":281.35054643789329},null,null,null,0]
[null,"To","F",{"$f":"D183","v":436.9227248136558},null,null,{"$f":"G183","v":436.9227248136558},null,null,{"$f":"J183","v":436.9227248136558},null,null,{"$f":"M183","v":436.9227248136558},null,null,null,0]
[null,"T,z1","F",{"$f":"D$245*D247+D248-D$245*D$244+(D249+D$245*D$244-D248)*EXP(-D247/D$244)","v":436.42547897870827},null,null,{"$f":"G$245*G247+G248-G$245*G$244+(G249+G$245*G$244-G248)*EXP(-G247/G$244)","v":436.42547897870827},null,null,{"$f":"J$245*J247+J248-J$245*J$244+(J249+J$245*J$244-J248)*EXP(-J247/J$244)","v":436.42547897870827},null,null,{"$f":"M$245*M247+M248-M$245*M$244+(M249+M$245*M$244-M248)*EXP(-M247/M$244)","v":436.42547897870827},null,null,null,0]
[null,"z2","ft",{"$f":"D246/3","v":2157.2545833333329},null,null,{"$f":"G246/3","v":2157.2545833333329},null,null,{"$f":"J246/3","v":2157.2545833333329},null,null,{"$f":"M246/3","v":2157.2545833333329},null,null,null,0]
[null,"b2","F",{"$f":"D248-D245*(D251)","v":182.19454287578654},null,null,{"$f":"G248-G245*(G251)","v":182.19454287578654},null,null,{"$f":"J248-J245*(J251)","v":182.19454287578654},null,null,{"$f":"M248-M245*(M251)","v":182.19454287578654},null,null,null,0]
[null,"To","F",{"$f":"D250","v":436.42547897870827},null,null,{"$f":"G250","v":436.42547897870827},null,null,{"$f":"J250","v":436.42547897870827},null,null,{"$f":"M250","v":436.42547897870827},null,null,null,0]
[null,"T,z2","F",{"$f":"D$245*D251+D252-D$245*D$244+(D253+D$245*D$244-D252)*EXP(-D251/D$244)","v":435.46522984897456},null,null,{"$f":"G$245*G251+G252-G$245*G$244+(G253+G$245*G$244-G252)*EXP(-G251/G$244)","v":435.46522984897456},null,null,{"$f":"J$245*J251+J252-J$245*J$244+(J253+J$245*J$244-J252)*EXP(-J251/J$244)","v":435.46522984897456},null,null,{"$f":"M$245*M251+M252-M$245*M$244+(M253+M$245*M$244-M252)*EXP(-M251/M$244)","v":435.46522984897456},null,null,null,0]
[null,"z3","ft",{"$f":"D246/3","v":2157.2545833333329},null,null,{"$f":"G246/3","v":2157.2545833333329},null,null,{"$f":"J246/3","v":2157.2545833333329},null,null,{"$f":"M246/3","v":2157.2545833333329},null,null,null,0]
[null,"b3","F",{"$f":"D252-D245*(D255)","v":83.038539313679792},null,null,{"$f":"G252-G245*(G255)","v":83.038539313679792},null,null,{"$f":"J252-J245*(J255)","v":83.038539313679792},null,null,{"$f":"M252-M245*(M255)","v":83.038539313679792},null,null,null,0]
[null,"To","F",{"$f":"D254","v":435.46522984897456},null,null,{"$f":"G254","v":435.46522984897456},null,null,{"$f":"J254","v":435.46522984897456},null,null,{"$f":"M254","v":435.46522984897456},null,null,null,0]
[null,"T,z3","F",{"$f":"D$245*D255+D256-D$245*D$244+(D257+D$245*D$244-D256)*EXP(-D255/D$244)","v":434.04415028833319},null,null,{"$f":"G$245*G255+G256-G$245*G$244+(G257+G$245*G$244-G256)*EXP(-G255/G$244)","v":434.04415028833319},null,null,{"$f":"J$245*J255+J256-J$245*J$244+(J257+J$245*J$244-J256)*EXP(-J255/J$244)","v":434.04415028833319},null,null,{"$f":"M$245*M255+M256-M$245*M$244+(M257+M$245*M$244-M256)*EXP(-M255/M$244)","v":434.04415028833319},null,null,null,0,{"$f":"D249-D258","v":2.8785745253226196}]
[null,"T,b","F",{"$f":"D256","v":83.038539313679792},null,null,{"$f":"G256","v":83.038539313679792},null,null,{"$f":"J256","v":83.038539313679792},null,null,{"$f":"M256","v":83.038539313679792},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":2},"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D266/(D267*D268)","v":0.10613007096781064},null,null,{"$f":"G266/(G267*G268)","v":0.10613007096781064},null,null,{"$f":"J266/(J267*J268)","v":0.10613007096781064},null,null,{"$f":"M266/(M267*M268)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D270*D309/D300)","v":{"$error":"#DIV/0!"}},{"$f":"G269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G270*G309/G300)","v":{"$error":"#DIV/0!"}},{"$f":"J269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J270*J309/J300)","v":{"$error":"#DIV/0!"}},{"$f":"M269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M270*M309/M300)","v":{"$error":"#DIV/0!"}},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D258","v":434.04415028833319},null,null,{"$f":"G258","v":434.04415028833319},null,null,{"$f":"J258","v":434.04415028833319},null,null,{"$f":"M258","v":434.04415028833319},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$272^6+$T$5*D$272^5+$U$5*D$272^4+$V$5*D$272^3+$W$5*D$272^2+$X$5*D$272+$Y$5","v":358.52198384847941},null,null,{"$f":"$S$5*G$272^6+$T$5*G$272^5+$U$5*G$272^4+$V$5*G$272^3+$W$5*G$272^2+$X$5*G$272+$Y$5","v":358.52198384847941},null,null,{"$f":"$S$5*J$272^6+$T$5*J$272^5+$U$5*J$272^4+$V$5*J$272^3+$W$5*J$272^2+$X$5*J$272+$Y$5","v":358.52198384847941},null,null,{"$f":"$S$5*M$272^6+$T$5*M$272^5+$U$5*M$272^4+$V$5*M$272^3+$W$5*M$272^2+$X$5*M$272+$Y$5","v":358.52198384847941},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":1634.2983156296209},null,null,{"$f":"G196","v":1634.2983156296209},null,null,{"$f":"J196","v":1634.2983156296209},null,null,{"$f":"M196","v":1634.2983156296209},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D274/D273","v":4.5584326464073044},null,null,{"$f":"G274/G273","v":4.5584326464073044},null,null,{"$f":"J274/J273","v":4.5584326464073044},null,null,{"$f":"M274/M273","v":4.5584326464073044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$272^6+$T$8*D$272^5+$U$8*D$272^4+$V$8*D$272^3+$W$8*D$272^2+$X$8*D$272+$Y$8","v":1.9164705911997135E-2},null,null,{"$f":"$S$8*G$272^6+$T$8*G$272^5+$U$8*G$272^4+$V$8*G$272^3+$W$8*G$272^2+$X$8*G$272+$Y$8","v":1.9164705911997135E-2},null,null,{"$f":"$S$8*J$272^6+$T$8*J$272^5+$U$8*J$272^4+$V$8*J$272^3+$W$8*J$272^2+$X$8*J$272+$Y$8","v":1.9164705911997135E-2},null,null,{"$f":"$S$8*M$272^6+$T$8*M$272^5+$U$8*M$272^4+$V$8*M$272^3+$W$8*M$272^2+$X$8*M$272+$Y$8","v":1.9164705911997135E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D277","v":52.179250993567216},null,null,{"$f":"1/G277","v":52.179250993567216},null,null,{"$f":"1/J277","v":52.179250993567216},null,null,{"$f":"1/M277","v":52.179250993567216},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$272^$AC$8*D$275+1","v":1.0091984798954945},null,null,{"$f":"$AB$8*G$272^$AC$8*G$275+1","v":1.0091984798954945},null,null,{"$f":"$AB$8*J$272^$AC$8*J$275+1","v":1.0091984798954945},null,null,{"$f":"$AB$8*M$272^$AC$8*M$275+1","v":1.0091984798954945},null,null,null,0]
[null,"density","lb/cft",{"$f":"D279*D278","v":52.659220784793504},null,null,{"$f":"G279*G278","v":52.659220784793504},null,null,{"$f":"J279*J278","v":52.659220784793504},null,null,{"$f":"M279*M278","v":52.659220784793504},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$272^$T$12","v":0.28881092268371056},null,null,{"$f":"$S$12*G$272^$T$12","v":0.28881092268371056},null,null,{"$f":"$S$12*J$272^$T$12","v":0.28881092268371056},null,null,{"$f":"$S$12*M$272^$T$12","v":0.28881092268371056},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D281/3600","v":8.0225256301030704E-5},null,null,{"$f":"G281/3600","v":8.0225256301030704E-5},null,null,{"$f":"J281/3600","v":8.0225256301030704E-5},null,null,{"$f":"M281/3600","v":8.0225256301030704E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$272^$AC$10*D$275+1","v":1.0210299408881389},null,null,{"$f":"$AB$10*G$272^$AC$10*G$275+1","v":1.0210299408881389},null,null,{"$f":"$AB$10*J$272^$AC$10*J$275+1","v":1.0210299408881389},null,null,{"$f":"$AB$10*M$272^$AC$10*M$275+1","v":1.0210299408881389},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D282*D283","v":8.1912388698777169E-5},null,null,{"$f":"G282*G283","v":8.1912388698777169E-5},null,null,{"$f":"J282*J283","v":8.1912388698777169E-5},null,null,{"$f":"M282*M283","v":8.1912388698777169E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$272^6+$T$9*D$272^5+$U$9*D$272^4+$V$9*D$272^3+$W$9*D$272^2+$X$9*D$272+$Y$9","v":1.1067803684485162},null,null,{"$f":"$S$9*G$272^6+$T$9*G$272^5+$U$9*G$272^4+$V$9*G$272^3+$W$9*G$272^2+$X$9*G$272+$Y$9","v":1.1067803684485162},null,null,{"$f":"$S$9*J$272^6+$T$9*J$272^5+$U$9*J$272^4+$V$9*J$272^3+$W$9*J$272^2+$X$9*J$272+$Y$9","v":1.1067803684485162},null,null,{"$f":"$S$9*M$272^6+$T$9*M$272^5+$U$9*M$272^4+$V$9*M$272^3+$W$9*M$272^2+$X$9*M$272+$Y$9","v":1.1067803684485162},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$272^$AC$9*D$275+1","v":0.98698035255055283},null,null,{"$f":"$AB$9*G$272^$AC$9*G$275+1","v":0.98698035255055283},null,null,{"$f":"$AB$9*J$272^$AC$9*J$275+1","v":0.98698035255055283},null,null,{"$f":"$AB$9*M$272^$AC$9*M$275+1","v":0.98698035255055283},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D285*D286","v":1.0923704782473473},null,null,{"$f":"G285*G286","v":1.0923704782473473},null,null,{"$f":"J285*J286","v":1.0923704782473473},null,null,{"$f":"M285*M286","v":1.0923704782473473},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$272^6+$T$10*D$272^5+$U$10*D$272^4+$V$10*D$272^3+$W$10*D$272^2+$X$10*D$272+$Y$10","v":0.37280182011986163},null,null,{"$f":"$S$10*G$272^6+$T$10*G$272^5+$U$10*G$272^4+$V$10*G$272^3+$W$10*G$272^2+$X$10*G$272+$Y$10","v":0.37280182011986163},null,null,{"$f":"$S$10*J$272^6+$T$10*J$272^5+$U$10*J$272^4+$V$10*J$272^3+$W$10*J$272^2+$X$10*J$272+$Y$10","v":0.37280182011986163},null,null,{"$f":"$S$10*M$272^6+$T$10*M$272^5+$U$10*M$272^4+$V$10*M$272^3+$W$10*M$272^2+$X$10*M$272+$Y$10","v":0.37280182011986163},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$272^$AC$11*D$275+1","v":1.015865259148498},null,null,{"$f":"$AB$11*G$272^$AC$11*G$275+1","v":1.015865259148498},null,null,{"$f":"$AB$11*J$272^$AC$11*J$275+1","v":1.015865259148498},null,null,{"$f":"$AB$11*M$272^$AC$11*M$275+1","v":1.015865259148498},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D288*D289","v":0.37871641760709496},null,null,{"$f":"G288*G289","v":0.37871641760709496},null,null,{"$f":"J288*J289","v":0.37871641760709496},null,null,{"$f":"M288*M289","v":0.37871641760709496},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D82","v":0},null,null,{"$f":"D292","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H82","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J82","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D292/12","v":0},null,null,{"$f":"G292/12","v":0},null,null,{"$f":"J292/12","v":0},null,null,{"$f":"M292/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D81","v":0},null,null,{"$f":"D294","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H81","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J81","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D294/12","v":0},null,null,{"$f":"G294/12","v":0},null,null,{"$f":"J294/12","v":0},null,null,{"$f":"M294/12","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D295-D293)/D280/(D295/D300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(G295-G293)/G280/(G295/G300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(J295-J293)/J280/(J295/J300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(M295-M293)/M280/(M295/M300)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D83","v":0},null,null,{"$f":"D299","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H83","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J83","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D299/12","v":0},null,null,{"$f":"G299/12","v":0},null,null,{"$f":"J299/12","v":0},null,null,{"$f":"M299/12","v":0},null,null,null,{"$f":"D300-M300","v":0}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D300-D295)/D28","v":0},null,null,{"$f":"0.5*(G300-G295)/G28","v":0},null,null,{"$f":"0.5*(J300-J295)/J28","v":0},null,null,{"$f":"0.5*(M300-M295)/M28","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,D297+D301+D232/(D229/D300),0)","v":0},null,null,{"$f":"IF(G31=3,G297+G301+G232/(G229/G300),0)","v":0},null,null,{"$f":"IF(J31=3,J297+J301+J232/(J229/J300),0)","v":0},null,null,{"$f":"IF(M31=3,M297+M301+M232/(M229/M300),0)","v":0},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/G303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/J303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/M303","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"btu/d-ft^2-F",{"$f":"D304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"J304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M304*24","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D307*10.764","v":1.1295663157894766},null,null,{"$f":"G307*10.764","v":1.1295663157894766},null,null,{"$f":"J307*10.764","v":1.1295663157894766},null,null,{"$f":"M307*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D300/(2*(D309*D308)^0.5))-0.29+(0.5*D300)^2/(4*D308*D309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*G300/(2*(G309*G308)^0.5))-0.29+(0.5*G300)^2/(4*G308*G309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*J300/(2*(J309*J308)^0.5))-0.29+(0.5*J300)^2/(4*J308*J309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*M300/(2*(M309*M308)^0.5))-0.29+(0.5*M300)^2/(4*M308*M309)","v":{"$error":"#NUM!"}},null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":15238333.439999998},null,null,{"$f":"M$24","v":15238333.439999998},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D287","v":1.0923704782473473},null,null,{"$f":"G287","v":1.0923704782473473},null,null,{"$f":"J287","v":1.0923704782473473},null,null,{"$f":"M287","v":1.0923704782473473},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D317>0,D312*D287/(2*PI()*0.5*D293*D305*D314)*(D314+D293*D305*D310),0)","v":0},null,null,{"$f":"IF(G317>0,G312*G287/(2*PI()*0.5*G293*G305*G314)*(G314+G293*G305*G310),0)","v":0},null,null,{"$f":"IF(J317>0,J312*J287/(2*PI()*0.5*J293*J305*J314)*(J314+J293*J305*J310),0)","v":0},null,null,{"$f":"IF(M317>0,M312*M287/(2*PI()*0.5*M293*M305*M314)*(M314+M293*M305*M310),0)","v":0},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":4.5963978627359549E-2},null,null,{"$f":"G$12","v":4.5963978627359549E-2},null,null,{"$f":"J$12","v":4.5963978627359549E-2},null,null,{"$f":"M$12","v":4.5963978627359549E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D79","v":0},{"$f":"D317","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!D79","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H79","v":0},{"$f":"J317","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!J79","v":0},null,null,null,0]
[null,"z1",null,{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b1","F",{"$f":"D259-D316*D318","v":83.038539313679792},null,null,{"$f":"G259-G316*G318","v":83.038539313679792},null,null,{"$f":"J259-J316*J318","v":83.038539313679792},null,null,{"$f":"M259-M316*M318","v":83.038539313679792},null,null,null,0]
[null,"To","F",{"$f":"D258","v":434.04415028833319},null,null,{"$f":"G258","v":434.04415028833319},null,null,{"$f":"J258","v":434.04415028833319},null,null,{"$f":"M258","v":434.04415028833319},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$264=3,D$316*D318+D319-D$316*D$315+(D320+D$316*D$315-D319)*EXP(-D318/D$315),D320)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,G$316*G318+G319-G$316*G$315+(G320+G$316*G$315-G319)*EXP(-G318/G$315),G320)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,J$316*J318+J319-J$316*J$315+(J320+J$316*J$315-J319)*EXP(-J318/J$315),J320)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,M$316*M318+M319-M$316*M$315+(M320+M$316*M$315-M319)*EXP(-M318/M$315),M320)","v":434.04415028833319},null,null,null,0]
[null,"z2","ft",{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b2","F",{"$f":"D319-D316*(D322)","v":83.038539313679792},null,null,{"$f":"G319-G316*(G322)","v":83.038539313679792},null,null,{"$f":"J319-J316*(J322)","v":83.038539313679792},null,null,{"$f":"M319-M316*(M322)","v":83.038539313679792},null,null,null,0]
[null,"To","F",{"$f":"D321","v":434.04415028833319},null,null,{"$f":"G321","v":434.04415028833319},null,null,{"$f":"J321","v":434.04415028833319},null,null,{"$f":"M321","v":434.04415028833319},null,null,null,0]
[null,"T,z2","F",{"$f":"IF(A$264=3,D$316*D322+D323-D$316*D$315+(D324+D$316*D$315-D323)*EXP(-D322/D$315),D324)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,G$316*G322+G323-G$316*G$315+(G324+G$316*G$315-G323)*EXP(-G322/G$315),G324)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,J$316*J322+J323-J$316*J$315+(J324+J$316*J$315-J323)*EXP(-J322/J$315),J324)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,M$316*M322+M323-M$316*M$315+(M324+M$316*M$315-M323)*EXP(-M322/M$315),M324)","v":434.04415028833319},null,null,null,0]
[null,"z3","ft",{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b3","F",{"$f":"D323-D316*(D326)","v":83.038539313679792},null,null,{"$f":"G323-G316*(G326)","v":83.038539313679792},null,null,{"$f":"J323-J316*(J326)","v":83.038539313679792},null,null,{"$f":"M323-M316*(M326)","v":83.038539313679792},null,null,null,0]
[null,"To","F",{"$f":"D325","v":434.04415028833319},null,null,{"$f":"G325","v":434.04415028833319},null,null,{"$f":"J325","v":434.04415028833319},null,null,{"$f":"M325","v":434.04415028833319},null,null,null,0]
[null,"T,z3","F",{"$f":"IF(A$264=3,D$316*D326+D327-D$316*D$315+(D328+D$316*D$315-D327)*EXP(-D326/D$315),D328)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,G$316*G326+G327-G$316*G$315+(G328+G$316*G$315-G327)*EXP(-G326/G$315),G328)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,J$316*J326+J327-J$316*J$315+(J328+J$316*J$315-J327)*EXP(-J326/J$315),J328)","v":434.04415028833319},null,null,{"$f":"IF(A$264=3,M$316*M326+M327-M$316*M$315+(M328+M$316*M$315-M327)*EXP(-M326/M$315),M328)","v":434.04415028833319},null,null,null,0,{"$f":"D320-D329","v":0}]
[null,"T,b","F",{"$f":"D327","v":83.038539313679792},null,null,{"$f":"G327","v":83.038539313679792},null,null,{"$f":"J327","v":83.038539313679792},null,null,{"$f":"M327","v":83.038539313679792},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":2},"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",1480,null,null,1480,null,null,1480,null,null,1480,null,null,null,0]
[null,"Density, rho","kg/m^3",2300,null,null,2300,null,null,2300,null,null,2300,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D334/(D335*D336)","v":0.10152761457109283},null,null,{"$f":"G334/(G335*G336)","v":0.10152761457109283},null,null,{"$f":"J334/(J335*J336)","v":0.10152761457109283},null,null,{"$f":"M334/(M335*M336)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D338*D377/D368)","v":2.2029044931753514},{"$f":"G337*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J338*J377/J368)","v":2.2029044931753514},{"$f":"M337*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D329","v":434.04415028833319},null,null,{"$f":"G329","v":434.04415028833319},null,null,{"$f":"J329","v":434.04415028833319},null,null,{"$f":"M329","v":434.04415028833319},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$340^6+$T$5*D$340^5+$U$5*D$340^4+$V$5*D$340^3+$W$5*D$340^2+$X$5*D$340+$Y$5","v":358.52198384847941},null,null,{"$f":"$S$5*G$340^6+$T$5*G$340^5+$U$5*G$340^4+$V$5*G$340^3+$W$5*G$340^2+$X$5*G$340+$Y$5","v":358.52198384847941},null,null,{"$f":"$S$5*J$340^6+$T$5*J$340^5+$U$5*J$340^4+$V$5*J$340^3+$W$5*J$340^2+$X$5*J$340+$Y$5","v":358.52198384847941},null,null,{"$f":"$S$5*M$340^6+$T$5*M$340^5+$U$5*M$340^4+$V$5*M$340^3+$W$5*M$340^2+$X$5*M$340+$Y$5","v":358.52198384847941},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":1634.2983156296209},null,null,{"$f":"G196","v":1634.2983156296209},null,null,{"$f":"J196","v":1634.2983156296209},null,null,{"$f":"M196","v":1634.2983156296209},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D342/D341","v":4.5584326464073044},null,null,{"$f":"G342/G341","v":4.5584326464073044},null,null,{"$f":"J342/J341","v":4.5584326464073044},null,null,{"$f":"M342/M341","v":4.5584326464073044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$340^6+$T$8*D$340^5+$U$8*D$340^4+$V$8*D$340^3+$W$8*D$340^2+$X$8*D$340+$Y$8","v":1.9164705911997135E-2},null,null,{"$f":"$S$8*G$340^6+$T$8*G$340^5+$U$8*G$340^4+$V$8*G$340^3+$W$8*G$340^2+$X$8*G$340+$Y$8","v":1.9164705911997135E-2},null,null,{"$f":"$S$8*J$340^6+$T$8*J$340^5+$U$8*J$340^4+$V$8*J$340^3+$W$8*J$340^2+$X$8*J$340+$Y$8","v":1.9164705911997135E-2},null,null,{"$f":"$S$8*M$340^6+$T$8*M$340^5+$U$8*M$340^4+$V$8*M$340^3+$W$8*M$340^2+$X$8*M$340+$Y$8","v":1.9164705911997135E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D345","v":52.179250993567216},null,null,{"$f":"1/G345","v":52.179250993567216},null,null,{"$f":"1/J345","v":52.179250993567216},null,null,{"$f":"1/M345","v":52.179250993567216},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$340^$AC$8*D$343+1","v":1.0091984798954945},null,null,{"$f":"$AB$8*G$340^$AC$8*G$343+1","v":1.0091984798954945},null,null,{"$f":"$AB$8*J$340^$AC$8*J$343+1","v":1.0091984798954945},null,null,{"$f":"$AB$8*M$340^$AC$8*M$343+1","v":1.0091984798954945},null,null,null,0]
[null,"density","lb/cft",{"$f":"D347*D346","v":52.659220784793504},null,null,{"$f":"G347*G346","v":52.659220784793504},null,null,{"$f":"J347*J346","v":52.659220784793504},null,null,{"$f":"M347*M346","v":52.659220784793504},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$340^$T$12","v":0.28881092268371056},null,null,{"$f":"$S$12*G$340^$T$12","v":0.28881092268371056},null,null,{"$f":"$S$12*J$340^$T$12","v":0.28881092268371056},null,null,{"$f":"$S$12*M$340^$T$12","v":0.28881092268371056},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D349/3600","v":8.0225256301030704E-5},null,null,{"$f":"G349/3600","v":8.0225256301030704E-5},null,null,{"$f":"J349/3600","v":8.0225256301030704E-5},null,null,{"$f":"M349/3600","v":8.0225256301030704E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$340^$AC$10*D$343+1","v":1.0210299408881389},null,null,{"$f":"$AB$10*G$340^$AC$10*G$343+1","v":1.0210299408881389},null,null,{"$f":"$AB$10*J$340^$AC$10*J$343+1","v":1.0210299408881389},null,null,{"$f":"$AB$10*M$340^$AC$10*M$343+1","v":1.0210299408881389},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D350*D351","v":8.1912388698777169E-5},null,null,{"$f":"G350*G351","v":8.1912388698777169E-5},null,null,{"$f":"J350*J351","v":8.1912388698777169E-5},null,null,{"$f":"M350*M351","v":8.1912388698777169E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$340^6+$T$9*D$340^5+$U$9*D$340^4+$V$9*D$340^3+$W$9*D$340^2+$X$9*D$340+$Y$9","v":1.1067803684485162},null,null,{"$f":"$S$9*G$340^6+$T$9*G$340^5+$U$9*G$340^4+$V$9*G$340^3+$W$9*G$340^2+$X$9*G$340+$Y$9","v":1.1067803684485162},null,null,{"$f":"$S$9*J$340^6+$T$9*J$340^5+$U$9*J$340^4+$V$9*J$340^3+$W$9*J$340^2+$X$9*J$340+$Y$9","v":1.1067803684485162},null,null,{"$f":"$S$9*M$340^6+$T$9*M$340^5+$U$9*M$340^4+$V$9*M$340^3+$W$9*M$340^2+$X$9*M$340+$Y$9","v":1.1067803684485162},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$340^$AC$9*D$343+1","v":0.98698035255055283},null,null,{"$f":"$AB$9*G$340^$AC$9*G$343+1","v":0.98698035255055283},null,null,{"$f":"$AB$9*J$340^$AC$9*J$343+1","v":0.98698035255055283},null,null,{"$f":"$AB$9*M$340^$AC$9*M$343+1","v":0.98698035255055283},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D353*D354","v":1.0923704782473473},null,null,{"$f":"G353*G354","v":1.0923704782473473},null,null,{"$f":"J353*J354","v":1.0923704782473473},null,null,{"$f":"M353*M354","v":1.0923704782473473},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$340^6+$T$10*D$340^5+$U$10*D$340^4+$V$10*D$340^3+$W$10*D$340^2+$X$10*D$340+$Y$10","v":0.37280182011986163},null,null,{"$f":"$S$10*G$340^6+$T$10*G$340^5+$U$10*G$340^4+$V$10*G$340^3+$W$10*G$340^2+$X$10*G$340+$Y$10","v":0.37280182011986163},null,null,{"$f":"$S$10*J$340^6+$T$10*J$340^5+$U$10*J$340^4+$V$10*J$340^3+$W$10*J$340^2+$X$10*J$340+$Y$10","v":0.37280182011986163},null,null,{"$f":"$S$10*M$340^6+$T$10*M$340^5+$U$10*M$340^4+$V$10*M$340^3+$W$10*M$340^2+$X$10*M$340+$Y$10","v":0.37280182011986163},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$340^$AC$11*D$343+1","v":1.015865259148498},null,null,{"$f":"$AB$11*G$340^$AC$11*G$343+1","v":1.015865259148498},null,null,{"$f":"$AB$11*J$340^$AC$11*J$343+1","v":1.015865259148498},null,null,{"$f":"$AB$11*M$340^$AC$11*M$343+1","v":1.015865259148498},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D356*D357","v":0.37871641760709496},null,null,{"$f":"G356*G357","v":0.37871641760709496},null,null,{"$f":"J356*J357","v":0.37871641760709496},null,null,{"$f":"M356*M357","v":0.37871641760709496},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D88","v":22.75},null,null,{"$f":"D360","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!H88","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!J88","v":22.75},null,null,null,0]
[null,null,"ft",{"$f":"D360/12","v":1.8958333333333333},null,null,{"$f":"G360/12","v":1.8958333333333333},null,null,{"$f":"J360/12","v":1.8958333333333333},null,null,{"$f":"M360/12","v":1.8958333333333333},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D87","v":24},null,null,{"$f":"D362","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!H87","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!J87","v":24},null,null,null,0]
[null,null,"ft",{"$f":"D362/12","v":2},null,null,{"$f":"G362/12","v":2},null,null,{"$f":"J362/12","v":2},null,null,{"$f":"M362/12","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D364-M364","v":0}]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D363-D361)/D27/(D363/D368)","v":1.3020833333333341E-3},null,null,{"$f":"0.5*(G363-G361)/G27/(G363/G368)","v":1.3020833333333341E-3},null,null,{"$f":"0.5*(J363-J361)/J27/(J363/J368)","v":1.3020833333333341E-3},null,null,{"$f":"0.5*(M363-M361)/M27/(M363/M368)","v":1.3020833333333341E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D89","v":30},null,null,{"$f":"D367","v":30},null,null,{"$f":"'Well Field Dvlpmnt A1'!H89","v":30},null,null,{"$f":"'Well Field Dvlpmnt A1'!J89","v":30},null,null,null,0]
[null,null,"ft",{"$f":"D367/12","v":2.5},null,null,{"$f":"G367/12","v":2.5},null,null,{"$f":"J367/12","v":2.5},null,null,{"$f":"M367/12","v":2.5},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D368-D363)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G368-G363)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J368-J363)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M368-M363)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(A332=3,D303/(D300/D368),0)+D365+D369","v":0.28865840517241376},null,null,{"$f":"IF(A332=3,G303/(G300/G368),0)+G365+G369","v":0.28865840517241376},null,null,{"$f":"IF(A332=3,J303/(J300/J368),0)+J365+J369","v":0.28865840517241376},null,null,{"$f":"IF(A332=3,M303/(M300/M368),0)+M365+M369","v":0.28865840517241376},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D371","v":3.4643023798413441},null,null,{"$f":"1/G371","v":3.4643023798413441},null,null,{"$f":"1/J371","v":3.4643023798413441},null,null,{"$f":"1/M371","v":3.4643023798413441},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D372*24","v":83.14325711619226},null,null,{"$f":"G372*24","v":83.14325711619226},null,null,{"$f":"J372*24","v":83.14325711619226},null,null,{"$f":"M372*24","v":83.14325711619226},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D375*10.764","v":1.1295663157894766},null,null,{"$f":"G375*10.764","v":1.1295663157894766},null,null,{"$f":"J375*10.764","v":1.1295663157894766},null,null,{"$f":"M375*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D368/(2*(D377*D376)^0.5))-0.29+(0.5*D368)^2/(4*D376*D377)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*G368/(2*(G377*G376)^0.5))-0.29+(0.5*G368)^2/(4*G376*G377)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*J368/(2*(J377*J376)^0.5))-0.29+(0.5*J368)^2/(4*J376*J377)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*M368/(2*(M377*M376)^0.5))-0.29+(0.5*M368)^2/(4*M376*M377)","v":3.1918166380148305},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":15238333.439999998},null,null,{"$f":"M$24","v":15238333.439999998},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D355","v":1.0923704782473473},null,null,{"$f":"G355","v":1.0923704782473473},null,null,{"$f":"J355","v":1.0923704782473473},null,null,{"$f":"M355","v":1.0923704782473473},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D380*D355/(2*PI()*0.5*D361*D373*D382)*(D382+D361*D373*D378)","v":338511.2169940343},null,null,{"$f":"G380*G355/(2*PI()*0.5*G361*G373*G382)*(G382+G361*G373*G378)","v":338511.2169940343},null,null,{"$f":"J380*J355/(2*PI()*0.5*J361*J373*J382)*(J382+J361*J373*J378)","v":338511.2169940343},null,null,{"$f":"M380*M355/(2*PI()*0.5*M361*M373*M382)*(M382+M361*M373*M378)","v":338511.2169940343},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":4.5963978627359549E-2},null,null,{"$f":"G$12","v":4.5963978627359549E-2},null,null,{"$f":"J$12","v":4.5963978627359549E-2},null,null,{"$f":"M$12","v":4.5963978627359549E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D85-'Well Field Dvlpmnt A1'!D91","v":450},{"$f":"D385","v":450},null,{"$f":"D385","v":450},{"$f":"G385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!H85-'Well Field Dvlpmnt A1'!H91","v":450},{"$f":"J385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!J85-'Well Field Dvlpmnt A1'!J91","v":450},{"$f":"M385","v":450},null,null,0]
[null,"z1",null,{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b1","F",{"$f":"D330-D384*D386","v":76.143942519575859},null,null,{"$f":"G330-G384*G386","v":76.143942519575859},null,null,{"$f":"J330-J384*J386","v":76.143942519575859},null,null,{"$f":"M330-M384*M386","v":76.143942519575859},null,null,null,0]
[null,"To","F",{"$f":"D329","v":434.04415028833319},null,null,{"$f":"G329","v":434.04415028833319},null,null,{"$f":"J329","v":434.04415028833319},null,null,{"$f":"M329","v":434.04415028833319},null,null,null,0]
[null,"T,z1","F",{"$f":"D$384*D386+D387-D$384*D$383+(D388+D$384*D$383-D387)*EXP(-D386/D$383)","v":433.88712116346505},null,null,{"$f":"G$384*G386+G387-G$384*G$383+(G388+G$384*G$383-G387)*EXP(-G386/G$383)","v":433.88712116346505},null,null,{"$f":"J$384*J386+J387-J$384*J$383+(J388+J$384*J$383-J387)*EXP(-J386/J$383)","v":433.88712116346505},null,null,{"$f":"M$384*M386+M387-M$384*M$383+(M388+M$384*M$383-M387)*EXP(-M386/M$383)","v":433.88712116346505},null,null,null,0]
[null,"z2","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b2","F",{"$f":"D387-D384*(D390)","v":69.249345725471926},null,null,{"$f":"G387-G384*(G390)","v":69.249345725471926},null,null,{"$f":"J387-J384*(J390)","v":69.249345725471926},null,null,{"$f":"M387-M384*(M390)","v":69.249345725471926},null,null,null,0]
[null,"To","F",{"$f":"D389","v":433.88712116346505},null,null,{"$f":"G389","v":433.88712116346505},null,null,{"$f":"J389","v":433.88712116346505},null,null,{"$f":"M389","v":433.88712116346505},null,null,null,0]
[null,"T,z2","F",{"$f":"D$384*D390+D391-D$384*D$383+(D392+D$384*D$383-D391)*EXP(-D390/D$383)","v":433.72710717068912},null,null,{"$f":"G$384*G390+G391-G$384*G$383+(G392+G$384*G$383-G391)*EXP(-G390/G$383)","v":433.72710717068912},null,null,{"$f":"J$384*J390+J391-J$384*J$383+(J392+J$384*J$383-J391)*EXP(-J390/J$383)","v":433.72710717068912},null,null,{"$f":"M$384*M390+M391-M$384*M$383+(M392+M$384*M$383-M391)*EXP(-M390/M$383)","v":433.72710717068912},null,null,null,0]
[null,"z3","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b3","F",{"$f":"D391-D384*(D394)","v":62.354748931367993},null,null,{"$f":"G391-G384*(G394)","v":62.354748931367993},null,null,{"$f":"J391-J384*(J394)","v":62.354748931367993},null,null,{"$f":"M391-M384*(M394)","v":62.354748931367993},null,null,null,0]
[null,"To","F",{"$f":"D393","v":433.72710717068912},null,null,{"$f":"G393","v":433.72710717068912},null,null,{"$f":"J393","v":433.72710717068912},null,null,{"$f":"M393","v":433.72710717068912},null,null,null,0]
[null,"T,z3","F",{"$f":"D$384*D394+D395-D$384*D$383+(D396+D$384*D$383-D395)*EXP(-D394/D$383)","v":433.56410963235248},null,null,{"$f":"G$384*G394+G395-G$384*G$383+(G396+G$384*G$383-G395)*EXP(-G394/G$383)","v":433.56410963235248},null,null,{"$f":"J$384*J394+J395-J$384*J$383+(J396+J$384*J$383-J395)*EXP(-J394/J$383)","v":433.56410963235248},null,null,{"$f":"M$384*M394+M395-M$384*M$383+(M396+M$384*M$383-M395)*EXP(-M394/M$383)","v":433.56410963235248},null,null,null,0,{"$f":"D388-D397","v":0.48004065598070156}]
[null,"T,b","F",{"$f":"D395","v":62.354748931367993},null,null,{"$f":"G395","v":62.354748931367993},null,null,{"$f":"J395","v":62.354748931367993},null,null,{"$f":"M395","v":62.354748931367993},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Conductor Pipe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D334","v":345600},null,null,{"$f":"G334","v":345600},null,null,{"$f":"J334","v":345600},null,null,{"$f":"M334","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D335","v":1480},null,null,{"$f":"G335","v":1480},null,null,{"$f":"J335","v":1480},null,null,{"$f":"M335","v":1480},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D336","v":2300},null,null,{"$f":"G336","v":2300},null,null,{"$f":"J336","v":2300},null,null,{"$f":"M336","v":2300},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D402/(D403*D404)","v":0.10152761457109283},null,null,{"$f":"G402/(G403*G404)","v":0.10152761457109283},null,null,{"$f":"J402/(J403*J404)","v":0.10152761457109283},null,null,{"$f":"M402/(M403*M404)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D406*D444/D435)","v":2.0779657565670515},{"$f":"G405*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J406*J444/J435)","v":2.0779657565670515},{"$f":"M405*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D397","v":433.56410963235248},null,null,{"$f":"G397","v":433.56410963235248},null,null,{"$f":"J397","v":433.56410963235248},null,null,{"$f":"M397","v":433.56410963235248},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$408^6+$T$5*D$408^5+$U$5*D$408^4+$V$5*D$408^3+$W$5*D$408^2+$X$5*D$408+$Y$5","v":356.72324057722938},null,null,{"$f":"$S$5*G$408^6+$T$5*G$408^5+$U$5*G$408^4+$V$5*G$408^3+$W$5*G$408^2+$X$5*G$408+$Y$5","v":356.72324057722938},null,null,{"$f":"$S$5*J$408^6+$T$5*J$408^5+$U$5*J$408^4+$V$5*J$408^3+$W$5*J$408^2+$X$5*J$408+$Y$5","v":356.72324057722938},null,null,{"$f":"$S$5*M$408^6+$T$5*M$408^5+$U$5*M$408^4+$V$5*M$408^3+$W$5*M$408^2+$X$5*M$408+$Y$5","v":356.72324057722938},null,null,null,0]
[null,"P,gf","psi",{"$f":"D342","v":1634.2983156296209},null,null,{"$f":"G342","v":1634.2983156296209},null,null,{"$f":"J342","v":1634.2983156296209},null,null,{"$f":"M342","v":1634.2983156296209},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D410/D409","v":4.5814181127786675},null,null,{"$f":"G410/G409","v":4.5814181127786675},null,null,{"$f":"J410/J409","v":4.5814181127786675},null,null,{"$f":"M410/M409","v":4.5814181127786675},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$408^6+$T$8*D$408^5+$U$8*D$408^4+$V$8*D$408^3+$W$8*D$408^2+$X$8*D$408+$Y$8","v":1.9156766524270764E-2},null,null,{"$f":"$S$8*G$408^6+$T$8*G$408^5+$U$8*G$408^4+$V$8*G$408^3+$W$8*G$408^2+$X$8*G$408+$Y$8","v":1.9156766524270764E-2},null,null,{"$f":"$S$8*J$408^6+$T$8*J$408^5+$U$8*J$408^4+$V$8*J$408^3+$W$8*J$408^2+$X$8*J$408+$Y$8","v":1.9156766524270764E-2},null,null,{"$f":"$S$8*M$408^6+$T$8*M$408^5+$U$8*M$408^4+$V$8*M$408^3+$W$8*M$408^2+$X$8*M$408+$Y$8","v":1.9156766524270764E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D413","v":52.200876318717192},null,null,{"$f":"1/G413","v":52.200876318717192},null,null,{"$f":"1/J413","v":52.200876318717192},null,null,{"$f":"1/M413","v":52.200876318717192},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$408^$AC$8*D$411+1","v":1.0091914325042479},null,null,{"$f":"$AB$8*G$408^$AC$8*G$411+1","v":1.0091914325042479},null,null,{"$f":"$AB$8*J$408^$AC$8*J$411+1","v":1.0091914325042479},null,null,{"$f":"$AB$8*M$408^$AC$8*M$411+1","v":1.0091914325042479},null,null,null,0]
[null,"density","lb/cft",{"$f":"D415*D414","v":52.680677150063275},null,null,{"$f":"G415*G414","v":52.680677150063275},null,null,{"$f":"J415*J414","v":52.680677150063275},null,null,{"$f":"M415*M414","v":52.680677150063275},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$408^$T$12","v":0.28919276957844015},null,null,{"$f":"$S$12*G$408^$T$12","v":0.28919276957844015},null,null,{"$f":"$S$12*J$408^$T$12","v":0.28919276957844015},null,null,{"$f":"$S$12*M$408^$T$12","v":0.28919276957844015},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D417/3600","v":8.0331324882900043E-5},null,null,{"$f":"G417/3600","v":8.0331324882900043E-5},null,null,{"$f":"J417/3600","v":8.0331324882900043E-5},null,null,{"$f":"M417/3600","v":8.0331324882900043E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$408^$AC$10*D$411+1","v":1.0210100435144236},null,null,{"$f":"$AB$10*G$408^$AC$10*G$411+1","v":1.0210100435144236},null,null,{"$f":"$AB$10*J$408^$AC$10*J$411+1","v":1.0210100435144236},null,null,{"$f":"$AB$10*M$408^$AC$10*M$411+1","v":1.0210100435144236},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D418*D419","v":8.2019089514261077E-5},null,null,{"$f":"G418*G419","v":8.2019089514261077E-5},null,null,{"$f":"J418*J419","v":8.2019089514261077E-5},null,null,{"$f":"M418*M419","v":8.2019089514261077E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$408^6+$T$9*D$408^5+$U$9*D$408^4+$V$9*D$408^3+$W$9*D$408^2+$X$9*D$408+$Y$9","v":1.1063399480081759},null,null,{"$f":"$S$9*G$408^6+$T$9*G$408^5+$U$9*G$408^4+$V$9*G$408^3+$W$9*G$408^2+$X$9*G$408+$Y$9","v":1.1063399480081759},null,null,{"$f":"$S$9*J$408^6+$T$9*J$408^5+$U$9*J$408^4+$V$9*J$408^3+$W$9*J$408^2+$X$9*J$408+$Y$9","v":1.1063399480081759},null,null,{"$f":"$S$9*M$408^6+$T$9*M$408^5+$U$9*M$408^4+$V$9*M$408^3+$W$9*M$408^2+$X$9*M$408+$Y$9","v":1.1063399480081759},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$408^$AC$9*D$411+1","v":0.98699752079830094},null,null,{"$f":"$AB$9*G$408^$AC$9*G$411+1","v":0.98699752079830094},null,null,{"$f":"$AB$9*J$408^$AC$9*J$411+1","v":0.98699752079830094},null,null,{"$f":"$AB$9*M$408^$AC$9*M$411+1","v":0.98699752079830094},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D421*D422","v":1.0919547858441907},null,null,{"$f":"G421*G422","v":1.0919547858441907},null,null,{"$f":"J421*J422","v":1.0919547858441907},null,null,{"$f":"M421*M422","v":1.0919547858441907},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$408^6+$T$10*D$408^5+$U$10*D$408^4+$V$10*D$408^3+$W$10*D$408^2+$X$10*D$408+$Y$10","v":0.37293932892926362},null,null,{"$f":"$S$10*G$408^6+$T$10*G$408^5+$U$10*G$408^4+$V$10*G$408^3+$W$10*G$408^2+$X$10*G$408+$Y$10","v":0.37293932892926362},null,null,{"$f":"$S$10*J$408^6+$T$10*J$408^5+$U$10*J$408^4+$V$10*J$408^3+$W$10*J$408^2+$X$10*J$408+$Y$10","v":0.37293932892926362},null,null,{"$f":"$S$10*M$408^6+$T$10*M$408^5+$U$10*M$408^4+$V$10*M$408^3+$W$10*M$408^2+$X$10*M$408+$Y$10","v":0.37293932892926362},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$408^$AC$11*D$411+1","v":1.0158516076923529},null,null,{"$f":"$AB$11*G$408^$AC$11*G$411+1","v":1.0158516076923529},null,null,{"$f":"$AB$11*J$408^$AC$11*J$411+1","v":1.0158516076923529},null,null,{"$f":"$AB$11*M$408^$AC$11*M$411+1","v":1.0158516076923529},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D424*D425","v":0.37885101686449968},null,null,{"$f":"G424*G425","v":0.37885101686449968},null,null,{"$f":"J424*J425","v":0.37885101686449968},null,null,{"$f":"M424*M425","v":0.37885101686449968},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D94","v":32.5},null,null,{"$f":"D428","v":32.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!H94","v":32.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!J94","v":32.5},null,null,null,{"$f":"D428-M428","v":0}]
[null,null,"ft",{"$f":"D428/12","v":2.7083333333333335},null,null,{"$f":"G428/12","v":2.7083333333333335},null,null,{"$f":"J428/12","v":2.7083333333333335},null,null,{"$f":"M428/12","v":2.7083333333333335},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D93","v":34},null,null,{"$f":"D430","v":34},null,null,{"$f":"'Well Field Dvlpmnt A1'!H93","v":34},null,null,{"$f":"'Well Field Dvlpmnt A1'!J93","v":34},null,null,null,0]
[null,null,"ft",{"$f":"D430/12","v":2.8333333333333335},null,null,{"$f":"G430/12","v":2.8333333333333335},null,null,{"$f":"J430/12","v":2.8333333333333335},null,null,{"$f":"M430/12","v":2.8333333333333335},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D431-D429)/D27/(D431/D435)","v":1.4705882352941176E-3},null,null,{"$f":"0.5*(G431-G429)/G27/(G431/G435)","v":1.4705882352941176E-3},null,null,{"$f":"0.5*(J431-J429)/J27/(J431/J435)","v":1.4705882352941176E-3},null,null,{"$f":"0.5*(M431-M429)/M27/(M431/M435)","v":1.4705882352941176E-3},null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D95","v":40},null,null,{"$f":"D434","v":40},null,null,{"$f":"'Well Field Dvlpmnt A1'!H95","v":40},null,null,{"$f":"'Well Field Dvlpmnt A1'!J95","v":40},null,null,null,0]
[null,null,"ft",{"$f":"D434/12","v":3.3333333333333335},null,null,{"$f":"G434/12","v":3.3333333333333335},null,null,{"$f":"J434/12","v":3.3333333333333335},null,null,{"$f":"M434/12","v":3.3333333333333335},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D435-D431)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G435-G431)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J435-J431)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M435-M431)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"D433+D436+D371/(D368/D435)","v":0.6737047836375929},null,null,{"$f":"G433+G436+G371/(G368/G435)","v":0.6737047836375929},null,null,{"$f":"J433+J436+J371/(J368/J435)","v":0.6737047836375929},null,null,{"$f":"M433+M436+M371/(M368/M435)","v":0.6737047836375929},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D438","v":1.484329671225745},null,null,{"$f":"1/G438","v":1.484329671225745},null,null,{"$f":"1/J438","v":1.484329671225745},null,null,{"$f":"1/M438","v":1.484329671225745},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D439*24","v":35.62391210941788},null,null,{"$f":"G439*24","v":35.62391210941788},null,null,{"$f":"J439*24","v":35.62391210941788},null,null,{"$f":"M439*24","v":35.62391210941788},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D442*10.764","v":1.1295663157894766},null,null,{"$f":"G442*10.764","v":1.1295663157894766},null,null,{"$f":"J442*10.764","v":1.1295663157894766},null,null,{"$f":"M442*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D435/(2*(D444*D443)^0.5))-0.29+(0.5*D435)^2/(4*D443*D444)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*G435/(2*(G444*G443)^0.5))-0.29+(0.5*G435)^2/(4*G443*G444)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*J435/(2*(J444*J443)^0.5))-0.29+(0.5*J435)^2/(4*J443*J444)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*M435/(2*(M444*M443)^0.5))-0.29+(0.5*M435)^2/(4*M443*M444)","v":2.9048714696544149},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":15238333.439999998},null,null,{"$f":"M$24","v":15238333.439999998},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D423","v":1.0919547858441907},null,null,{"$f":"G423","v":1.0919547858441907},null,null,{"$f":"J423","v":1.0919547858441907},null,null,{"$f":"M423","v":1.0919547858441907},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D447*D423/(2*PI()*0.5*D429*D440*D449)*(D449+D429*D440*D445)","v":332277.55401862966},null,null,{"$f":"G447*G423/(2*PI()*0.5*G429*G440*G449)*(G449+G429*G440*G445)","v":332277.55401862966},null,null,{"$f":"J447*J423/(2*PI()*0.5*J429*J440*J449)*(J449+J429*J440*J445)","v":332277.55401862966},null,null,{"$f":"M447*M423/(2*PI()*0.5*M429*M440*M449)*(M449+M429*M440*M445)","v":332277.55401862966},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":4.5963978627359549E-2},null,null,{"$f":"G$12","v":4.5963978627359549E-2},null,null,{"$f":"J$12","v":4.5963978627359549E-2},null,null,{"$f":"M$12","v":4.5963978627359549E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D91","v":50},{"$f":"D452","v":50},null,{"$f":"D452","v":50},{"$f":"G452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!H91","v":50},{"$f":"J452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!J91","v":50},{"$f":"M452","v":50},null,null,0]
[null,"b","F",{"$f":"D398","v":62.354748931367993},null,null,{"$f":"G398","v":62.354748931367993},null,null,{"$f":"J398","v":62.354748931367993},null,null,{"$f":"M398","v":62.354748931367993},null,null,null,0]
[null,"To","F",{"$f":"D397","v":433.56410963235248},null,null,{"$f":"G397","v":433.56410963235248},null,null,{"$f":"J397","v":433.56410963235248},null,null,{"$f":"M397","v":433.56410963235248},null,null,null,0]
[null,"T,z","F",{"$f":"D451*D452+D453-D451*D450+(D454+D451*D450-D453)*EXP(-D452/D450)","v":433.50842841244776},null,null,{"$f":"G451*G452+G453-G451*G450+(G454+G451*G450-G453)*EXP(-G452/G450)","v":433.50842841244776},null,null,{"$f":"J451*J452+J453-J451*J450+(J454+J451*J450-J453)*EXP(-J452/J450)","v":433.50842841244776},null,null,{"$f":"M451*M452+M453-M451*M450+(M454+M451*M450-M453)*EXP(-M452/M450)","v":433.50842841244776},null,null,null,0,{"$f":"D454-D455","v":5.5681219904727186E-2}]
[null,"T,b",null,{"$f":"D398-D451*D452","v":60.056550000000016},null,null,{"$f":"G398-G451*G452","v":60.056550000000016},null,null,{"$f":"J398-J451*J452","v":60.056550000000016},null,null,{"$f":"M398-M451*M452","v":60.056550000000016},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT,gf-well","F",{"$f":"D43-D455","v":3.4915715875522437},null,null,{"$f":"G43-G455","v":3.4915715875522437},null,null,{"$f":"J43-J455","v":3.4915715875522437},null,null,{"$f":"M43-M455","v":3.4915715875522437},null,null,null,0]
[null,null,"C",{"$f":"D458/1.8","v":1.9397619930845797},null,null,{"$f":"G458/1.8","v":1.9397619930845797},null,null,{"$f":"J458/1.8","v":1.9397619930845797},null,null,{"$f":"M458/1.8","v":1.9397619930845797},null,null,null,0]
[null,null,"F/ft",{"$f":"D458/D8","v":4.2569369184654424E-4},null,null,{"$f":"G458/G8","v":4.2569369184654424E-4},null,null,{"$f":"J458/J8","v":4.2569369184654424E-4},null,null,{"$f":"M458/M8","v":4.2569369184654424E-4},null,null,null,0]
[null,null,"C/m",{"$f":"D459/D7","v":7.7590479723383191E-4},null,null,{"$f":"G459/G7","v":7.7590479723383191E-4},null,null,{"$f":"J459/J7","v":7.7590479723383191E-4},null,null,{"$f":"M459/M7","v":7.7590479723383191E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT rock-well head","F",{"$f":"D6-D455","v":3.4915715875522437},null,null,{"$f":"G6-G455","v":3.4915715875522437},null,null,{"$f":"J6-J455","v":3.4915715875522437},null,null,{"$f":"M6-M455","v":3.4915715875522437},null,null,null,{"$f":"D463-M463","v":0}]
[null,null,"C",{"$f":"D463/1.8","v":1.9397619930845797},null,null,{"$f":"G463/1.8","v":1.9397619930845797},null,null,{"$f":"J463/1.8","v":1.9397619930845797},null,null,{"$f":"M463/1.8","v":1.9397619930845797},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Reservoir B1","index":25,"n_rows":1045,"n_cols":38,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved",null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":225},null,{"$f":"F17","v":225},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":433.50842841244776},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":411.79910058501531},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.60814508662789135}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":437},null,{"$f":"H17*1.8+32","v":437}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":1.9397619930845797},null,{"$f":"'Summary A1'!J56","v":1.9397619930845797}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":3.4915715875522437},null,{"$f":"H19*1.8","v":3.4915715875522437}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":96.396442187500043},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":96.396442187500043},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":5.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H293","v":7659498.0248475038},null,{"$f":"'Summary A1'!J293","v":7659498.0248475038},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,{"$f":"'Summary A1'!J277","v":223.06023800691543},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.7273754384315172},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.7273754384315172},null,null,null,null,null,null,null,null,null,null,"CRatio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!H83","v":0.19621428382760034},null,{"$f":"Geofluid!I83","v":0.17977221153390255}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!H52","v":28.229314600226338},null,{"$f":"Geofluid!I52","v":28.229314600226338}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H290/F29","v":0.19290706218206058},null,{"$f":"'Summary A1'!J290/H29","v":0.17674212352168697}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":28.713281331296603},null,{"$f":"F29","v":28.713281331296603}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":42425.919326029216},null,{"$f":"H27*H26*H23/1000","v":38870.775332037076}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.31672040624065823},null,{"$f":"'GF Pumping A2'!M308","v":0.28560085162801591}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":2425.9193260292204},null,{"$f":"H31*H23/1000","v":2187.5591589395531}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":39999.999999999993},null,{"$f":"H30-H32","v":36683.21617309752}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F34","v":15.555555555555555}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":35.049999999999997},null,{"$f":"'Summary A1'!J179","v":35.049999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":189.95},null,{"$f":"H17-H35","v":189.95}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":19999.999999999996},null,{"$f":"0.5*H33","v":18341.60808654876}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":7},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":7}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F41","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.7191151875480319},null,{"$f":"(H24+273)/(H41+273)","v":1.7191151875480319}]
[null,null,null,"T","K",{"$f":"F24+273","v":496.06023800691543},null,{"$f":"H24+273","v":496.06023800691543}]
[null,null,null,"To","K",{"$f":"F41+273","v":288.55555555555554},null,{"$f":"H41+273","v":288.55555555555554}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.41830541243353414},null,{"$f":"1-H44/H43","v":0.41830541243353414}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":33.279281437693335},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":33.279281437693335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":30},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.86922342331371361},null,{"$f":"L1035/M1035","v":0.86934847223828271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608480703743428},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":208.93593968861182},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.19621428382760034},null,null,null,null,{"$f":"F48","v":30}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - maxΔT"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y543)","v":24.276595489201906},null,{"$f":"MIN(AA183:AA543)","v":24.276595489201906},{"$f":"MIN(AB63:AB543)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"F17","v":225},{"$f":"V63*T63/3.413","v":5.5389947472274335},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":40},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":40},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":39.999999999999993},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":433.50842841244776},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":411.79910058501531},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.60814508662789135},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":96.346650730572492},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.19621428382760034},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":40},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":40},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":225},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":224.90625},5.5337104416847289,{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":39.959524872132967},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":39.734858206883317},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":39.775105769181614},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":433.33967841244777},411.6119745639844,0.60793806445053145,96.267176241768709,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99974059144551086},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.19618892414624933},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":39.959524872132967},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":39.959524872132967},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":224.953125},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},{"$f":"IF($AD64=7,$AE64,0)","v":0}]
[null,0.16666666666666666,{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":224.81253906250001},5.5284218720104175,39.919017083158309,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,39.471401126495948,39.551475973739628,0.16666666666666666,{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.42495180294617,0.6077311140718652,96.187767677636941,{"$f":"(1-($F$34+273)/(C65+273))/(1-($F$34+273)/($F$17+273))","v":0.99948119333331475},0.19616323680997913,null,0,39.919017083158309,null,39.919017083158309,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":224.90626302083334},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,5.5231290569225093,39.87847677644659,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,39.209618518634969,39.329103504568486,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,433.00238932065088,411.23803220749039,0.60752423543895262,96.108424971295676,0.99922180568530561,0.19613722186069024,null,0,39.87847677644659,null,39.87847677644659,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":224.85941405843101},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,5.5178320151088167,39.837904095137077,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,38.949500202158205,39.107981292532578,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.05121568337938,0.60731742849897119,96.029148055975043,0.99896242852337536,0.19611087934039648,null,0,39.837904095137077,null,39.837904095137077,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":224.81257810872535},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,5.5125307652267432,39.797299182136115,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,38.691036054665126,38.888102308241493,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,432.66538124454007,410.86450213654689,0.60711069319921362,95.949936865016468,0.99870306186941094,0.19608420929121623,null,0,39.797299182136115,null,39.797299182136115,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":224.76575516765004},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,5.5072253259034722,39.756662180118568,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,38.43421601218234,38.669459561826535,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.67789147309759,0.60690402948708988,95.870791331871487,0.99844370574529662,0.19605721175537971,null,0,39.756662180118568,null,39.756662180118568,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":224.71894523114017},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,5.5019157157359606,39.715993231527811,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,38.179030068849137,38.452046102718548,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.49138359930657,0.60669743731012427,95.791711390102591,0.9981843601729129,0.1960298867752249,null,0,39.715993231527811,null,39.715993231527811,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":224.67214829513213},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,5.4966019532909582,39.675292478575798,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,37.92546827660464,38.235855019426964,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.30497842161964,0.60649091661595722,95.712696973382549,0.99792502517413573,0.19600223439319781,null,0,39.675292478575798,null,39.675292478575798,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":224.6253643555637},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,5.4912840571051085,39.634560063243946,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,37.67352074487718,38.020879439320041,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.11867584665151,0.60628446735234343,95.633748015493609,0.99766570077083916,0.19597425465185561,null,0,39.634560063243946,null,39.634560063243946,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":224.57859340837399},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,5.4859620456848939,39.593796127282594,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,37.423177640273906,37.807112528406435,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.93247578118655,0.60607808946715203,95.554864450328182,0.99740638698489215,0.19594594759386147,null,0,39.593796127282594,null,39.593796127282594,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":224.53183544950346},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,5.4806359375067482,39.553000812211963,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,37.174429186273237,37.594547491117943,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.74637813217737,0.60587178290836674,95.476046211887308,0.99714708383816053,0.19591731326198969,null,0,39.553000812211963,null,39.553000812211963,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":224.48509047489401},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,5.4753057510170606,39.51217425932213,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,36.927265662917875,37.383177570093451,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.56038280674454,0.60566554762408409,95.397293234281449,0.99688779135250649,0.19588835169912233,null,0,39.51217425932213,null,39.51217425932213,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":224.43835848048872},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,5.4699715046321957,39.471316609673202,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,36.681677406509507,37.172996045964126,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,431.32015441726321,409.37448971217668,0.60545938356251505,95.318605451729525,0.99662850954978877,0.19585906294824984,null,0,39.471316609673202,null,39.471316609673202,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":224.39163946223221},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,5.4646332167385383,39.430428004095667,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,36.437654809305144,36.963996237139838,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,431.15231619809452,409.18869875592912,0.60525329067198252,95.239982798558856,0.99636923845186243,0.19582944705247099,null,0,39.430428004095667,null,39.430428004095667,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":224.34493341607032},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,5.4592909056925958,39.389508583191152,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,36.195188319215276,36.756171499596718,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,430.98454791151721,409.00300984562409,0.60504726890092286,95.161425209204879,0.99610997808057833,0.19579950405499516,null,0,39.389508583191152,null,39.389508583191152,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":224.29824033795026},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,5.4539445898208943,39.348558487331644,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,35.954268439502108,36.54951522666596,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.81742288904979,0.60484131819788389,95.082932618210805,0.995850728457784,0.19576923399913726,null,0,39.348558487331644,null,39.348558487331644,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":224.25156022382066},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,5.4485942874201898,39.307577856661112,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,35.714885728481434,36.344020848823824,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.63193779416042,0.60463543851152612,95.004504960227507,0.99559148960532362,0.19573863692832374,null,0,39.307577856661112,null,39.307577856661112,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":224.20489306963145},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,5.4432400167573256,39.266566831094401,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,35.477030799223463,36.13968183348274,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.44655446907507,0.60442962979062098,94.926142170012838,0.99533226154503696,0.19570771288608704,null,0,39.266566831094401,null,39.266566831094401,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":224.15823887133391},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,5.4378817960694077,39.225525550318601,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,35.240694319257372,35.936491684783697,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.26127282207756,0.60422389198405124,94.847844182431572,0.99507304429876109,0.19567646191606974,null,0,39.225525550318601,null,39.225525550318601,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":224.11159762488063},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,5.4325196435637721,39.184454153792757,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,35.005867010275765,35.734443943389685,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.07609276161588,0.60401822504081071,94.769610932454952,0.99481383788832822,0.19564488406202277,null,0,39.184454153792757,null,39.184454153792757,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":224.06496932622568},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,5.4271535774180268,39.143352780748216,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,34.772539647841143,35.533532186280411,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.89101419630208,0.60381262891000331,94.69144235516103,0.9945546423355679,0.19561297936780409,null,0,39.143352780748216,null,39.143352780748216,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":224.01835397132433},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,5.4217836157801003,39.102221570189009,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,34.540703061093865,35.333750026548074,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.70603703491105,0.60360710354084313,94.6133383857333,0.99429545766230532,0.19558074787738147,null,0,39.102221570189009,null,39.102221570189009,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":223.97175155613323},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,5.4164097767682797,39.061060660892124,{"$f":"IF(B86>F$48-5,0,IF(C86 <= $C$63- $F$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,34.310348132461407,35.135091113194342,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.52116118638105,0.60340164888265446,94.535298959461386,0.99403628389036225,0.19554818963483039,null,0,39.061060660892124,null,39.061060660892124,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":223.92516207661049},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,5.4110320784712229,39.019870191407591,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,34.081465797368843,34.93754913092846,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.33638655981213,0.60319626488487033,94.457324011740241,0.99377712104155635,0.19551530468433434,null,0,39.019870191407591,null,39.019870191407591,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":223.87858552871546},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,5.4056505389480023,38.978650300058845,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,33.854047043951077,34.741117799966474,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.15171306446626,0.60299095149703319,94.379413478069637,0.99351796913770207,0.19548209307018555,null,0,38.978650300058845,null,38.978650300058845,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":223.83202190840879},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,5.4002651762281975,38.937401124943406,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,33.628082912766651,34.545790875831621,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.96714060976717,0.60278570866879377,94.301567294055076,0.99325882820060984,0.19544855483678439,null,0,38.937401124943406,null,38.937401124943406,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":223.78547121165263},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,5.3948760083118321,38.896122803932435,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,33.40356449651204,34.351562149155804,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.78266910529919,0.60258053634991182,94.223785395405685,0.99299969825208612,0.19541469002863984,null,0,38.896122803932435,null,38.896122803932435,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":223.73893343441037},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,5.3894830531694558,38.854815474671312,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,33.180482939738212,34.158425445482202,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.59829846080731,0.60237543449025477,94.146067717935466,0.992740579313934,0.19538049869036764,null,0,38.854815474671312,null,38.854815474671312,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":223.69240857264674},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,5.3840863287422183,38.813479274580246,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,32.9588294385686,33.966374625068994,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.41402858619654,0.60217040303979752,94.068414197562504,0.99248147140795295,0.19534598086669291,null,0,38.813479274580246,null,38.813479274580246,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":223.64589662232785},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,5.3786858529418105,38.772114340853783,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,32.73859524041751,33.775403582694146,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.22985939153119,0.60196544194862245,93.990824770308166,0.99222237455593809,0.19531113660244787,null,0,38.772114340853783,null,38.772114340853783,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":223.59939757942118},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,5.3732816436506434,38.73072081046223,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,32.519771643711564,33.585506247461396,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.04579078703472,0.60176055116691873,93.913299372297615,0.99196328877968087,0.19527596594257507,null,0,38.73072081046223,null,38.73072081046223,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":223.55291143989552},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,5.3678737187216576,38.689298820150142,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,32.302349997610001,33.396676582607178,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.86182268308926,0.60155573064498269,93.835837939758903,0.99170421410096932,0.19524046893212077,null,0,38.689298820150142,null,38.689298820150142,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":223.50643819972098},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,5.3624620959786506,38.647848506438855,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,32.086321701729773,33.208908585308791,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.67795499023521,0.60135098033321599,93.758440409023535,0.99144515054158766,0.19520464561624362,null,0,38.647848506438855,null,38.647848506438855,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":223.45997785486901},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,5.3570467932160604,38.606370005624846,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,31.871678205868498,33.022196286493525,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.49418761917048,0.60114630018212722,93.681106716524994,0.99118609812331593,0.19516849604020803,null,0,38.606370005624846,null,38.606370005624846,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":223.41353040131244},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,5.3516278281991205,38.56486345378088,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,31.658411009731068,32.836533750648911,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.31052048075048,0.60094169014232979,93.603836798799648,0.99092705686793059,0.19513202024938603,null,0,38.56486345378088,null,38.56486345378088,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":223.36709583502545},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,5.3462052186638296,38.5233289867558,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,31.446511662656569,32.651915075634065,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.12695348598697,0.60073715016454299,93.526630592485276,0.99066802679720389,0.19509521828925738,null,0,38.5233289867558,null,38.5233289867558,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":223.32067415198355},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,5.3407789823171399,38.481766740175971,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,31.235971763347788,32.468334392492025,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.94348654604852,0.60053268019959061,93.449488034322087,0.99040900793290543,0.19505809020541232,null,0,38.481766740175971,null,38.481766740175971,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":223.2742653481636},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,5.3353491368367569,38.440176849443752,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,31.026782959599721,32.285785865263193,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.76011957225938,0.60032828019840112,93.372409061151473,0.99015000029679978,0.19502063604354528,null,0,38.440176849443752,null,38.440176849443752,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":223.22786941954371},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,5.3299156998713526,38.398559449739103,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,30.818936948031933,32.104263690799812,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.57685247609948,0.6001239501120077,93.295393609916118,0.98989100391064777,0.19498285584946021,null,0,38.398559449739103,null,38.398559449739103,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":223.18148636210344},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,5.3244786890405509,38.3569146760195,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,30.612425473820895,31.923762098581495,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,426.81298382158542,404.39368516920325,0.59991968989154654,93.218441617659721,0.98963201879620699,0.19494474966906902,null,0,38.3569146760195,null,38.3569146760195,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":223.13511617182365},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,5.3190381219349181,38.315242663019859,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,30.407240330433613,31.744275350531765,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.21061756336007,0.5997154994882582,93.141553021526477,0.98937304497523071,0.19490631754839036,null,0,38.315242663019859,null,38.315242663019859,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":223.08875884468654},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,5.3135940161160722,38.273543545253347,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,30.203373359363326,31.565797740835645,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.02764957051352,0.59951137885348627,93.064727758761308,0.98911408246946908,0.19486755953355117,null,0,38.273543545253347,null,38.273543545253347,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":223.04241437667568},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,5.3081463891166623,38.23181745701126,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,30.000816449865781,31.388323595758308,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.84478110276063,0.59930732793867714,92.987965766709181,0.98885513130066716,0.19482847567078584,null,0,38.23181745701126,null,38.23181745701126,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":222.99608276377586},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,5.3026952584403935,38.190064532363195,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,29.799561538696981,31.211847273464645,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.6620120723515,0.59910334669537979,92.911266982814652,0.98859619149056654,0.19478906600643578,null,0,38.190064532363195,null,38.190064532363195,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":222.94976400197339},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,5.2972406415621514,38.148284905158,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,29.59960060985297,31.036363163839983,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,425.983873877382,403.47934239168967,0.59889943507524601,92.83463134462238,0.98833726306090597,0.19474933058695135,null,0,38.148284905158,null,38.148284905158,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":222.90345808725579},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,5.2917825559278864,38.106478709022895,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,29.40092569430935,30.861865688311696,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.29677197333018,0.59869559303002873,92.758058789775873,0.98807834603341949,0.19470926945888833,null,0,38.106478709022895,null,38.106478709022895,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":222.85716501561194},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,5.286321018954788,38.06464607736482,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,29.203528869763915,30.68834929967187,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.11430072998064,0.59849182051158312,92.681549256018059,0.98781944042983649,0.19466888266891116,null,0,38.06464607736482,null,38.06464607736482,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":222.81088478303207},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,5.2808560480312492,38.022787143370124,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,29.007402260379255,30.515808481900994,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.93192857449992,0.59828811747186528,92.605102681190658,0.98756054627188394,0.19462817026379131,null,0,38.022787143370124,null,38.022787143370124,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":222.76461738550773},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,5.2753876605169268,37.98090204000507,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,28.812538036527272,30.344237749992544,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.74965541989786,0.59808448386293256,92.528719003233618,0.98730166358128368,0.19458713229040864,null,0,37.98090204000507,null,37.98090204000507,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":222.71836281903182},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,5.2699158737427432,37.938990900015824,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,28.618928414534576,30.173631649778681,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.56748117933535,0.5978809196369429,92.45239816018568,0.98704279237975456,0.19454576879574864,null,0,37.938990900015824,null,37.938990900015824,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":222.67212107959861},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,5.2644407050109594,37.897053855929016,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,28.426565656429606,30.003984757756832,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,424.99121978115397,402.38540576612274,0.59767742474615448,92.376140090183071,0.9867839326890111,0.19450407982690585,null,0,37.897053855929016,null,37.897053855929016,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":222.62589216320364},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,5.2589621715951562,37.855091040051612,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,28.23544206969046,29.835291680917283,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.20342909372079,0.59747399914292576,92.299944731460073,0.98652508453076404,0.19446206543108013,null,0,37.855091040051612,null,37.855091040051612,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":222.57967606584378},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,5.253480290740363,37.813102584471878,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,28.045550006994851,29.667547056571738,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.02155107573947,0.5972706427797142,92.223812022348739,0.98626624792671969,0.19441972565558038,null,0,37.813102584471878,null,37.813102584471878,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":222.53347278351728},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,5.2479950796629424,37.771088621058503,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,27.8568818659699,29.500745552182849,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.83977162593732,0.59706735560907775,92.147741901277527,0.98600742289858057,0.19437706054782117,null,0,37.771088621058503,null,37.771088621058503,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":222.48728231222373},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,5.2425065555507855,37.729049281462103,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,27.669430088944978,29.334881865194678,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,424.33082801706951,401.65809065822179,0.59686413758367241,92.071734306772782,0.98574860946804577,0.19433407015532506,null,0,37.729049281462103,null,37.729049281462103,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":222.44110464796401},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,5.2370147355632533,37.686984697114788,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,27.483187162704358,29.169950722864161,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.47650808664798,0.59666098865625361,91.995789177456743,0.98548980765681038,0.19429075452572267,null,0,37.686984697114788,null,37.686984697114788,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":222.39493978674034},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,5.2315196368311838,37.644894999230154,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,27.298145618241385,29.005946882093451,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.29502382541921,0.59645790877967464,91.919906452049077,0.98523101748656472,0.19424711370674816,null,0,37.644894999230154,null,37.644894999230154,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":222.3487877245563},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,5.2260212764570424,37.60278031880452,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,27.114298030514856,28.84286512926327,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.11363778888551,0.59625489790688768,91.84408606936455,0.98497223897899566,0.19420314774624758,null,0,37.60278031880452,null,37.60278031880452,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":222.30264845741678},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,5.2205196715148192,37.560640786616077,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,26.931637018205063,28.680700280067178,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.93234989154394,0.59605195599094218,91.768327968314679,0.98471347215578675,0.19415885669217015,null,0,37.560640786616077,null,37.560640786616077,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":222.25652198132795},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,5.2150148390501636,37.518476533225929,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,26.750155243472417,28.519447179346724,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.75116004803806,0.59584908298498496,91.692632087906532,0.98445471703861609,0.19411424059257343,null,0,37.518476533225929,null,37.518476533225929,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":222.21040829229744},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,5.209506796080337,37.476287688977763,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,26.569845411716361,28.359100700927616,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.57006817315704,0.59564627884226073,91.616998367242104,0.9841959736491589,0.19406929949562168,null,0,37.476287688977763,null,37.476287688977763,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":222.16430738633414},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,5.2039955595943308,37.434074383998734,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,26.390700271336307,28.199655747456713,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.38907418183601,0.5954435435161104,91.541426745519288,0.98393724200908639,0.19402403344958588,null,0,37.434074383998734,null,37.434074383998734,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":222.11821925944821},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,5.19848114655285,37.391836748199317,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,26.212712613493093,28.041107250240032,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.20817798915505,0.59524087695997185,91.465917162030337,0.98367852214006501,0.19397844250284491,null,0,37.391836748199317,null,37.391836748199317,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":222.07214390765122},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V127*T127/3.413","v":5.192963573888342},37.349574911273564,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},26.035875271871902,27.883450169081577,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":400.02737951033907},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.59503827912737906},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":91.3904695561626},0.98341981406375745,0.19393252670388303,null,0,37.349574911273564,null,37.349574911273564,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":222.02608132695602},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$48,F$48,IF(B127<$F$48,B127+1/12,B127))","v":5.4166666666666643},218.98679363072884,5.1874428585050634,{"$f":"IF(B128>=F$48,E127,IF(D128*F$23/1000000-F$32/1000<0,0,D128*F$23/1000000-F$32/1000))","v":37.307289002699598},0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$48,E128/((1+$F$38)^B128),0)","v":25.860181122446544},{"$f":"IF(B128<F$48,($F$33/1000)/((1+$F$38)^B128),0)","v":27.726679492123125},{"$f":"IF(J128<1, B128,N127)","v":5.4166666666666643},{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":422.68465694775966},399.84667866075733,0.59483574997196198,91.315083867397789,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.98316111780182336},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.19388628610129219},null,{"$f":"IF(X127>0,X127,IF(J128=0,0,B128))","v":0},{"$f":"IF(X127>0,Y127,E128)","v":37.307289002699598},null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":37.307289002699598},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":221.98003151337682},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},{"$f":"IF($AD128=7,$AE128,0)","v":0}]
[null,5.4999999999999973,{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":218.8955491333827},5.1819190172790108,37.264979151739077,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,25.685623083244241,27.570790235684907,5.4999999999999973,{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.66607535592289,0.59463328944744653,91.239760035311349,0.98290243337591687,0.19383972074376918,null,0,37.264979151739077,null,37.264979151739077,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":221.93399446292915},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,5.176392067058166,37.222645487439081,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,25.512194114113264,27.415777444107182,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.48556951149226,0.59443089750765365,91.16449799957303,0.98264376080768889,0.19379283068012135,null,0,37.222645487439081,null,37.222645487439081,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":221.88797017162986},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,5.1708620246622861,37.180288138630516,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,25.339887216489327,27.261636189592675,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.30516104326546,0.59422857410649954,91.089297699946371,0.98238510011878644,0.19374561595925852,null,0,37.180288138630516,null,37.180288138630516,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":221.84195863549712},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,5.1653289068830812,37.137907233929454,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,25.168695433165237,27.108361572049958,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.12484986718493,0.5940263191979952,91.014159076288081,0.98212645133085219,0.19369807663019883,null,0,37.137907233929454,null,37.137907233929454,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":221.79595985055047},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,5.1597927304842521,37.095502901737419,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,24.998611848060914,26.955948718937641,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,421.864140520295,398.94463589933525,0.59382413273624568,90.939082068548146,0.98186781446552451,0.19365021274206826,null,0,37.095502901737419,null,37.095502901737419,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":221.74997381281068},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,5.1542535122014099,37.05307527024079,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,24.829629585994056,26.804392785109517,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.76451905594331,0.59362201467545095,90.864066616769492,0.9816091895444381,0.19360202434409648,null,0,37.05307527024079,null,37.05307527024079,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":221.70400051829995},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,5.1487112687422432,37.010624467412072,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,24.66174181245319,26.653688952660495,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,421.53641238446068,398.5844992533772,0.59341996496990412,90.7891126610877,0.9813505765892232,0.19355351148562208,null,0,37.010624467412072,null,37.010624467412072,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":221.65803996304174},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,5.1431660167864539,36.968150621009428,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,24.494941733370712,26.503832430773475,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.40457640814628,0.59321798357399236,90.714220141730891,0.98109197562150674,0.19350467421608847,null,0,36.968150621009428,null,36.968150621009428,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":221.61209214306089},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,5.1376177729858545,36.925653858577355,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,24.329222594897864,26.354818455567031,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.22475043690059,0.59301607044219606,90.639388999019275,0.98083338666291064,0.19345551258504676,null,0,36.925653858577355,null,36.925653858577355,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":221.56615705438352},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,5.1320665539643793,36.88313430744688,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,24.164577683180514,26.206642289943964,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.04502125643063,0.59281422552908836,90.564619173365315,0.98057480973505329,0.19340602664215401,null,0,36.88313430744688,null,36.88313430744688,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":221.52023469303703},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,5.1265123763180354,36.840592094735051,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,24.001000324135653,26.059299223440732,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.86538878366628,0.59261244878933528,90.489910605272598,0.98031624485954871,0.19335621643717224,null,0,36.840592094735051,null,36.840592094735051,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":221.47432505505026},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,5.1209552566150922,36.798027347346519,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,23.838483883230353,25.912784572077694,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.68585293567776,0.59241074017769535,90.415263235336852,0.98005769205800708,0.19330608201997118,null,0,36.798027347346519,null,36.798027347346519,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":221.42842813645328},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,5.1153952113960157,36.755440191972937,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,23.677021765260481,25.767093678210202,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.5064136296736,0.59220909964901869,90.340677004244526,0.97979915135203466,0.19325562344052746,null,0,36.755440191972937,null,36.755440191972937,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":221.3825439332775},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,5.1098322571734851,36.712830755093144,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,23.516607414131016,25.622221910380549,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.32707078300172,0.592007527158248,90.266151852773419,0.97954062276323206,0.19320484074892205,null,0,36.712830755093144,null,36.712830755093144,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":221.33667244155566},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,5.1042664104324436,36.670199162973532,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,23.357234312637633,25.478164663170734,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.14782431314819,0.59180602266041726,90.19168772179188,0.97928210631319812,0.19315373399534183,null,0,36.670199162973532,null,36.670199162973532,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":221.29081365732185},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,5.0986976876302386,36.627545541669129,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,23.198895982249848,25.334917357056039,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.96867413773703,0.59160458611065125,90.117284552259036,0.97902360202352601,0.19310230323008307,null,0,36.627545541669129,null,36.627545541669129,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":221.2449675766114},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,5.0931261051964372,36.584870017022141,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,23.041585982893658,25.192475438259486,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.78962017452977,0.59140321746416624,90.042942285224001,0.97876510991580479,0.19305054850354392,null,0,36.584870017022141,null,36.584870017022141,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":221.19913419546106},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,5.0875516795330853,36.542172714664048,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,22.885297912737549,25.050834378607028,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.61066234142538,0.59120191667626898,89.968660861826152,0.97850663001162019,0.1929984698662322,null,0,36.542172714664048,null,36.542172714664048,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":221.15331350990883},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,5.0819744270145355,36.499453760014134,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,22.730025407977376,24.909989675383645,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.43180055645917,0.59100068370235659,89.894440223294396,0.97824816233255296,0.19294606736875866,null,0,36.499453760014134,null,36.499453760014134,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":221.10750551599409},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,5.0763943639876645,36.456713278281299,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,22.575762142624352,24.76993685119017,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,419.41282493580445,396.25303473780338,0.59079951849791623,89.820280310947567,0.97798970690018028,0.19289334106184242,null,0,36.456713278281299,null,36.456713278281299,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":221.06171020975742},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,5.0708115067717792,36.413951394463211,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,22.422501828292525,24.630671453800964,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.07436480376646,0.59059842101852533,89.746181066193969,0.97773126373607433,0.19284029099630676,null,0,36.413951394463211,null,36.413951394463211,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":221.01592758724087},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,5.065225871658674,36.371168233346864,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,22.270238213988193,24.492189056022401,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.89579067279169,0.59039739121985024,89.672142430530243,0.97747283286180398,0.19278691722308203,null,0,36.371168233346864,null,36.371168233346864,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":220.9701576444877},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,5.0596374749126998,36.328363919509009,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,22.118965085900321,24.354485255552088,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.71731226345855,0.59019642905764691,89.598164345542841,0.97721441429893385,0.1927332197932031,null,0,36.328363919509009,null,36.328363919509009,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":220.92440037754253},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,5.0540463327707554,36.285538577316146,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,21.968676267191778,24.21755567483897,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.53892949448084,0.58999553448776043,89.524246752906095,0.97695600806902405,0.19267919875781189,null,0,36.285538577316146,null,36.285538577316146,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":220.87865578245135},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,5.0484524614423769,36.242692330925188,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,21.819365617792059,24.081395960944118,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.3606422847073,0.58979470746612417,89.45038959438341,0.97669761419362999,0.19262485416815586,null,0,36.242692330925188,null,36.242692330925188,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":220.8329238552613},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,5.0428558771096927,36.199825304283095,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,21.671027034190438,23.946001785402384,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.1824505531207,0.5895939479487603,89.376592811826015,0.97643923269430422,0.19257018607558782,null,0,36.199825304283095,null,36.199825304283095,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":220.78720459202103},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,5.0372565959274853,36.156937621127405,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,21.523654449230769,23.811368844084797,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,418.27411129559977,395.00435421883731,0.58939325589177882,89.302856347172963,0.97618086359259371,0.1925151945315661,null,0,36.156937621127405,null,36.156937621127405,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":220.74149798878037},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,5.0316546340232717,36.114029404986816,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,21.377241831907309,23.677492857061718,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.82635320110751,0.58919263125137789,89.229180142451639,0.97592250691004245,0.19245987958765506,null,0,36.114029404986816,null,36.114029404986816,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":220.69580404159052},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,5.0260500074972363,36.07110077918064,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,21.231783187161007,23.544369568466809,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.64844741931415,0.58899207398384346,89.155564139776232,0.97566416266818878,0.19240424129552391,null,0,36.07110077918064,null,36.07110077918064,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":220.650122746504},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,5.0204427324223602,36.028151866819847,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,21.087272555677711,23.411994746361714,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.47063679297275,0.5887915840455481,89.082008281348408,0.9754058308885678,0.19234827970694859,null,0,36.028151866819847,null,36.028151866819847,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":220.60445409957467},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,5.0148328248444249,35.98518279080708,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,20.943704013686869,23.280364182601542,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.29292124173173,0.58859116139295198,89.008512509457375,0.97514751159271074,0.19229199487380991,null,0,35.98518279080708,null,35.98518279080708,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":220.5587980968576},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,5.0092203007819727,35.942193673836314,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,20.801071672761044,23.149473692701097,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,417.46277585090297,394.11530068537093,0.58839080598260196,88.935076766478574,0.97488920480214314,0.19223538684809319,null,0,35.942193673836314,null,35.942193673836314,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":220.51315473440923},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,5.0036051762264577,35.899184638394075,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,20.65936967961737,23.01931911570184,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.93777504380205,0.5881905177711314,88.861700994874354,0.97463091053838746,0.19217845568189085,null,0,35.899184638394075,null,35.899184638394075,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":220.4675240082874},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,4.9979874671421696,35.8561558067588,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,20.518592215918972,22.889896314039625,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.76034423706761,0.58799029671526004,88.788385137193075,0.97437262882296172,0.19212120142739983,null,0,35.8561558067588,null,35.8561558067588,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":220.42190591455113},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,4.9923671894663393,35.813107301001686,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,20.378733498078283,22.761201173413166,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.58300818534167,0.58779014277179298,88.715129136070004,0.97411435967737958,0.19206362413692163,null,0,35.813107301001686,null,35.813107301001686,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":220.37630044926081},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,4.9867443591091511,35.770039242986748,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,20.239787777060897,22.633229602653241,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.40576680892821,0.58759005589762192,88.641932934225451,0.97385610312314996,0.19200572386286546,null,0,35.770039242986748,null,35.770039242986748,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":220.33070760847815},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,4.9811189919537275,35.726951754370745,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,20.101749338190398,22.505977533592631,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.2286200282615,0.5873900360497234,88.568796474466012,0.9735978591817781,0.19194750065774302,null,0,35.726951754370745,null,35.726951754370745,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":220.28512738826615},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,4.9754911038562328,35.68384495660392,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,19.964612500954658,22.379440920936805,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.05156776390601,0.58719008318515953,88.495719699683718,0.97333962787476502,0.1918889545741726,null,0,35.68384495660392,null,35.68384495660392,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":220.23955978468911},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,4.9698607106458503,35.640718970929882,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,19.82837161881266,22.25361574213532,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,416.32974274924379,392.87460993655492,0.58699019726107671,88.422702552855696,0.97308140922360653,0.19183008566487747,null,0,35.640718970929882,null,35.640718970929882,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":220.1940047938127},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,4.9642278281248302,35.597573918385926,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,19.693021079002555,22.128497997253938,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.69774646703081,0.58679037823470659,88.349744977044054,0.97282320324979499,0.19177089398268579,null,0,35.597573918385926,null,35.597573918385926,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":220.1484624117038},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,4.9585924720685561,35.554409919803582,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,19.558555302350882,22.004083708847478,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.52097727628529,0.58659062606336521,88.27684691539605,0.97256500997481887,0.19171137958053169,null,0,35.554409919803582,null,35.554409919803582,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":220.10293263443074},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,4.9529546582254929,35.511227095808181,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,19.424968743082211,21.880368921833366,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.34430228539782,0.58639094070445208,88.204008311143411,0.97230682942016089,0.19165154251145247,null,0,35.511227095808181,null,35.511227095808181,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":220.05741545806302},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,4.9473144023173319,35.468025566819989,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,19.292255888630645,21.757349703365918,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.16772141557635,0.58619132211545133,88.131229107602337,0.97204866160730063,0.19159138282859273,null,0,35.468025566819989,null,35.468025566819989,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":220.0119108786715},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,4.9416717200388707,35.424805453053274,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,19.160411259451188,21.635022142711293,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,415.52245469811817,391.99123458815586,0.58599177025393023,88.058509248172811,0.9717905065577126,0.19153090058519959,null,0,35.424805453053274,null,35.424805453053274,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":219.96641889232839},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,4.9360266270582409,35.381566874518064,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,19.029429408833561,21.513382351123205,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.81484172459932,0.58579228507753955,87.985848676339401,0.97153236429286782,0.1914700958346279,null,0,35.381566874518064,null,35.381566874518064,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":219.92093949510712},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,4.9303791390167317,35.338309951018765,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,18.899304922715281,21.392426461719264,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.63854274649617,0.5855928665440131,87.913247335670007,0.97127423483423192,0.19140896863033455,null,0,35.338309951018765,null,35.338309951018765,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":219.87547268308253},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,4.9247292715289746,35.295034802155648,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,18.770032419497277,21.272150629358091,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.46233757556263,0.58539351461116762,87.840705169816147,0.97101611820326705,0.19134751902588318,null,0,35.295034802155648,null,35.295034802155648,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":219.83001845233068},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,4.9190770401829038,35.251741547324436,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,18.641606549859446,21.152551030517039,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.28622613364132,0.58519422923690223,87.768222122512839,0.9707580144214305,0.19128574707494123,null,0,35.251741547324436,null,35.251741547324436,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":219.78457679892898},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,4.9134224605397714,35.208430305716519,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,18.514021996577515,21.033623863170671,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.11020834270028,0.58499501037919843,87.695798137577754,0.97049992351017556,0.1912236528312807,null,0,35.208430305716519,null,35.208430305716519,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":219.73914771895613},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,4.9077655481343028,35.165101196320094,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,18.387273474341342,20.915365346669901,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.93428412483377,0.58479585799611988,87.623433158912064,0.97024184549095083,0.19116123634878066,null,0,35.165101196320094,null,35.165101196320094,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":219.69373120849218},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,4.9021063184745293,35.121754337918901,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,18.261355729572927,20.797771721621785,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.75845340226095,0.58459677204581184,87.551127130499481,0.96998378038520039,0.1910984976814212,null,0,35.121754337918901,null,35.121754337918901,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":219.64832726361837},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,4.8964447870419603,35.078389849093526,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,18.136263540246699,20.680839249770028,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.58271609732594,0.58439775248650139,87.478879996405851,0.9697257282143642,0.19103543688328908,null,0,35.078389849093526,null,35.078389849093526,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":219.60293588041736},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,4.89078096929157,35.035007848221319,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,18.011991715710046,20.564564213876135,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.40707213249698,0.58419879927649665,87.40669170077939,0.96946768899987834,0.19097205400857528,null,0,35.035007848221319,null,35.035007848221319,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":219.55755705497307},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,4.8851148806518863,34.991608453477049,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,17.888535096505159,20.448942917601268,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.23152143036725,0.58399991237418691,87.334562187850736,0.96920966276317333,0.19090834911157639,null,0,34.991608453477049,null,34.991608453477049,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":219.51219078337073},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,4.8794465365248803,34.94819178283209,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,17.765888554191044,20.333971685388697,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.05606391365325,0.58380109173804218,87.262491401931982,0.96895164952567625,0.19084432224669109,null,0,34.94819178283209,null,34.94819178283209,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":219.46683706169685},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,4.8737759522861746,34.904757954055988,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,17.644046991167738,20.219646862346991,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.88069950519537,0.58360233732661326,87.190479287417133,0.96869364930880941,0.19077997346842515,null,0,34.904757954055988,null,34.904757954055988,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":219.42149588603928},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,4.8681031432849116,34.861307084715477,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,17.523005340500092,20.105964814133824,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.70542812795679,0.58340364909853071,87.118525788781483,0.96843566213399024,0.19071530283138635,null,0,34.861307084715477,null,34.861307084715477,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":219.37616725248716},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,4.8624281248438948,34.817839292175542,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,17.402758565743568,19.992921926840427,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.53024970502406,0.58320502701250609,87.04663085058155,0.96817768802263293,0.19065031039028821,null,0,34.817839292175542,null,34.817839292175542,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":219.33085115713092},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,4.8567509122595789,34.774354693599328,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,17.283301660770331,19.880514606876709,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.35516415960564,0.5830064710273295,86.974794417454973,0.96791972699614581,0.19058499619994831,null,0,34.774354693599328,null,34.774354693599328,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":219.28554759606226},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,4.8510715208020851,34.730853405948324,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,17.164629649596449,19.76873928085703,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.18017141503276,0.58280798110187171,86.903016434120104,0.96766177907593409,0.19051936031528791,null,0,34.730853405948324,null,34.730853405948324,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":219.24025656537427},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,{"$f":"V189*T189/3.413","v":4.8453899657153148},34.687335545983146,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,17.046737586210259,19.657592395486599,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,412.79022416702196,389.0052713947581,0.58260955719508212,86.831296845376073,0.96740384428339732,0.1904534027913348,null,0,34.687335545983146,null,34.687335545983146,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":219.19497806116124},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,4.8397062622168088,34.643801230262518,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,16.92962055440076,19.547070417448495,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.83046402235607,0.5824111992659895,86.759635596102214,0.96714592263993115,0.19038712368321722,null,0,34.643801230262518,null,34.643801230262518,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":219.14971207951882},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V191*T191/3.413","v":4.8340204254979344},34.600250575144699,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},16.813273667588131,19.437169833291374,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":388.65574922152211},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.58221290727370145},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":86.688032631258011},0.96688801416692727,0.19032052304616967,null,0,34.600250575144699,null,34.600250575144699,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":219.10445861654395},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$48,F$48,IF(B191<$F$48,B191+1/12,B191))","v":10.750000000000007},213.22313534936194,4.8283324707239252,{"$f":"IF(B192>=F$48,E191,IF(D192*F$23/1000000-F$32/1000<0,0,D192*F$23/1000000-F$32/1000))","v":34.556683696787751},0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$48,E192/((1+$F$38)^B192),0)","v":16.697692068654575},{"$f":"IF(B192<F$48,($F$33/1000)/((1+$F$38)^B192),0)","v":19.327887149317771},{"$f":"IF(J192<1, B192,N191)","v":10.750000000000007},{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":412.31007204129924},388.48112691607287,0.58201468117740396,86.616487895883495,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.96663011888577222},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.19025360093553198},null,{"$f":"IF(X191>0,X191,IF(J192=0,0,B192))","v":0},{"$f":"IF(X191>0,Y191,E192)","v":34.556683696787751},null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":34.556683696787751},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":219.05921766833487},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},{"$f":"IF($AD192=7,$AE192,0)","v":0}]
[null,10.833333333333341,{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":213.13429237629973},4.8226424130337318,34.513100711148446,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,16.582870929775378,19.219218891473016,10.833333333333341,{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.30659702994518,0.58181652093636171,86.545001335097766,0.96637223681784823,0.19018635740674497,null,0,34.513100711148446,null,34.513100711148446,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":219.01398923099109},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,4.8169502675402649,34.469501733984096,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,16.468805452252301,19.11116160523482,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.13215948719642,0.58161842650991691,86.4735728941003,0.96611436798453298,0.19011879251535549,null,0,34.469501733984096,null,34.469501733984096,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":218.96877330061346},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,4.8112560493303089,34.425886880851884,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,16.355490866346642,19.003711855503447,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,411.8305198556892,387.95781421200331,0.58142039785749011,86.402202518169133,0.96585651240719961,0.19005090631701527,null,0,34.425886880851884,null,34.425886880851884,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":218.92356987330407},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,4.8055597734645463,34.382256267109085,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,16.242922431113602,18.896866226492506,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.78356112866277,0.58122243493857939,86.330890152662164,0.96559867010721745,0.18998269886747748,null,0,34.382256267109085,null,34.382256267109085,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":218.87837894516642},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,4.7998614549776066,34.338610007913424,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,{"$f":"I197/(1+$F$38)^B197","v":0},16.131095434237633,18.790621321620389,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.60940016159066,0.58102453771276019,86.25963574301602,0.9653408411059502,0.18991417022259949,null,0,34.338610007913424,null,34.338610007913424,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":218.83320051230515},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,4.7941611088781908,34.294948218224,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,16.020005191868865,18.684973763402258,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.43533123532177,0.5808267061396849,86.188439234746284,0.96508302542475777,0.18984532043834534,null,0,34.294948218224,null,34.294948218224,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":218.78803457082634},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,4.7884587501489033,34.251271012800046,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,15.909647048459435,18.579920193342709,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.26135427450959,0.58062894017908329,86.117300573446926,0.9648252230849953,0.1897761495707791,null,0,34.251271012800046,null,34.251271012800046,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":218.74288111683725},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,4.7827543937464849,34.207578506202701,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,15.800016376602098,18.475457271828994,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.08746920392565,0.58043123979076094,86.046219704790644,0.9645674341080136,0.18970665767607145,null,0,34.207578506202701,null,34.207578506202701,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":218.69774014644651},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,4.7770480546016687,34.163870812793867,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,15.691108576868293,18.371581678024846,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.91367594845974,0.58023360493460119,85.975196574527786,0.96430965851515893,0.18963684481049461,null,0,34.163870812793867,null,34.163870812793867,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":218.65261165576402},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,4.7713397476193959,34.120148046737924,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,15.58291907764845,18.268290109764937,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.73997443311941,0.58003603557056238,85.904231128487652,0.96405189632777322,0.18956671103042663,null,0,34.120148046737924,null,34.120148046737924,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":218.60749564090096},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,4.7656294876786438,34.07641032200037,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,15.475443334991686,18.165579283449873,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.56636458302887,0.57983853165867905,85.833323312576454,0.96379414756719273,0.18949625639234707,null,0,34.07641032200037,null,34.07641032200037,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":218.56239209796988},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,4.7599172896326118,34.032657752349252,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,15.368676832447679,18.063445933941832,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.39284632343021,0.57964109315906209,85.762473072778562,0.96353641225475062,0.1894254809528404,null,0,34.032657752349252,null,34.032657752349252,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":218.51730102308449},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,4.7542031683086536,33.988890451354656,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,15.262615080908455,17.961886814460751,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.21941957968153,0.57944372003189748,85.691680355155484,0.96327869041177439,0.18935438476859348,null,0,33.988890451354656,null,33.988890451354656,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":218.47222241235988},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,4.7484871385084029,33.945108532389668,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,15.15725361845173,17.860898696481129,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.04608427725771,0.57924641223744622,85.620945105846317,0.96302098205958775,0.18928296789639817,null,0,33.945108532389668,null,33.945108532389668,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":218.42715626191247},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,4.7427692150077165,33.901312108629931,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,15.052588010184412,17.760478369629375,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.87284034174945,0.57904916973604481,85.550267271066787,0.96276328721950966,0.18921123039314949,null,0,33.901312108629931,null,33.901312108629931,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":218.38210256785987},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,4.7370494125567175,33.857501293053978,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,14.948613848087332,17.660622641581771,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.69968769886384,0.57885199248810459,85.479646797110092,0.96250560591285428,0.18913917231584387,null,0,33.857501293053978,null,33.857501293053978,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":218.33706132632105},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,4.7313277458798471,33.813676198443652,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,14.845326750860814,17.561328337962969,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.52662627442248,0.57865488045411095,85.409083630345435,0.96224793816093102,0.18906679372158261,null,0,33.813676198443652,null,33.813676198443652,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":218.29203253341626},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,4.7256042296759224,33.769836937384511,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,14.742722363771069,17.462592302245092,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.35365599436278,0.57845783359462422,85.338577717218868,0.96199028398504471,0.18899409466757097,null,0,33.769836937384511,null,33.769836937384511,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":218.247016185267},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,4.7198788786181165,33.725983622265694,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,14.640796358497187,17.36441139564738,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.18077678473696,0.57826085187027854,85.268129004252785,0.96173264340649689,0.18892107521111659,null,0,33.725983622265694,null,33.725983622265694,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":218.20201227799615},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,4.7141517073539774,33.682116365280059,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,14.539544432979055,17.266782497036431,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,409.12435354038416,385.00798857171128,0.57806393524178212,85.197737438045237,0.96147501644658206,0.18884773540963035,null,0,33.682116365280059,null,33.682116365280059,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":218.1570208077278},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,4.708422730505494,33.638235278424695,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,14.438962311266261,17.169702502826951,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.83529128156681,0.57786708366991657,85.127402965270846,0.9612174031265921,0.18877407532062518,null,0,33.638235278424695,null,33.638235278424695,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":218.11204177058735},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,4.7026919626691663,33.594340473501482,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,14.339045743367823,17.07316832688311,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.66268484069838,0.57767029711553752,85.057125532679549,0.96095980346781373,0.18870009500172008,null,0,33.594340473501482,null,33.594340473501482,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":218.06707516270149},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,4.6969594184159149,33.550432062116357,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,14.239790505102176,16.977176900420435,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,408.64878184390233,384.49016917561437,0.57747357553957335,84.986905087096886,0.96070221749152873,0.1886257945106343,null,0,33.550432062116357,null,33.550432062116357,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":218.0221209801982},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,4.6912251122911917,33.506510155680168,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,14.141192397948631,16.881725171908244,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.31774421293642,0.57727691890302557,84.916741575423771,0.96044464521901429,0.18855117390519036,null,0,33.506510155680168,null,33.506510155680168,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":217.97717921920676},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,4.6854890588150546,33.46257486540928,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,14.043247248899544,16.786810106972656,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.14540987939927,0.57708032716696855,84.846634944636264,0.96018708667154384,0.18847623324331636,null,0,33.46257486540928,null,33.46257486540928,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":217.93224987585771},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,4.6797512724820551,33.418626302324668,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,13.945950910312627,16.692428688300112,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,408.17380436438185,383.97316610185038,0.57688380029254915,84.776585141785461,0.95992954187038448,0.1884009725830397,null,0,33.418626302324668,null,33.418626302324668,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":217.8873329462829},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,4.6740117677614244,33.374664577253398,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,13.849299259765059,16.598577915541465,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.80101280724961,0.57668733824098661,84.706592113997203,0.95967201083679954,0.18832539198249379,null,0,33.374664577253398,null,33.374664577253398,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":217.84242842661544},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,4.6682705590969782,33.330689800827834,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,13.753288199907441,16.505254805216602,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,407.85748246521638,383.62894992266911,0.57649094097357267,84.636655808471971,0.95941449359204878,0.18824949149991274,null,0,33.330689800827834,null,33.330689800827834,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":217.79753631298979},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,4.6625276609072248,33.286702083486517,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,13.657913658319218,16.412456390619589,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.45697737529258,0.57629460845167024,84.566776172484708,0.95915699015738531,0.18817327119363456,null,0,33.286702083486517,null,33.286702083486517,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":217.75265660154162},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,4.6567830875853655,33.242701535474147,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,13.563171587364524,16.320179721724372,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.28509509241542,0.5760983406367145,84.496953153384538,0.95889950055405904,0.18809673112210001,null,0,33.242701535474147,null,33.242701535474147,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":217.70778928840792},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,4.6510368534992876,33.198688266841522,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,13.46905796404878,16.228421865091004,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.11330300144425,0.57590213749021191,84.42718669859471,0.95864202480331406,0.18801987134385101,null,0,33.198688266841522,null,33.198688266841522,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":217.66293436972697},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,4.6452889729916782,33.154662387446429,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,13.375568789876446,16.137179903772356,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.94160102989656,0.57570599897374031,84.357476755612254,0.95838456292639118,0.18794269191753432,null,0,33.154662387446429,null,33.154662387446429,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":217.61809184163832},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,4.6395394603799751,33.110624006953252,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,13.282700090709046,16.04645093722144,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.7699891054005,0.57550992504894838,84.287823272007984,0.95812711494452496,0.18786519290189785,null,0,33.110624006953252,null,33.110624006953252,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":217.57326170028281},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,4.6337883299564675,33.066573234833747,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,13.190447916624397,15.956232081199161,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.59846715569461,0.57531391567755574,84.218226195426269,0.95786968087894619,0.18778737435579368,null,0,33.066573234833747,null,33.066573234833747,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":217.52844394180258},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,4.6280355959882167,33.02251018036646,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,13.098808341776072,15.866520467682641,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.42703510862759,0.57511797082135285,84.148685473584749,0.95761226075088102,0.18770923633817393,null,0,33.02251018036646,null,33.02251018036646,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":217.48363856234099},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,4.6222812727172267,32.978434952637983,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,13.007777464254371,15.777313244774051,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.25569289215787,0.57492209044220011,84.079201054274449,0.95735485458155034,0.18763077890809568,null,0,32.978434952637983,null,32.978434952637983,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":217.43884555804277},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,4.616525374360311,32.93434766054196,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,12.917351405947123,15.688607576609952,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.08444043435304,0.5747262745020284,84.009772885358927,0.95709746239217053,0.18755200212471593,null,0,32.93434766054196,null,32.93434766054196,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":217.3940649250539},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,4.6107679151093155,32.890248412780821,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,12.827526312402329,15.600400643271126,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.91327766339055,0.5745305229628388,83.940400914775012,0.95684008420395361,0.18747290604729738,null,0,32.890248412780821,null,32.890248412780821,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":217.34929665952166},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,4.6050089091309117,32.846137317864155,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,12.738298352690238,15.512689640692951,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.74220450755593,0.57433483578670175,83.871085090531665,0.95658272003810629,0.18739349073520101,null,0,32.846137317864155,null,32.846137317864155,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":217.30454075759451},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,4.5992483705668779,32.802014484110877,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,12.64966371926765,15.425471780576254,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.57122089524398,0.57413921293575731,83.801825360710836,0.95632536991583039,0.18731375624789376,null,0,32.802014484110877,null,32.802014484110877,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":217.25979721542231},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,4.593486313533905,32.757880019647764,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,12.561618627841531,15.338744290298672,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.40032675495758,0.57394365437221506,83.732621673466383,0.95606803385832428,0.18723370264494185,null,0,32.757880019647764,null,32.757880019647764,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":217.21506602915616},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,4.5877227521238195,32.713734032411125,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,12.474159317234591,15.252504412826511,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22952201530802,0.57374816005835394,83.663473977024637,0.95581071188678013,0.1871533299860165,null,0,32.713734032411125,null,32.713734032411125,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":217.17034719494845},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,4.5819577004034393,32.669576630145734,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,12.387282049250533,15.166749406627096,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05880660501361,0.57355272995652107,83.594382219683325,0.95555340402238609,0.18707263833088925,null,0,32.669576630145734,null,32.669576630145734,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":217.12564070895277},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,4.5761911724147071,32.625407920405806,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,12.300983108540837,15.081476545581634,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,405.33637653046407,380.88818045290077,0.57335736402913307,83.525346349812253,0.955296110286325,0.18699162773943412,null,0,32.625407920405806,null,32.625407920405806,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":217.08094656732408},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,4.570423182174693,32.581228010555087,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,12.21525880247189,14.996683118898533,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.71764348790305,0.57316206223867461,83.456366315852904,0.95503883069977524,0.18691029827162695,null,0,32.581228010555087,null,32.581228010555087,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":217.03626476621864},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,4.5646537436756169,32.537037007766926,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,12.130105460992867,14.912366431027243,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,405.02241866188456,380.54719563906076,0.57296682454769898,83.387442066317931,0.95478156528391089,0.18682864998754595,null,0,32.537037007766926,null,32.537037007766926,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":216.99159530179386},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,4.558882870884883,32.49283501902466,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,12.045519436504437,14.828523801572553,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.37683683552086,0.57277165091882742,83.318573549791267,0.95452431405990013,0.18674668294737126,null,0,32.49283501902466,null,32.49283501902466,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":216.94693817020863},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,4.5531105777451062,32.448622151121697,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,11.961497103728057,14.745152565209386,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.20656700653683,0.572576541314749,83.249760714928016,0.95426707704890734,0.18666439721138464,null,0,32.448622151121697,null,32.448622151121697,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":216.90229336762289},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,4.5473368781741517,32.404398510661906,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,11.878034859576132,14.662250071598079,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.03638608146809,0.57238149569822072,83.181003510453991,0.95400985427209162,0.1865817928399704,null,0,32.404398510661906,null,32.404398510661906,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":216.85766089019799},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,4.5415617860651523,32.360164204059714,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,11.795129123022715,14.57981368530011,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.8662939897801,0.57218651403206666,83.112301885166119,0.9537526457506077,0.18649886989361397,null,0,32.360164204059714,null,32.360164204059714,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":216.81304073409657},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,4.5357853152865069,32.315919337540087,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,11.712776334974929,14.49784078569434,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,404.23866791334774,379.69629066104358,0.57199159627917906,83.043655787931129,0.95349545150560433,0.1864156284329028,null,0,32.315919337540087,null,32.315919337540087,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":216.76843289548248},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,4.5300074796819736,32.271664017139273,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,11.630972958145321,14.416328766893686,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.52637602493462,0.57179674240251621,82.975065167686864,0.95323827155822705,0.18633206851852585,null,0,32.271664017139273,null,32.271664017139273,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":216.72383737052084},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,4.5242282930706645,32.227398348704725,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,11.549715476924657,14.335275037662303,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.35655001123439,0.57160195236510358,82.906529973441195,0.95298110592961527,0.18624819021127414,null,0,32.227398348704725,null,32.227398348704725,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":216.67925415537812},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,4.5184477692470599,32.183122437895243,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,11.46900039725544,14.254677021333178,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.18681254982869,0.57140722613003414,82.838050154271571,0.95272395464090431,0.18616399357204091,null,0,32.183122437895243,null,32.183122437895243,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":216.63468324622204},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,4.5126659219810232,32.138836390181062,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,11.388824246506163,14.174532155726251,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.01716357070757,0.57121256366046613,82.769625659325811,0.95246681771322439,0.18607947866181862,null,0,32.138836390181062,null,32.138836390181062,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":216.5901246392215},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,4.5068827650179299,32.094540310844863,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,11.309183573346516,14.09483789306694,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.84760300396579,0.57101796491962509,82.701256437821428,0.9522096951677006,0.18599464554170439,null,0,32.094540310844863,null,32.094540310844863,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":216.54557833054682},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,4.501098312078553,32.050234304980883,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,11.230074947622649,14.015591699905167,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67813077980173,0.57082342987080203,82.632942439045337,0.95195258702545371,0.18590949427289427,null,0,32.050234304980883,null,32.050234304980883,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":216.50104431636947},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,4.4953125768591891,32.005918477495875,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,11.151494960233736,13.936791057034799,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50874682851713,0.57062895847735395,82.564683612353747,0.95169549330759928,0.18582402491668712,null,0,32.005918477495875,null,32.005918477495875,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":216.45652259286231},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,4.4895255730316528,31.961592933109078,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,11.073440223008902,13.858433459413595,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33945108051751,0.57043455070270432,82.496479907171931,0.95143841403524776,0.18573823753448332,null,0,31.961592933109078,null,31.961592933109078,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":216.41201315619932},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,4.4837373142433083,31.917257776352447,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,10.995907368584868,13.780516416083533,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.17024346631126,0.57024020651034057,82.428331272994797,0.95118134922950526,0.18565213218778315,null,0,31.917257776352447,null,31.917257776352447,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":216.3675160025559},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,4.4779478141170737,31.8729131115707,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,10.918893050284266,13.703037450091651,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,402.67605738208675,378.00112391650958,0.57004592586381719,82.360237659385291,0.95092429891147301,0.18556570893818911,null,0,31.8729131115707,null,31.8729131115707,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":216.32303112810865},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,4.4721570862515643,31.828559042922404,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,10.842393941994915,13.625994098411308,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.83209236182643,0.56985170872675239,82.292199015975825,0.95066726310224692,0.18547896784740686,null,0,31.828559042922404,null,31.828559042922404,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":216.27855852903545},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V255*T255/3.413","v":4.4663651442209114},31.784195674378591,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},10.766406738048957,13.549383911863861,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":377.663148733078},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.56965755506283011},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":82.224215292467022},0.95041024182291789,0.18539190897723926,null,0,31.784195674378591,null,31.784195674378591,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":216.23409820151548},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$48,F$48,IF(B255<$F$48,B255+1/12,B255))","v":16.083333333333375},207.61117460296325,4.4605720015749801,{"$f":"IF(B256>=F$48,E255,IF(D256*F$23/1000000-F$32/1000<0,0,D256*F$23/1000000-F$32/1000))","v":31.739823109724416},0,0,1,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$48,E256/((1+$F$38)^B256),0)","v":10.690928153103672},{"$f":"IF(B256<F$48,($F$33/1000)/((1+$F$38)^B256),0)","v":13.473204455040825},{"$f":"IF(J256<1, B256,N255)","v":16.083333333333375},{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":402.20854269778158},377.4942929611824,0.56946346483579868,82.156286438627717,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.95015323509457283},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.18530453238959343},null,{"$f":"IF(X255>0,X255,IF(J256=0,0,B256))","v":0},{"$f":"IF(X255>0,Y255,E256)","v":31.739823109724416},null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":31.739823109724416},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":216.18965014172912},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},{"$f":"IF($AD256=7,$AE256,0)","v":0}]
[null,16.166666666666707,{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":207.52466994687867},4.4547776718393362,31.695441452558935,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,10.615954922022315,13.397453306226449,16.166666666666707,{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.32552497715983,0.56926943800947127,82.088412404295411,0.94989624293829256,0.18521683814647719,null,0,31.695441452558935,null,31.695441452558935,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":216.14521434585808},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,4.4489821685151778,31.651050806294553,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,10.541483799755513,13.322128057320727,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.15684471213149,0.56907547454772511,82.02059313937508,0.94963926537515331,0.185128826309997,null,0,31.651050806294553,null,31.651050806294553,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":216.10079081008533},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,4.4431855050795841,31.606651274158917,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,10.467511561224105,13.247226313762852,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98825209732053,0.5688815744145016,81.952828593840366,0.94938230242622745,0.18504049694236427,null,0,31.606651274158917,null,31.606651274158917,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":216.05637953059511},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,4.4373876949852731,31.562242959193096,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,10.394035001201408,13.172745694455086,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.81974706405026,0.56868773757380608,81.885118717731757,0.94912535411258092,0.18495185010588761,null,0,31.562242959193096,null,31.562242959193096,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":216.01198050357289},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,4.4315887516608621,31.517825964253564,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,10.321050934197382,13.098683831687074,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.65132954374548,0.56849396398970797,81.817463461158013,0.94886842045527531,0.18486288586297916,null,0,31.517825964253564,null,31.517825964253564,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":215.96759372520549},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,4.4257886885107514,31.473400392011303,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,10.248556194342498,13.025038371060566,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.48299946793111,0.56830025362634007,81.749862774294911,0.94861150147536777,0.18477360427615075,null,0,31.473400392011303,null,31.473400392011303,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":215.92321919168091},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,4.4199875189152129,31.428966344952467,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,10.176547635272742,12.95180697141458,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.31475676823214,0.56810660644789845,81.682316607385587,0.94835459719390991,0.18468400540801533,null,0,31.428966344952467,null,31.428966344952467,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":215.87885689918843},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,4.4141852562304091,31.384523925378577,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,10.105022130015097,12.878987304750972,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.14660137637406,0.56791302241864272,81.614824910740481,0.94809770763194801,0.18459408932128649,null,0,31.384523925378577,null,31.384523925378577,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":215.83450684391866},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,4.4083819137883866,31.340073235406383,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,10.033976570873577,12.806577056160432,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97853322418149,0.56771950150289519,81.547387634736651,0.94784083281052456,0.18450385607877789,null,0,31.340073235406383,null,31.340073235406383,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":215.79016902206342},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,4.4025775048971747,31.295614376968739,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,9.9634078693161818,12.734573923748897,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.81055224357885,0.56752604366504122,81.480004729818063,0.94758397275067618,0.18441330574340539,null,0,31.295614376968739,null,31.295614376968739,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":215.74584342981581},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,4.3967720428407571,31.251147451814287,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,9.8933129558621076,12.662975618564367,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.64265836658961,0.56733264886952872,81.412676146495357,0.94732712747343484,0.18432243837818477,null,0,31.251147451814287,null,31.251147451814287,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":215.7015300633702},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,4.3909655408790984,31.206672561507684,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,9.8236887799697676,12.591779864524147,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.47485152533642,0.56713931708086807,81.345401835345683,0.94707029699982692,0.18423125404623156,null,0,31.206672561507684,null,31.206672561507684,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":215.65722891892221},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,4.3851580122481995,31.162189807430071,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,9.7545323099254801,12.520984398342486,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.3071316520402,0.56694604826363193,81.278181747012241,0.94681348135087429,0.18413975281076303,null,0,31.162189807430071,null,31.162189807430071,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":215.61293999266877},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,4.3793494701600997,31.117699290779026,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,9.6858405327326391,12.450586969458634,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13949867902056,0.56675284238245516,81.211015832204566,0.94655668054759468,0.18404793473509581,null,0,31.117699290779026,null,31.117699290779026,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":215.56866328080804},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,4.3735399278029634,31.073201112569269,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,9.6176104540017082,12.380585339965291,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.97195253869563,0.56655969940203443,81.143904041698363,0.94629989461099884,0.18395579988264868,null,0,31.073201112569269,null,31.073201112569269,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":215.52439877953941},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,4.3677293983409777,31.028695373631873,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,9.5498390978403762,12.310977284537474,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.80449316358073,0.56636661928712828,81.076846326334703,0.94604312356209452,0.18386334831693829,null,0,31.028695373631873,null,31.028695373631873,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":215.48014648506359},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,4.3619178949145265,30.984182174615572,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,9.4825235067449611,12.241760590361764,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.63712048628952,0.5661736020025564,81.009842637020824,0.94578636742188316,0.18377058010158312,null,0,30.984182174615572,null,30.984182174615572,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":215.43590639358251},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,4.356105430640139,30.939661615986406,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,9.415660741491898,12.172933057065963,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46983443953286,0.56598064751320065,80.942892924729165,0.94552962621136116,0.18367749530030203,null,0,30.939661615986406,null,30.939661615986406,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":215.39167850129942},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,4.3502920186105491,30.895133798028137,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,9.349247881030081,12.104492496649152,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.30263495611877,0.56578775578400331,80.875997140497702,0.94527289995152108,0.18358409397691455,null,0,30.895133798028137,null,30.895133798028137,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":215.3474628044188},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,4.3444776718946789,30.850598820842155,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,9.2832820223736423,12.036436733412136,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.13552196895239,0.5655949267799677,80.809155235429841,0.94501618866334924,0.18349037619533862,null,0,30.850598820842155,null,30.850598820842155,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":215.30325929914633},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,4.3386624035377279,30.806056784348126,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,9.2177602804955292,11.968763603888267,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96849541103558,0.56540216046615865,80.742367160693732,0.9447594923678273,0.18339634201959451,null,0,30.806056784348126,null,30.806056784348126,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":215.25906798168901},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,4.3328462265611041,30.76150778828352,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,9.1526797882213646,11.901470956774682,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,398.79790370040394,373.80155521546624,0.56520945680770096,80.675632867522381,0.94450281108593215,0.18330199151380019,null,0,30.76150778828352,null,30.76150778828352,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":215.21488884825516},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,4.327029153962596,30.716951932204847,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,9.0880376961243936,11.834556652863906,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,398.643616419034,373.63470131543909,0.56501681576978025,80.608952307213997,0.94424614483863489,0.18320732474217608,null,0,30.716951932204847,null,30.716951932204847,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":215.17072189505427},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,4.3212111987162194,30.672389315486573,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,9.0238311724203228,11.768018564975849,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46793364424423,0.56482423731764242,80.542325431130848,0.94398949364690199,0.18311234176903979,null,0,30.672389315486573,null,30.672389315486573,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":215.12656711829709},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,4.3153923737724558,30.627820037322888,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,8.9600574028635904,11.701854577890185,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.3012521352681,0.56463172141659324,80.475752190700291,0.94373285753169533,0.18301704265881216,null,0,30.627820037322888,null,30.627820037322888,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":215.08242451419568},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,4.3095726920580919,30.583244196726472,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,8.8967135906433281,11.63606258827911,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.13465672199226,0.56443926803199884,80.409232537413516,0.94347623651397095,0.18292142747601195,null,0,30.583244196726472,null,30.583244196726472,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":215.03829407896333},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,4.3037521664763156,30.538661892529287,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,8.8337969562804961,11.570640504640471,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.9681473379934,0.56424687712928467,80.342766422826003,0.94321963061468017,0.18282549628525724,null,0,30.538661892529287,null,30.538661892529287,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":214.99417580881462},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,4.2979308099067941,30.494073223383101,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,8.7713047375255204,11.505586247231298,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.80172391694373,0.56405454867393601,80.276353798557636,0.94296303985476937,0.1827292491512669,null,0,30.494073223383101,null,30.494073223383101,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":214.95006969996535},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,4.2921086352056337,30.449478287759245,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,8.7092341892562555,11.440897748001658,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.63538639260969,0.56386228263149774,80.20999461629151,0.94270646425517912,0.18263268613886011,null,0,30.449478287759245,null,30.449478287759245,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":214.90597574863256},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,4.2862856552054147,30.404877183948845,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,8.6475825833766802,11.376572950528946,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46913469885232,0.56367007896757337,80.143688827774838,0.94244990383684557,0.18253580731295435,null,0,30.404877183948845,null,30.404877183948845,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":214.8618939510346},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,4.2804618827152483,30.36027001006325,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,8.5863472087161981,11.312609809952489,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.3029687696278,0.56347793764782661,80.077436384818611,0.94219335862069953,0.18243861273856682,null,0,30.36027001006325,null,30.36027001006325,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":214.81782430339106},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,4.2746373305207985,30.315656864034242,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,8.5255253709294365,11.249006292908547,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.13688853898503,0.56328585863797864,80.011237239296804,0.94193682862766703,0.18234110248081581,null,0,30.315656864034242,null,30.315656864034242,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":214.77376680192276},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,4.2688120113842487,30.27103784361373,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,8.4651143923964671,11.18576037746568,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.97089394106774,0.56309384190381051,79.945091343146942,0.94168031387866802,0.18224327660491643,null,0,30.27103784361373,null,30.27103784361373,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":214.72972144285183},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,4.2629859380444763,30.226413046375125,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,8.405111612124049,11.122870053060462,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.80498491011281,0.56290188741116132,79.878998648369588,0.94142381439461875,0.18214513517618774,null,0,30.226413046375125,null,30.226413046375125,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":214.68568822240161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,4.2571591232168533,30.181782569711796,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,8.3455143856466201,11.060333320433578,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63916138045067,0.56270999512592879,79.812959107028348,0.94116733019642862,0.1820466782600425,null,0,30.181782569711796,null,30.181782569711796,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":214.64166713679668},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,4.251331579593522,30.137146510839184,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,8.2863200849288088,10.998148191566225,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.47342328650473,0.56251816501406859,79.746972671249694,0.94091086130500379,0.18194790592199808,null,0,30.137146510839184,null,30.137146510839184,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":214.59765818226293},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,4.2455033198432277,30.092504966793502,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,8.2275260982676635,10.936312689617004,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30777056279146,0.56232639704159459,79.681039293222909,0.94065440774124331,0.18184881822766766,null,0,30.092504966793502,null,30.092504966793502,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":214.55366135502749},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,4.2396743566114381,30.047858034432704,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,8.1691298301959012,10.874824848858989,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.1422031439198,0.56213469117457859,79.61515892519958,0.94039796952604271,0.18174941524276514,null,0,30.047858034432704,null,30.047858034432704,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":214.50967665131864},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,4.2338447025203694,30.003205810436615,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,8.1111287013855744,10.813682714617274,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97672096459115,0.56194304737915002,79.549331519493819,0.94014154668029148,0.18164969703310421,null,0,30.003205810436615,null,30.003205810436615,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":214.46570406736609},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,4.228014370168955,29.958548391306753,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,8.0535201485521632,10.752884343206828,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.81132395959929,0.5617514656214958,79.483557028482153,0.93988513922487404,0.18154966366459566,null,0,29.958548391306753,null,29.958548391306753,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":214.42174359940068},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,4.2221833721329709,29.913885873367246,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,7.996301624359492,10.692427801870718,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64601206382986,0.5615599458678604,79.417835404603125,0.93962874718066958,0.18144931520325214,null,0,29.913885873367246,null,29.913885873367246,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":214.37779524365456},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,4.2163517209649335,29.869218352764062,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,7.9394705973247373,10.632311168718651,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.48078521226,0.56136848808454543,79.352166600357066,0.93937237056855249,0.18134865171518283,null,0,29.869218352764062,null,29.869218352764062,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":214.3338589963611},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,4.2105194291942549,29.824545925466214,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,7.8830245517244846,10.572532532665885,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,395.57133537009577,370.3156433399588,0.56117709223790924,79.286550568306666,0.93911600940939177,0.1812476732665973,null,0,29.824545925466214,null,29.824545925466214,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":214.28993485375489},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,4.2046865093272139,29.779868687265523,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,7.8269609875009438,10.513089993372482,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.15058638208643,0.5609857582943677,79.220987261075891,0.93885966372405061,0.18114637992380511,null,0,29.779868687265523,null,29.779868687265523,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":214.24602281207186},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,4.1988529738469156,29.735186733776299,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,7.7712774201686541,10.453981661182887,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98561427389393,0.56079448622039296,79.155476631350268,0.93860333353338821,0.1810447717532121,null,0,29.735186733776299,null,29.735186733776299,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":214.20212286754912},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,4.1930188352134357,29.690500160436475,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,7.7159713807221033,10.39520565706586,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.82072695072372,0.56060327598251392,79.090018631877172,0.93834701885825778,0.18094284882132408,null,0,29.690500160436475,null,29.690500160436475,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":214.15823501642507},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,4.1871841058638148,29.645809062507528,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,{"$f":"IF(B303<F$48,E303/((1+$F$38)^B303),0)","v":7.6610404155435452},10.336760112554744,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65592434800817,0.56041212754731551,79.02461321546474,0.93809071971950719,0.18084061119474792,null,0,29.645809062507528,null,29.645809062507528,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":214.1143592549393},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,4.1813487982119923,29.601113535074017,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,{"$f":"IF(B304<F$48,E304/((1+$F$38)^B304),0)","v":7.6064820863112406},10.278643169688069,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.4912064012704,0.56022104088143931,78.959260334982616,0.93783443613797945,0.18073805894018538,null,0,29.601113535074017,null,29.601113535074017,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":214.07049557933277},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,4.1755129246489711,29.556413673044794,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,7.5522939699086375,10.220852980950481,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32657304612371,0.56003001595158275,78.893959943361324,0.93757816813451222,0.1806351921244399,null,0,29.556413673044794,null,29.556413673044794,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":214.02664398584753},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,4.1696764975427572,29.511709571152586,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,7.4984736583336478,10.163387709214017,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.16202421827143,0.55983905272449919,78.828711993592492,0.93732191572993828,0.18053201081441225,null,0,29.511709571152586,null,29.511709571152586,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":213.98280447072699},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,4.1638395292383841,29.46700132395414,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,7.4450187586085868,10.106245527679702,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,394.34957519430878,368.99755985350595,0.55964815116699773,78.763516438727777,0.93706567894508397,0.18042851507710247,null,0,29.46700132395414,null,29.46700132395414,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":213.93897703021577},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,4.1580020320579996,29.422289025830935,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,7.3919268926907442,10.049424619819474,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.83317988771,0.55945731124594311,78.698373231880225,0.93680945780077163,0.1803247049796089,null,0,29.422289025830935,null,29.422289025830935,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":213.89516166055975},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,4.1521640183008293,29.377572770988859,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,7.3391956973832198,9.9929231793184368,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66888425685528,0.55926653292825546,78.633282326223082,0.93655325231781816,0.18022058058912788,null,0,29.377572770988859,null,29.377572770988859,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":213.85135835800605},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,4.1463255002432309,29.332852653458644,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,7.2868228242464301,9.9367394100174398,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.50467289700248,0.55907581618091007,78.568243674989901,0.93629706251703482,0.18011614197295428,null,0,29.332852653458644,null,29.332852653458644,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":213.80756711880301},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,4.1404864901387315,29.288128767096168,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,7.2348059395100988,9.8808715258559783,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.34054574430093,0.55888516097093743,78.503257231474095,0.9360408884192275,0.18001138919848278,null,0,29.288128767096168,null,29.288128767096168,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":213.76378793920031},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,4.1346470002180462,29.243401205582561,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,7.1831427239856831,9.8253177508154153,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17650273498907,0.5586945672654231,78.438322949029725,0.93578473004519735,0.17990632233320522,null,0,29.243401205582561,null,29.243401205582561,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":213.72002081544875},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,4.1288070426890791,29.198670062424245,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,7.1318308729792816,9.7700763188625217,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.01254380539342,0.55850403503150736,78.373440781070258,0.93552858741573985,0.17980094144471212,null,0,29.198670062424245,null,29.198670062424245,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":213.67626574380043},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,4.1229666297369745,29.153935430953304,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,7.0808680962051165,9.7151454738933385,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.8486688919287,0.55831356423638467,78.308610681069297,0.93527246055164526,0.17969524660069153,null,0,29.153935430953304,null,29.153935430953304,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":213.63252272050877},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,4.1171257735241369,29.109197404327656,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,7.0302521176994519,9.6605234696773401,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68487793109767,0.55812315484730479,78.243832602559849,0.93501634947369849,0.17958923786893025,null,0,29.109197404327656,null,29.109197404327656,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":213.58879174182832},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,4.1112844861902778,29.064456075531396,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,6.9799806757350469,9.606208569801943,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,392.97995517944008,367.52117085949089,0.55793280683157109,78.179106499134605,0.93476025420267916,0.17948291531731358,null,0,29.064456075531396,null,29.064456075531396,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":213.54507280401489},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,4.1054427798524129,29.019711537374782,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,6.930051522735992,9.5521990476172807,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35754761378644,0.55774252015654147,78.114432324445545,0.93450417475936154,0.17937627901382489,null,0,29.019711537374782,null,29.019711537374782,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":213.50136590332559},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,4.0996006666048581,28.974963882494198,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,6.8804624251930369,9.4984931861813351,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.19400813074947,0.55755229478962776,78.049810032203709,0.93424811116451534,0.17926932902654399,null,0,28.974963882494198,null,28.974963882494198,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":213.45767103601875},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V319*T319/3.413","v":4.0937581585193668},28.930213203353226,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},6.8312111635796544,9.4450892782053408,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":367.03055234723263},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.55736213069829554},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":77.985239576179595},0.9339920634389034,0.17916206542365118,null,0,28.930213203353226,null,28.930213203353226,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":213.41398819835393},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$48,F$48,IF(B319<$F$48,B319+1/12,B319))","v":21.416666666666632},202.14691876376202,4.0879152676450605,{"$f":"IF(B320>=F$48,E319,IF(D320*F$23/1000000-F$32/1000<0,0,D320*F$23/1000000-F$32/1000))","v":28.885459592242075},0,0,1,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,6.7822955322681882,{"$f":"IF(B320<F$48,($F$33/1000)/((1+$F$38)^B320),0)","v":9.3919856259995189},{"$f":"IF(J320<1, B320,N319)","v":21.416666666666632},{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":392.37288218721937},366.86718020017531,0.55717202785006403,77.920720910202647,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.93373603160328444},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.17905448827342357},null,{"$f":"IF(X319>0,X319,IF(J320=0,0,B320))","v":0},{"$f":"IF(X319>0,Y319,E320)","v":28.885459592242075},null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":28.885459592242075},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":213.37031738659198},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},{"$f":"IF($AD320=7,$AE320,0)","v":0}]
[null,21.499999999999964,{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":202.06269088094379},4.0820720060084508,28.840703141277796,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,6.7337133394466644,9.3391805414191076,21.499999999999964,{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,392.22127199814656,366.70389162660359,0.55698198621250639,77.856253988160915,0.93348001567841188,0.17894659764423557,null,0,28.840703141277796,null,28.840703141277796,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":213.32665859699486},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,4.0762283856135335,28.795943942404968,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,6.6854624070361854,{"$f":"IF(B322<F$48,($F$33/1000)/((1+$F$38)^B322),0)","v":9.2866723458107003},21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.54068656363012,0.55679200575324883,77.791838764001398,0.93322401568503266,0.1788383936045605,null,0,28.795943942404968,null,28.795943942404968,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":213.28301182582595},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,4.0703844184417308,28.751182087395271,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,6.63754057060852,9.2344593699588664,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37756494845348,0.55660208643997078,77.727475191729354,0.93296803164389008,0.17872987622296829,null,0,28.751182087395271,null,28.751182087395271,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":213.23937706934976},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,4.0645401164520081,28.706417667848378,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,6.5899456793044902,9.1825399540331052,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.2145267183588,0.55641222824040504,77.663163225408823,0.93271206357572078,0.17862104556812788,null,0,28.706417667848378,null,28.706417667848378,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":213.19575432383203},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,4.058695491580834,28.661650775191646,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,6.5426755957525193,9.1309124475350743,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.05157181071684,0.55622243112233694,77.598902819162277,0.93245611150125585,0.17851190170880474,null,0,28.661650775191646,null,28.661650775191646,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":213.15214358553985},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,4.0528505557422143,28.616881500680378,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,6.4957281959877857,9.0795752092461157,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.8887001629837,0.55603269505360509,77.534693927169712,0.93220017544122225,0.17840244471386288,null,0,28.616881500680378,null,28.616881500680378,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":213.10854485074145},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,4.0470053208277488,28.572109935398259,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,6.4491013693718768,9.0285266071750936,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72591171270165,0.55584302000210017,77.470536503670189,0.93194425541634052,0.17829267465226264,null,0,28.572109935398259,null,28.572109935398259,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":213.06495811570625},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,4.0411597987066674,28.527336170257634,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,6.4027930185128525,8.9777650185064957,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.56320639749742,0.55565340593576595,77.406430502959779,0.93168835144732642,0.17818259159306507,null,0,28.527336170257634,null,28.527336170257634,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":213.0213833767051},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,4.0353140012257525,28.482560295998908,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,6.3568010591855808,8.9272888295488695,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.40058415508332,0.55546385282259803,77.342375879393046,0.93143246355489007,0.17807219560542384,null,0,28.482560295998908,null,28.482560295998908,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":212.97782063000989},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,4.0294679402094946,28.437782403191743,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,6.3111234202529083,8.8770964356834963,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.2380449232561,0.55527436063064439,77.278372587381682,0.93117659175973611,0.1779614867585938,null,0,28.437782403191743,null,28.437782403191743,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":212.93426987189386},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,4.0236216274600318,28.393002582234594,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,6.265758043586934,8.8271862413134095,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07558863989732,0.55508492932800524,77.214420581395302,0.93092073608256387,0.17785046512192493,null,0,28.393002582234594,null,28.393002582234594,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":212.89073109863148},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,4.0177750747572842,28.348220923355729,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,6.220702883991029,8.7775566598126407,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,390.55772341330351,364.91321524297302,0.55489555888283226,77.150519815960934,0.93066489654406737,0.17773913076486789,null,0,28.348220923355729,null,28.348220923355729,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":212.84720430649836},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,4.0119282938587677,28.303437516611829,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,6.1759559091218001,8.7282061134758102,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.75092467053315,0.55470624926332934,77.08667024566256,0.93040907316493471,0.17762748375696538,null,0,28.303437516611829,null,28.303437516611829,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":212.80368949177151},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,4.0060812964998895,28.25865245189021,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,6.1315150994122618,8.6791330334679504,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58871686071211,0.55451700043775154,77.022871825141976,0.9301532659658498,0.17751552416786193,null,0,28.25865245189021,null,28.25865245189021,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":212.76018665072905},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,4.0002340943937584,28.213865818907415,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,6.0873784479946735,8.6303358597746485,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.4265917517277,0.55432781237440587,76.959124509097308,0.92989747496748942,0.17740325206729718,null,0,28.213865818907415,null,28.213865818907415,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":212.71669577965039},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,3.9943866992313262,28.169077707210263,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,6.0435439606243415,8.5818130411524436,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26454928188161,0.5541386850416502,76.895428252284205,0.92964170019052661,0.177290667525108,null,0,28.169077707210263,null,28.169077707210263,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":212.67321687481612},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,3.9885391226813383,28.124288206175486,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,6.0000096556035496,8.5335630350795171,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.1025893895586,0.5539496184078937,76.831783009514595,0.92938594165562749,0.1771777706112278,null,0,28.124288206175486,null,28.124288206175486,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":212.62974993250816},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,3.982691376390489,28.079497405010915,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,5.9567735637062631,8.4855843077066595,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.9407120132272,0.55376061244159669,76.768188735657588,0.9291301993834542,0.17706456139568971,null,0,28.079497405010915,null,28.079497405010915,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":212.58629494900958},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,3.9768434719832571,28.034705392754226,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,5.9138337281027304,8.4378753338085044,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77891709143819,0.55357166711127015,76.704645385638401,0.92887447339466156,0.1769510399486203,null,0,28.034705392754226,null,28.034705392754226,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":212.54285192060473},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,3.9709954210620699,27.989912258274185,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,5.8711882042850556,8.3904345967350498,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61720456282569,0.553382782385476,76.641152914438862,0.92861876370990126,0.17683720634024433,null,0,27.989912258274185,null,27.989912258274185,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":212.49942084357917},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,3.9651472352073123,27.945118090270729,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,5.8288350599929473,8.3432605883634352,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45557436610636,0.55319395823282658,76.577711277097251,0.92836307034981735,0.17672306064088389,null,0,27.945118090270729,null,27.945118090270729,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":212.45600171421972},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,3.9592989259773188,27.900322977274897,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,5.7867723751398508,8.2963518090500035,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29402644007911,0.55300519462198494,76.514320428707606,0.92810739333504988,0.17660860292095829,null,0,27.900322977274897,null,27.900322977274897,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":212.41259452881437},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,3.953450504908393,27.85552700764898,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,5.7449982417395651,8.2497067675826319,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.13256072362532,0.55281649152166412,76.450980324420641,0.92785173268623233,0.17649383325098125,null,0,27.85552700764898,null,27.85552700764898,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":212.36919928365245},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,3.9476019835148919,27.810730269587182,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,5.7035107638333695,8.2033239811333161,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.97117715570795,0.55262784890062733,76.387690919442434,0.92759608842399366,0.17637875170156628,null,0,27.810730269587182,null,27.810730269587182,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":212.3258159750244},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,3.9417533732891692,27.76593285111516,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,5.6623080574173459,8.157201975211045,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80987567537221,0.55243926672768795,76.324452169035169,0.92734046056895691,0.17626335834342088,null,0,27.76593285111516,null,27.76593285111516,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":212.28244459922198},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,3.9359046857016722,27.721134840090773,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,5.6213882503703605,8.1113392836149156,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64865622174477,0.55225074497170923,76.261264028516678,0.92708484914173972,0.1761476532473506,null,0,27.721134840090773,null,27.721134840090773,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":212.23908515253814},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,3.9300559322009252,27.67633632420398,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,5.5807494823822799,8.0657344483875306,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48751873403387,0.55206228360160448,76.198126453260215,0.92682925416295381,0.1760316364842571,null,0,27.67633632420398,null,27.67633632420398,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":212.19573763126706},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,3.9242071242135772,27.631537390977176,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,5.5403899048826997,8.0203860197686456,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32646315152869,0.55187388258633574,76.135039398694801,0.92657367565320592,0.17591530812513828,null,0,27.631537390977176,null,27.631537390977176,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":212.15240203170421},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,3.9183582731444271,27.586738127765393,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,5.5003076809700406,7.9752925561490891,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.1654894135998,0.55168554189491548,76.072002820304419,0.92631811363309735,0.17579866824108961,null,0,27.586738127765393,null,27.586738127765393,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":212.10907835014621},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,3.9125093903764019,27.541938621756142,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,5.4605009853409854,7.9304526240249231,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00459745969829,0.5514972614964051,76.009016673628309,0.92606256812322307,0.17568171690330106,null,0,27.541938621756142,null,27.541938621756142,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":212.06576658289094},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,3.9066604872706581,27.497138959970172,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,5.4209680042205015,7.8858647979518821,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84378722935617,0.55130904135991454,75.946080914261302,0.92580703914417339,0.17556445418305947,null,0,27.497138959970172,null,27.497138959970172,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":212.02246672623755},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,3.9008115751665597,27.452339229261323,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,5.3817069352920868,7.8415276605000548,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68305866218589,0.55112088145460414,75.883195497852398,0.92555152671653274,0.17544688015174925,null,0,27.452339229261323,null,27.452339229261323,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":211.97917877648635},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,3.8949626653817275,27.407539516316888,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,5.3427159876285151,7.7974398022088263,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5224116978801,0.55093278174968219,75.820360380106024,0.92529603086087997,0.17532899488085033,null,0,27.407539516316888,null,27.407539516316888,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":211.93590272993887},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,3.8891137692120208,27.362739907657485,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,5.3039933816228784,7.7535998215420685,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.36184627621174,0.55074474221440572,75.757575516781458,0.92504055159778864,0.17521079844193713,null,0,27.362739907657485,null,27.362739907657485,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":211.892638582898},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,3.8832648979315767,27.317940489637337,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,5.2655373489201169,7.7100063248435893,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.20136233703317,0.55055676281808086,75.694840863691809,0.92478508894782629,0.17509229090668127,null,0,27.317940489637337,null,27.317940489637337,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":211.84938633166766},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,3.8774160627929586,27.273141348445428,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,5.2273461323490951,7.6666579262928272,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.04095982027718,0.55036884353006221,75.632156376705495,0.92452964293155526,0.17497347234685334,null,0,27.273141348445428,null,27.273141348445428,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":211.8061459725532},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,3.871567275026925,27.228342570103745,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,5.1894179858545204,7.623553247860797,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.88063866595547,0.55018098431975226,75.569522011744994,0.92427421356953232,0.17485434283431395,null,0,27.228342570103745,null,27.228342570103745,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":211.76291750186101},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,3.8657185458427272,27.183544240469516,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,5.1517511744300144,7.5806909192662832,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.72039881415952,0.54999318515660245,75.506937724786951,0.92401880088230848,0.17473490244102538,null,0,27.183544240469516,null,27.183544240469516,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":211.71970091589887},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,3.8598698864279113,27.138746445233725,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,5.1143439740508523,7.5380695779322773,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.56024020505959,0.5498054460101115,75.444403471862302,0.92376340489042919,0.17461515123904092,null,0,27.138746445233725,null,27.138746445233725,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":211.67649621097567},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,3.8540213079485479,27.093949269922877,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,5.0771946716077236,7.4956878689426656,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.40016277890533,0.54961776684982677,75.381919209056093,0.92350802561443468,0.17449508930051424,null,0,27.093949269922877,null,27.093949269922877,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":211.63330338340157},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,3.8481728215490634,27.049152799897676,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,5.0403015648402674,7.4535444449991539,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,386.2083851062626,360.24016647602474,0.54943014764534315,75.319484892506978,0.92325266307485887,0.17437471669769142,null,0,27.049152799897676,null,27.049152799897676,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":211.59012242948796},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,3.842324438352394,27.004357120354239,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,5.0036629622714859,7.4116379663784384,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.08025123682489,0.54924258836630335,75.257100478407835,0.92299731729223111,0.17425403350291502,null,0,27.004357120354239,null,27.004357120354239,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":211.54695334554745},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,3.8364761694599827,26.959562316324035,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,4.9672771831422899,7.3699671008896157,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.92041700179084,0.54905508898239763,75.194765923004752,0.92274198828707399,0.17413303978862488,null,0,26.959562316324035,null,26.959562316324035,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":211.50379612789382},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,{"$f":"IF($AD363=1,$AE363,0)","v":0},0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,3.8306280259517491,26.914768472673693,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,4.9311425573463969,7.3285305238318337,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,385.76144643658091,359.76066371148602,0.54886764946336353,75.132481182597644,0.92248667607990509,0.17401173562735386,null,0,26.914768472673693,null,26.914768472673693,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":211.46065077284217},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,3.8247800188862242,26.869975674106012,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,4.895257425365827,7.2873269179521802,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.60099130655215,0.5486802697789861,75.070246213540088,0.92223138069123678,0.17389012109173282,null,0,26.869975674106012,null,26.869975674106012,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":211.41751727670876},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,3.8189321593004371,26.825184005159091,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,4.8596201382064228,7.2463549734038084,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,385.4637976113209,359.44139972770853,0.54849294989909725,75.008060972238638,0.92197610214157499,0.17376819625448567,null,0,26.825184005159091,null,26.825184005159091,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":211.37439563581111},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,3.8130844582100449,26.780393550207336,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,4.8242290573340938,7.2056133877042949,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28188891575212,0.54830568979357663,74.945925415152942,0.92172084045142033,0.17364596118843353,null,0,26.780393550207336,null,26.780393550207336,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":211.33128584646789},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,3.8072369266093768,26.735604393461781,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,{"$f":"IF(B368<F$48,E368/((1+$F$38)^B368),0)","v":4.7890825546112916},{"$f":"IF(B368<F$48,($F$33/1000)/((1+$F$38)^B368),0)","v":7.1651008656942361},25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12245881155786,0.54811848943234975,74.883839498796704,0.92146559564126818,0.17352341596649304,null,0,26.735604393461781,null,26.735604393461781,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":211.28818790499909},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,3.8013895754712994,26.690816618969087,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,4.75417901223362,7.124816119496078,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96310935607744,0.54793134878539007,74.821803179735298,0.92121036773160758,0.17340056066167428,null,0,26.690816618969087,null,26.690816618969087,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":211.24510180772583},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,3.7955424157474624,26.646030310613394,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,4.7195168226673205,7.0847578684731678,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80384049034012,0.54774426782271679,74.759816414588073,0.9209551567429225,0.17327739534708522,null,0,26.646030310613394,null,26.646030310613394,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":211.20202755097057},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,3.7896954583681199,26.60124555211495,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,4.6850943885865473,7.0449248391890507,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64465215545169,0.54755724651439608,74.697879160026417,0.9206999626956911,0.17315392009592656,null,0,26.60124555211495,null,26.60124555211495,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":211.15896513105685},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,3.7838487142422892,26.556462427031359,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,4.6509101228114691,7.0053157653669835,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48554429259525,0.5473702848305404,74.635991372774924,0.92044478561038556,0.17303013498149489,null,0,26.556462427031359,null,26.556462427031359,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":211.1159145443095},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,3.7780021942577582,26.511681018757614,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,4.6169624482465084,6.9659293878496831,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32651684303016,0.54718338274130851,74.574153009610427,0.92018962550747252,0.17290604007718366,null,0,26.511681018757614,null,26.511681018757614,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":211.07287578705458},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,3.7721559092810435,26.466901410525772,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,4.5832497978188798,6.9267644545592946,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16756974809243,0.54699654021690514,74.512364027362452,0.9199344824074136,0.17278163545647901,null,0,26.466901410525772,null,26.466901410525772,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":211.02984885561935},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,3.7663098701574502,26.422123685405428,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,4.5497706144176284,6.8878197204575908,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.008702949194,0.54680975722758152,74.450624382912309,0.91967935633066367,0.17265692119296297,null,0,26.422123685405428,null,26.422123685405428,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":210.98683374633231},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,3.7604640877111422,26.377347926304243,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,4.5165233508330171,6.8490939475063914,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84991638782344,0.54662303374363397,74.38893403319446,0.91942424729767269,0.17253189736031202,null,0,26.377347926304243,null,26.377347926304243,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":210.94383045552314},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,3.7546185727451169,26.332574215967757,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,4.4835064696961577,6.8105859046282111,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69121000554469,0.54643636973540566,74.327292935194436,0.91916915532888477,0.17240656403229951,null,0,26.332574215967757,null,26.332574215967757,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":210.90083897952277},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,3.7487733360412214,26.287802636979503,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,4.450718443419027,6.7722943676671159,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53258374399763,0.54624976517328416,74.26570104595055,0.91891408044473799,0.17228092128279088,null,0,26.287802636979503,null,26.287802636979503,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":210.85785931466336},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,3.7429283883602302,26.243033271761615,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,4.4181577541349277,6.7342181193498138,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.3740375448981,0.54606322002770358,74.204158322552928,0.91865902266566546,0.17215496918574799,null,0,26.243033271761615,null,26.243033271761615,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":210.81489145727821},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,3.7370837404417778,26.198266202574299,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,4.3858228936390971,6.6963559492469562,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21557135003644,0.54587673426914296,74.142664722142797,0.91840398201209361,0.17202870781522625,null,0,26.198266202574299,null,26.198266202574299,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":210.77193540370195},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,3.7312394030045222,26.153501511517096,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,4.3537123633299588,6.658706653734658,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05718510127906,0.54569030786812667,74.081220201913879,0.91814895850444367,0.17190213724537753,null,0,26.153501511517096,null,26.153501511517096,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":210.7289911502703},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,3.7253953867460505,26.108739280528155,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,4.3218246741503865,6.6212690359562387,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.898878740567,0.54550394079522413,74.019824719111142,0.91789395216313141,0.17177525755044712,null,0,26.108739280528155,null,26.108739280528155,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":210.68605869332032},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,{"$f":"V383*T383/3.413","v":3.719551702342923},26.06397959138457,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},4.2901583465294824,6.5840419057841659,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":356.74065220991599},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.54531763302104996},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":73.958478231030711},0.91763896300856629,0.17164806880477476,null,0,26.06397959138457,null,26.06397959138457,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":210.64313802919023},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$48,F$48,IF(B383<$F$48,B383+1/12,B383))","v":26.74999999999989},196.82648028859887,3.713708360450731,{"$f":"IF(B384>=F$48,E383,IF(D384*F$23/1000000-F$32/1000<0,0,D384*F$23/1000000-F$32/1000))","v":26.019222525702816},0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,4.2587119103247169,6.5470240797822337,{"$f":"IF(J384<1, B384,N383)","v":26.74999999999989},{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":382.79609293192573},356.58250545141709,0.54513138451626364,73.897180695020694,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.91738399106115254},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.17152057108279367},null,{"$f":"IF(X383>0,X383,IF(J384=0,0,B384))","v":0},{"$f":"IF(X383>0,Y383,E384)","v":26.019222525702816},null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":26.019222525702816},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":210.60022915421945},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},{"$f":"IF($AD384=7,$AE384,0)","v":0}]
[null,26.833333333333222,{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":196.7444692551453},3.7078653717041474,25.974468164939154,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,4.22748390476439,6.5102143811679349,26.833333333333222,{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.42443840723524,0.54494519525156926,73.835932068479906,0.91712903634128817,0.17139276445903459,null,0,25.974468164939154,null,25.974468164939154,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":210.55733206474864},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,3.702022746716866,25.929716590389145,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,4.196472878390284,6.4736116397750481,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26645101961026,0.54475906519771589,73.774732308858688,0.91687409886936577,0.17126464900811958,null,0,25.929716590389145,null,25.929716590389145,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":210.51444675711963},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,3.6961804960816824,25.884967883188295,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,4.1656773890008392,6.4372146920164459,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10854323085562,0.54457299432549655,73.713581373658087,0.91661917866577258,0.17113622480476626,null,0,25.884967883188295,null,25.884967883188295,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":210.47157322767552},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,3.6903386303705332,25.840222124312323,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,4.1350960035945912,6.4010223808471025,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95071498335926,0.54438698260574925,73.652479220430337,0.91636427575088897,0.17100749192378698,null,0,25.840222124312323,null,25.840222124312323,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":210.42871147276065},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,3.6844971601344523,25.795479394576855,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,4.1047272983138505,6.3650335557273072,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79296621958269,0.54420103000935605,73.591425806778233,0.91610939014509041,0.17087845044008687,null,0,25.795479394576855,null,25.795479394576855,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":210.38586148872045},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,3.6786560959036807,25.750739774638252,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,4.0745698583888892,6.3292470725860968,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.6352968820612,0.5440151365072432,73.530421090355418,0.91585452186874616,0.17074910042866687,null,0,25.750739774638252,null,25.750739774638252,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":210.34302327190167},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,3.6728154481876483,25.706003344993469,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,4.0446222780822936,6.2936617937848798,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47770691340384,0.54382930207038105,73.469465028866381,0.91559967094222039,0.17061944196462134,null,0,25.706003344993469,null,25.706003344993469,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":210.30019681865227},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,3.6669752274749636,25.661270185979991,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,4.0148831606336648,6.2582765880812739,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32019625629255,0.54364352666978377,73.408557580065661,0.91534483738587058,0.17048947512313803,null,0,25.661270185979991,null,25.661270185979991,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":210.25738212532133},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,3.6611354442335098,25.616540377776534,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.985351118204751,6.2230903305931449,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16276485348277,0.54345781027650941,73.34769870175856,0.91509002122004901,0.17035919997949958,null,0,25.616540377776534,null,25.616540377776534,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":210.21457918825922},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,3.6552961089103975,25.571814000402735,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.9560247718247439,6.1881019027628446,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.00541264780281,0.54327215286165964,73.286888351800485,0.91483522246510185,0.17022861660908123,null,0,25.571814000402735,null,25.571814000402735,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":210.17178800381757},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,3.6494572319320819,25.527091133720003,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.926902751336077,6.1533101923216558,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84813958215392,0.54308655439637998,73.226126488097009,0.91458044114137005,0.1700977250873548,null,0,25.527091133720003,null,25.527091133720003,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":210.12900856834906},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,3.643618823704267,25.482371857430799,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.8979836953402982,6.1187140932544297,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69094559950997,0.54290101485185893,73.165413068604011,0.91432567726918756,0.16996652548988245,null,0,25.482371857430799,null,25.482371857430799,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":210.08624087820775},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,3.6377808946120354,25.437656251079652,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.8692662511445168,6.0843125057644301,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53383064291745,0.5427155341993285,73.104748051327306,0.91407093086888369,0.16983501789232214,null,0,25.437656251079652,null,25.437656251079652,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":210.04348492974876},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,3.6319434550198335,25.392944394053014,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.8407490747079978,6.050104336238368,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37679465549502,0.54253011241006444,73.044131394322193,0.9138162019607815,0.1697032023704266,null,0,25.392944394053014,null,25.392944394053014,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":210.00074071932855},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,3.6261065152714376,25.348236365579019,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.812430830589042,6.0160884972116371,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.21983758043382,0.54234474945538491,72.983563055694361,0.91356149056519798,0.16957107900003818,null,0,25.348236365579019,null,25.348236365579019,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":209.95800824330473},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,3.6202700856901098,25.303532244728679,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.7843101918924007,5.9822639073337456,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06295936099662,0.54215944530665128,72.923042993598642,0.91330679670244508,0.16943864785709753,null,0,25.303532244728679,null,25.303532244728679,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":209.91528749803612},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,3.6144341765785164,25.258832110415241,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.7563858402167187,5.9486294913339366,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90615994051853,0.54197419993526774,72.862571166240002,0.91305212039282801,0.16930590901763626,null,0,25.258832110415241,null,25.258832110415241,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":209.87257847988272},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,3.6085987982187566,25.214136041394422,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.7286564656024157,5.9151841799870111,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.7494392624061,0.54178901331268159,72.80214753187235,0.91279746165664633,0.16917286255777936,null,0,25.214136041394422,null,25.214136041394422,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":209.82988118520575},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,3.602763960872438,25.169444116264987,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.7011207664799239,5.8819269100793319,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59279727013728,0.54160388541038229,72.741772048799191,0.91254282051419378,0.16903950855374597,null,0,25.169444116264987,null,25.169444116264987,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":209.78719561036772},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,3.5969296747806916,25.124756413468862,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.6737774496181581,5.8488566243750268,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43623390726174,0.54141881619990206,72.681444675373342,0.91228819698575869,0.1689058470818493,null,0,25.124756413468862,null,25.124756413468862,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":209.74452175173221},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,3.5910959501641262,25.080073011290775,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.6466252300732216,5.8159722715823836,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.2797491174,0.54123380565281543,72.621165369996675,0.91203359109162307,0.16877187821849357,null,0,25.080073011290775,null,25.080073011290775,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":209.70185960566417},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,3.5852627972229465,25.035393987859173,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,3.6196628311375934,5.7832728063204204,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12334284424423,0.54104885374073963,72.560934091120316,0.91177900285206337,0.16863760204017778,null,0,25.035393987859173,null,25.035393987859173,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":209.65920916852954},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,3.5794302261369433,24.990719421146149,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,3.5928889842894742,5.7507571890856637,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96701503155691,0.54086396043533347,72.500750797244194,0.91152443228734958,0.1685030186234947,null,0,24.990719421146149,null,24.990719421146149,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":209.6165704366957},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,3.5735982470655094,24.946049388967548,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,3.5663024291424521,5.7184243862190982,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81076562317162,0.54067912570829835,72.440615446917178,0.91126987941774662,0.16836812804513013,null,0,24.946049388967548,null,24.946049388967548,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":209.57394340653104},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,3.5677668701476057,24.901383968982724,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,3.5399019133954122,5.6862733698733043,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65459456299226,0.54049434953137709,72.380527998736852,0.91101534426351261,0.16823293038186019,null,0,24.901383968982724,null,24.901383968982724,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":209.53132807440528},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,3.5619361055019279,24.856723238695807,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,3.5136861927829592,5.6543031179797882,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.4985017949935,0.54030963187635495,72.320488411349629,0.91076082684490045,0.1680974257105575,null,0,24.856723238695807,null,24.856723238695807,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":209.4887244366893},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,3.5561059632267797,24.81206727545473,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,3.4876540310258095,5.6225126142164878,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34248726321999,0.54012497271505844,72.260496643450296,0.91050632718215707,0.16796161410818503,null,0,24.81206727545473,null,24.81206727545473,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":209.4461324897552},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,3.5502764534002389,24.767416156452509,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,3.4618041997817914,5.590900847975468,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18655091178675,0.53994037201935596,72.200552653782353,0.91025184529552328,0.16782549565180149,null,0,24.767416156452509,null,24.767416156452509,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":209.40355222997621},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,3.5444475860800364,24.722769958726325,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,3.4361354785968286,5.5594668143307864,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03069268487843,0.53975582976115732,72.140656401137306,0.90999738120523421,0.16768907041855596,null,0,24.722769958726325,null,24.722769958726325,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":209.36098365372689},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,3.5386193713036809,24.67812875915844,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,3.4106466548564636,5.5282095140065568,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87491252674999,0.53957134591241396,72.080807844355434,0.90974293493151837,0.16755233848569057,null,0,24.67812875915844,null,24.67812875915844,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":209.31842675738292},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,3.5327918190884722,24.633492634476351,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,3.3853365237375606,5.4971279533451742,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.71921038172547,0.53938692044511816,72.021006942324732,0.90948850649459945,0.16741529993054219,null,0,24.633492634476351,null,24.633492634476351,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":209.2758815373212},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,3.5269649394314815,24.588861661252608,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,3.3602038881602474,5.46622114427573,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,378.10263877544804,351.56358619419899,0.53920255333130374,71.961253653981743,0.90923409591469451,0.16727795483053801,null,0,24.588861661252608,null,24.588861661252608,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":209.23334798991976},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,3.5211387423095784,24.54423591590502,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,3.3352475587401909,5.4354881042826051,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,377.95697452113012,351.4080399086335,0.5390182445430457,71.901547938310415,0.90897970321201471,0.16714030326319826,null,0,24.54423591590502,null,24.54423591590502,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":209.19082611155798},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,3.5153132376795253,24.499615474697386,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,3.3104663537412264,5.4049278563742291,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25257146956142,0.53883399405245946,71.841889754343185,0.90872532840676579,0.16700234530613664,null,0,24.499615474697386,null,24.499615474697386,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":209.14831589861635},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,3.5094884354779468,24.45500041373927,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,3.2858590990281349,5.3745394290520281,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09718082158429,0.53864980183170175,71.782279061160068,0.90847097151914646,0.16686408103705949,null,0,24.45500041373927,null,24.45500041373927,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":209.10581734747655},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,3.5036643456213086,24.410390808985813,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,3.2614246280196997,5.3443218562795352,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94186790937226,0.53846566785297001,71.722715817888542,0.90821663256935059,0.16672551053376383,null,0,24.410390808985813,null,24.410390808985813,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":209.06333045452149},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,3.4978409780060522,24.3657867362388,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,3.2371617816422198,5.3142741774516917,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.7866326776645,0.53828159208850224,71.663199983704033,0.90796231157756513,0.16658663387414105,null,0,24.3657867362388,null,24.3657867362388,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":209.02085521613529},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,3.4920183425085045,24.321188271145925,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,3.2130694082830367,5.2843954373642914,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63147507126848,0.53809757451057683,71.603731517829232,0.90770800856397194,0.16644745113617293,null,0,24.321188271145925,null,24.321188271145925,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":208.97839162870324},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,3.4861964489850177,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,3.1891463637446025,5.2546846861836389,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47639503506036,0.53791361509151281,71.54431037953438,0.90745372354874643,0.16630796239793599,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":208.93593968861182},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V424*T424/3.413","v":3.4803753072718893},24.276595489201906,{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":376.93902274176236},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":350.32139251398451},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.53772971380366974},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":71.484936528136927},0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":208.89349939224874},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":208.85129292671962},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":208.80931836484729},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":208.76757380057421},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":208.72605734867423},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":208.68476714446854},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":208.64370134354655},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":208.60285812149138},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,{"$f":"IF(B432<F$48,E432/((1+$F$38)^B432),0)","v":0},{"$f":"IF(B432<F$48,($F$33/1000)/((1+$F$38)^B432),0)","v":0},30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":208.56223567360945},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":208.5218322146649},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":208.48164597861791},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":208.44167521836741},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":208.40191820549794},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":208.36237323003041},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":208.32303860017709},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":208.28391264210018},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":208.24499369967447},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":208.20628013425363},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":208.16777032444028},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":208.12946266585956},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":208.09135557093632},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":208.05344746867587},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":208.01573680444801},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":207.97822203977458},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$48,F$48,IF(B447<$F$48,B447+1/12,B447))","v":30},193.57255240517478,3.4803753072718893,{"$f":"IF(B448>=F$48,E447,IF(D448*F$23/1000000-F$32/1000<0,0,D448*F$23/1000000-F$32/1000))","v":24.276595489201906},0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J448<1, B448,N447)","v":30},{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.16616816773759735},null,{"$f":"IF(X447>0,X447,IF(J448=0,0,B448))","v":0},{"$f":"IF(X447>0,Y447,E448)","v":24.276595489201906},null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":24.276595489201906},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":207.9409016521202},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},{"$f":"IF($AD448=7,$AE448,0)","v":0}]
[null,30,{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":193.57255240517478},3.4803753072718893,24.276595489201906,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":207.90377413468624},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":207.86683799620815},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":207.83009176075564},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":207.79353396753621},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":207.75716317070155},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":207.72097793915685},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":207.6849768563732},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":207.64915852020266},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":207.61352154269628},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":207.57806454992479},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":207.542786181802},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":207.50768509191099},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":207.47275994733272},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":207.43800942847736},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":207.40343222891801},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":207.36902705522712},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":207.3347926268151},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":207.30072767577144},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":207.26683094670827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":207.23310119660599},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":207.19953719466145},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":207.16613772213822},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":207.132901572219},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":207.09982754986038},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":207.06691447164948},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":207.03416116566291},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":207.00156647132758},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":206.96912923928375},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":206.93684833124979},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":206.90472261988904},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":206.87275098867872},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":206.84093233178038},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":206.80926555391261},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":206.77774957022515},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":206.74638330617518},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":206.71516569740504},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":206.68409568962201},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":206.65317223847947},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":206.62239430945993},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V488*T488/3.413","v":3.4803753072718893},24.276595489201906,{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":376.93902274176236},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":350.32139251398451},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.53772971380366974},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":71.484936528136927},0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":206.59176087775975},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":206.56127092817525},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":206.5309234549907},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":206.50071746186759},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":206.47065196173577},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":206.44072597668574},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":206.41093853786282},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":206.38128868536239},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,{"$f":"IF(B496<F$48,E496/((1+$F$38)^B496),0)","v":0},{"$f":"IF(B496<F$48,($F$33/1000)/((1+$F$38)^B496),0)","v":0},30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":206.35177546812696},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":206.32239794384432},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":206.2931551788474},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":206.26404624801521},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":206.23507023467542},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":206.20622623050801},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":206.17751333545044},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":206.14893065760401},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":206.12047731314152},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":206.0921524262161},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":206.06395512887144},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":206.03588456095304},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":206.00793987002081},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":205.98012021126277},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":205.95242474740991},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":205.92485264865218},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$48,F$48,IF(B511<$F$48,B511+1/12,B511))","v":30},193.57255240517478,3.4803753072718893,{"$f":"IF(B512>=F$48,E511,IF(D512*F$23/1000000-F$32/1000<0,0,D512*F$23/1000000-F$32/1000))","v":24.276595489201906},0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J512<1, B512,N511)","v":30},{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.16616816773759735},null,{"$f":"IF(X511>0,X511,IF(J512=0,0,B512))","v":0},{"$f":"IF(X511>0,Y511,E512)","v":24.276595489201906},null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":24.276595489201906},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":205.89740309255558},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},{"$f":"IF($AD512=7,$AE512,0)","v":0}]
[null,30,{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":193.57255240517478},3.4803753072718893,24.276595489201906,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":205.87007526398045},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":205.8428683550008},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":205.81578156482462},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":205.78881409971527},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":205.7619651729141},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":205.73523400456381},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":205.70861982163299},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":205.68212185784159},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":205.65573935358745},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":205.62947155587352},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":205.60331771823644},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":205.57727710067573},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":205.55134896958393},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":205.52553259767791},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":205.4998272639306},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":205.47423225350408},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":205.44874685768326},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":205.4233703738104},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":205.39810210522057},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":205.37294136117794},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":205.34788745681277},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":205.3229397130593},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":205.29809745659446},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":205.27336001977713},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":205.24872674058849},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":205.22419696257293},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":205.19977003477968},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":205.1754453117052},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":205.15122215323646},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":205.12709992459469},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":205.10307799627989},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},5376.2378684644846,6185.104685707639,{"$f":"N543","v":30},12.608480703743428]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":208.93593968861182},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.17977221153390255},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":22.277378093379159},null,{"$f":"MIN(AA554:AA1034)","v":22.277378093379159},{"$f":"MIN(AB554:AB1034)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":225},{"$f":"V554*T554/3.413","v":5.0748463157689727},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":36.683216173097527},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},null,{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":36.683216173097527},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":36.68321617309752},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":433.50842841244776},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":411.79910058501531},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.60814508662789135},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":96.346650730572492},{"$f":"(1-($H$34+273)/(C554+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.17977221153390255},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":36.683216173097527},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":36.683216173097527},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$554:C554)","v":225},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":224.90625},5.0700048165911271,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":36.646132719707516},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":36.440095123945845},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":36.476970080967696},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":433.33967841244777},411.6119745639844,0.60793806445053145,96.267176241768709,{"$f":"(1-($H$34+273)/(C555+273))/(1-($H$34+273)/($H$17+273))","v":0.99974059144551086},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.17974897690535599},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":36.646132719707516},null,36.646132719707516,{"$f":"IF(J555=0,1,1000)*AVERAGE(C$554:C555)","v":224.953125},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},0,{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":224.81253906250001},5.0651594106010238,{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":36.609019342096737},0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":36.198518723277715},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":36.271883577744092},0.16666666666666666,{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.42495180294617,0.6077311140718652,96.187767677636941,0.99948119333331475,0.17972544207822908,null,0,36.609019342096737,null,36.609019342096737,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$554:C556)","v":224.90626302083334},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,5.0603101149481686,36.571876171621788,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,35.958477582749381,36.067950143805334,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,433.00238932065088,411.23803220749039,0.60752423543895262,96.108424971295676,0.99922180568530561,0.17970160709091126,null,0,36.571876171621788,null,36.571876171621788,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$554:C557)","v":224.85941405843101},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,5.0554569467544006,36.534703339427374,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,35.719962368163841,35.865163296185671,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.05121568337938,0.60731742849897119,96.029148055975043,0.99896242852337536,0.17967747198189571,null,0,36.534703339427374,null,36.534703339427374,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$554:C558)","v":224.81257810872535},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,5.0505999231136984,36.497500976444776,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,35.482963799178215,35.663516588368893,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,432.66538124454007,410.86450213654689,0.60711069319921362,95.949936865016468,0.99870306186941094,0.17965303678977146,null,0,36.497500976444776,null,36.497500976444776,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$554:C559)","v":224.76575516765004},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,5.0457390610923518,36.460269213393218,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,35.247472649015457,35.463003610083398,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.67789147309759,0.60690402948708988,95.870791331871487,0.99844370574529662,0.17962830155322995,null,0,36.460269213393218,null,36.460269213393218,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$554:C560)","v":224.71894523114017},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,5.040874377728958,36.423008180779789,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,35.013479744175989,35.263617987098421,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.49138359930657,0.60669743731012427,95.791711390102591,0.9981843601729129,0.17960326631106144,null,0,36.423008180779789,null,36.423008180779789,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$554:C561)","v":224.67214829513213},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,5.0360058900344375,36.385718008899623,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,34.780975964150976,35.065353381021389,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.30497842161964,0.60649091661595722,95.712696973382549,0.99792502517413573,0.17957793110215503,null,0,36.385718008899623,null,36.385718008899623,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$554:C562)","v":224.6253643555637},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,5.0311336149921271,36.348398827836526,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,34.549952241137362,34.868203489096402,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.11867584665151,0.60628446735234343,95.633748015493609,0.99766570077083916,0.17955229596550182,null,0,36.348398827836526,null,36.348398827836526,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$554:C563)","v":224.57859340837399},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,5.0262575695577327,36.311050767462724,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,34.320399559753561,34.672162044003926,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.93247578118655,0.60607808946715203,95.554864450328182,0.99740638698489215,0.17952636094018992,null,0,36.311050767462724,null,36.311050767462724,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$554:C564)","v":224.53183544950346},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,5.0213777706594254,36.273673957439478,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,34.092308956757172,34.47722281366152,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.74637813217737,0.60587178290836674,95.476046211887308,0.99714708383816053,0.1795001260654093,null,0,36.273673957439478,null,36.273673957439478,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$554:C565)","v":224.48509047489401},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,5.0164942351978521,36.236268527217291,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,33.865671520763819,34.283379601025715,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.56038280674454,0.60566554762408409,95.397293234281449,0.99688779135250649,0.17947359138044866,null,0,36.236268527217291,null,36.236268527217291,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$554:C566)","v":224.43835848048872},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,5.0116069800461496,36.198834606035895,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,33.640478391967051,34.090626243895045,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,431.32015441726321,409.37448971217668,0.60545938356251505,95.318605451729525,0.99662850954978877,0.17944675692469597,null,0,36.198834606035895,null,36.198834606035895,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$554:C567)","v":224.39163946223221},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,5.0067160220499902,36.161372322924699,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,33.416720761860034,33.898956614714102,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,431.15231619809452,409.18869875592912,0.60525329067198252,95.239982798558856,0.99636923845186243,0.17941962273763856,null,0,36.161372322924699,null,36.161372322924699,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$554:C568)","v":224.34493341607032},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,5.0018213780276675,36.123881806703388,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,33.194389872958787,33.708364620378816,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,430.98454791151721,409.00300984562409,0.60504726890092286,95.161425209204879,0.99610997808057833,0.1793921888588649,null,0,36.123881806703388,null,36.123881806703388,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$554:C569)","v":224.29824033795026},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,4.9969230647700096,36.08636318598127,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,32.973477018525514,33.518844202042679,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.81742288904979,0.60484131819788389,95.082932618210805,0.995850728457784,0.17936445532806033,null,0,36.08636318598127,null,36.08636318598127,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$554:C570)","v":224.25156022382066},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,4.9920210990405671,36.04881658915874,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,32.753973542295292,33.330389334924192,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.63193779416042,0.60463543851152612,95.004504960227507,0.99559148960532362,0.17933642218501231,null,0,36.04881658915874,null,36.04881658915874,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$554:C571)","v":224.20489306963145},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,4.9871154975754886,36.011242144426284,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,32.535870838201767,33.142994028115325,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.44655446907507,0.60442962979062098,94.926142170012838,0.99533226154503696,0.17930808946960539,null,0,36.011242144426284,null,36.011242144426284,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$554:C572)","v":224.15823887133391},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,4.9822062770836713,35.973639979765665,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,32.31916035010628,32.956652324391051,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.26127282207756,0.60422389198405124,94.847844182431572,0.99507304429876109,0.17927945722182506,null,0,35.973639979765665,null,35.973639979765665,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$554:C573)","v":224.11159762488063},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,4.9772934542467411,35.936010222949768,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,32.103833571526934,32.77135830001999,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.07609276161588,0.60401822504081071,94.769610932454952,0.99481383788832822,0.17925052548175607,null,0,35.936010222949768,null,35.936010222949768,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$554:C574)","v":224.06496932622568},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,4.9723770457190843,35.898353001542844,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,31.889882045369472,32.587106064576076,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.89101419630208,0.60381262891000331,94.69144235516103,0.9945546423355679,0.17922129428958128,null,0,35.898353001542844,null,35.898353001542844,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$554:C575)","v":224.01835397132433},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,4.9674570681279011,35.860668442900881,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,31.67729736365952,32.403889760751333,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.70603703491105,0.60360710354084313,94.6133383857333,0.99429545766230532,0.17919176368558409,null,0,35.860668442900881,null,35.860668442900881,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$554:C576)","v":223.97175155613323},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,4.9625335380732229,35.822956674171799,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,31.466071167275995,32.221703564169651,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.52116118638105,0.60340164888265446,94.535298959461386,0.99403628389036225,0.17916193371014658,null,0,35.822956674171799,null,35.822956674171799,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$554:C577)","v":223.92516207661049},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,4.9576064721279449,35.78521782229565,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,31.25619514568578,32.040541683201603,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.33638655981213,0.60319626488487033,94.457324011740241,0.99377712104155635,0.17913180440374984,null,0,35.78521782229565,null,35.78521782229565,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$554:C578)","v":223.87858552871546},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,4.9526758868378531,35.74745201400485,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,31.047661036679784,31.860398358780412,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.15171306446626,0.60299095149703319,94.379413478069637,0.99351796913770207,0.17910137580697458,null,0,35.74745201400485,null,35.74745201400485,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$554:C579)","v":223.83202190840879},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,4.9477417987217072,35.709659375824799,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,30.840460626110591,31.681267864218785,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.96714060976717,0.60278570866879377,94.301567294055076,0.99325882820060984,0.17907064796050054,null,0,35.709659375824799,null,35.709659375824799,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$554:C580)","v":223.78547121165263},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,4.9428042242711969,35.671840034073583,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,30.634585747630577,31.503144505026928,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.78266910529919,0.60258053634991182,94.223785395405685,0.99299969825208612,0.17903962090510703,null,0,35.671840034073583,null,35.671840034073583,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$554:C581)","v":223.73893343441037},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,4.9378631799509991,35.633994114862347,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,30.43002828243193,31.326022618731471,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.59829846080731,0.60237543449025477,94.146067717935466,0.992740579313934,0.17900829468167112,null,0,35.633994114862347,null,35.633994114862347,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$554:C582)","v":223.69240857264674},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,4.9329186821988573,35.596121744095946,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,30.226780158988184,31.149896574695507,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.41402858619654,0.60217040303979752,94.068414197562504,0.99248147140795295,0.17897666933117018,null,0,35.596121744095946,null,35.596121744095946,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$554:C583)","v":223.64589662232785},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,4.9279707474255279,35.558223047472559,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,30.024833352796062,30.974760773939554,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.22985939153119,0.60196544194862245,93.990824770308166,0.99222237455593809,0.17894474489467957,null,0,35.558223047472559,null,35.558223047472559,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$554:C584)","v":223.59939757942118},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,4.9230193920149361,35.520298150484813,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,29.824179886119985,30.800609648963597,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.04579078703472,0.60176055116691873,93.913299372297615,0.99196328877968087,0.17891252141337588,null,0,35.520298150484813,null,35.520298150484813,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$554:C585)","v":223.55291143989552},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,4.9180646323240085,35.482347178418557,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,29.62481182773573,30.627437663570078,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.86182268308926,0.60155573064498269,93.835837939758903,0.99170421410096932,0.17887999892853057,null,0,35.482347178418557,null,35.482347178418557,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$554:C586)","v":223.50643819972098},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,4.913106484682972,35.444370256355135,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,29.426721292678394,30.455239312687915,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.67795499023521,0.60135098033321599,93.758440409023535,0.99144515054158766,0.17884717748151824,null,0,35.444370256355135,null,35.444370256355135,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$554:C587)","v":223.45997785486901},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,4.9081449653951514,35.406367509169833,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,29.229900441988331,30.284009122197507,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.49418761917048,0.60114630018212722,93.681106716524994,0.99118609812331593,0.17881405711381024,null,0,35.406367509169833,null,35.406367509169833,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$554:C588)","v":223.41353040131244},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,4.9031800907371172,35.368339061533,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,29.034341482460569,30.113741648756672,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.31052048075048,0.60094169014232979,93.603836798799648,0.99092705686793059,0.17878063786697659,null,0,35.368339061533,null,35.368339061533,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$554:C589)","v":223.36709583502545},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,4.8982118769586513,35.330285037909825,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,28.840036666394415,29.944431479627664,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.12695348598697,0.60073715016454299,93.526630592485276,0.99066802679720389,0.17874691978268606,null,0,35.330285037909825,null,35.330285037909825,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$554:C590)","v":223.32067415198355},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,4.893240340282925,35.292205562561641,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,28.646978291345469,29.776073232505055,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.94348654604852,0.60053268019959061,93.449488034322087,0.99040900793290543,0.1787129029027085,null,0,35.292205562561641,null,35.292205562561641,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$554:C591)","v":223.2742653481636},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,4.8882654969063175,35.254100759544592,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,28.455158699876737,29.608661555344657,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.76011957225938,0.60032828019840112,93.372409061151473,0.99015000029679978,0.17867858726890939,null,0,35.254100759544592,null,35.254100759544592,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$554:C592)","v":223.22786941954371},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,4.8832873629985984,35.215970752710987,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,28.26457027931319,29.442191126193382,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.57685247609948,0.6001239501120077,93.295393609916118,0.98989100391064777,0.1786439729232544,null,0,35.215970752710987,null,35.215970752710987,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$554:C593)","v":223.18148636210344},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,4.8783059547029328,35.177815665709382,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,28.075205461496491,29.276656653020062,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,426.81298382158542,404.39368516920325,0.59991968989154654,93.218441617659721,0.98963201879620699,0.17860905990780823,null,0,35.177815665709382,null,35.177815665709382,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$554:C594)","v":223.13511617182365},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,4.8733212881358563,35.139635621984333,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,27.887056722540635,29.112052873547199,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.21061756336007,0.5997154994882582,93.141553021526477,0.98937304497523071,0.17857384826473327,null,0,35.139635621984333,null,35.139635621984333,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$554:C595)","v":223.08875884468654},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,4.8683333793873853,35.101430744777296,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,27.700116582589757,28.948374555083689,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.02764957051352,0.59951137885348627,93.064727758761308,0.98911408246946908,0.17853833803629127,null,0,35.101430744777296,null,35.101430744777296,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$554:C596)","v":223.04241437667568},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,4.8633422445209957,35.063201157126443,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,27.514377605576303,28.785616494358496,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.84478110276063,0.59930732793867714,92.987965766709181,0.98885513130066716,0.17850252926484228,null,0,35.063201157126443,null,35.063201157126443,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$554:C597)","v":222.99608276377586},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,4.8583478995736415,35.024946981866776,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,27.329832398980564,28.623773517355207,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.6620120723515,0.59910334669537979,92.911266982814652,0.98859619149056654,0.17846642199284446,null,0,35.024946981866776,null,35.024946981866776,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$554:C598)","v":222.94976400197339},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,4.8533503605558739,34.986668341631081,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,27.146473613592139,28.46284047914758,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,425.983873877382,403.47934239168967,0.59889943507524601,92.83463134462238,0.98833726306090597,0.17843001626285582,null,0,34.986668341631081,null,34.986668341631081,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$554:C599)","v":222.90345808725579},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,4.8483496434517344,34.948365358849109,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,26.964293943271166,28.30281226373598,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.29677197333018,0.59869559303002873,92.758058789775873,0.98807834603341949,0.1783933121175309,null,0,34.948365358849109,null,34.948365358849109,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$554:C600)","v":222.85716501561194},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,4.8433457642189106,34.910038155748722,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,26.783286124712244,28.143683783884732,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.11430072998064,0.59849182051158312,92.681549256018059,0.98781944042983649,0.17835630959962384,null,0,34.910038155748722,null,34.910038155748722,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$554:C601)","v":222.81088478303207},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,4.8383387387887131,34.871686854355758,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,26.603442937208627,27.985449980960428,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.93192857449992,0.59828811747186528,92.605102681190658,0.98756054627188394,0.17831900875198683,null,0,34.871686854355758,null,34.871686854355758,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$554:C602)","v":222.76461738550773},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,4.8333285830661161,34.833311576494346,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,26.424757202417805,27.828105824771075,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.74965541989786,0.59808448386293256,92.528719003233618,0.98730166358128368,0.17828140961757136,null,0,34.833311576494346,null,34.833311576494346,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$554:C603)","v":222.71836281903182},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,4.8283153129297718,34.794912443786991,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,26.247221784128236,27.671646313406217,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.56748117933535,0.5978809196369429,92.45239816018568,0.98704279237975456,0.17824351223942567,null,0,34.794912443786991,null,34.794912443786991,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$554:C604)","v":222.67212107959861},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,4.8232989442320751,34.756489577655081,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,26.070829588027436,27.516066473077927,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,424.99121978115397,402.38540576612274,0.59767742474615448,92.376140090183071,0.9867839326890111,0.17820531666069797,null,0,34.756489577655081,null,34.756489577655081,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$554:C605)","v":222.62589216320364},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,4.8182794927991361,34.718043099318663,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,25.895573561470751,27.361361357962675,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.20342909372079,0.59747399914292576,92.299944731460073,0.98652508453076404,0.17816682292463293,null,0,34.718043099318663,null,34.718043099318663,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$554:C606)","v":222.57967606584378},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,4.8132569744309146,34.679573129797511,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,25.721446693252219,27.207526050044109,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.02155107573947,0.5972706427797142,92.223812022348739,0.98626624792671969,0.17812803107457514,null,0,34.679573129797511,null,34.679573129797511,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$554:C607)","v":222.53347278351728},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,4.8082314049011012,34.641079789910172,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,25.548442013375098,27.054555658956719,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.83977162593732,0.59706735560907775,92.147741901277527,0.98600742289858057,0.17808894115396595,null,0,34.641079789910172,null,34.641079789910172,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$554:C608)","v":222.48728231222373},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,4.8032027999573019,34.602563200275405,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,25.376552592825298,26.902445321830371,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,424.33082801706951,401.65809065822179,0.59686413758367241,92.071734306772782,0.98574860946804577,0.17804955320634575,null,0,34.602563200275405,null,34.602563200275405,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$554:C609)","v":222.44110464796401},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,4.7981711753209817,34.564023481311736,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,25.205771543344582,26.75119020313571,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.47650808664798,0.59666098865625361,91.995789177456743,0.98548980765681038,0.17800986727535387,null,0,34.564023481311736,null,34.564023481311736,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$554:C610)","v":222.39493978674034},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,4.7931365466874762,34.52546075323756,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,25.036092017205274,26.600785494530456,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.29502382541921,0.59645790877967464,91.919906452049077,0.98523101748656472,0.1779698834047245,null,0,34.52546075323756,null,34.52546075323756,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$554:C611)","v":222.3487877245563},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,4.7880989297261225,34.486875136072136,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,24.867507206986794,26.451226414706525,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.11363778888551,0.59625489790688768,91.84408606936455,0.98497223897899566,0.17792960163829435,null,0,34.486875136072136,null,34.486875136072136,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$554:C612)","v":222.30264845741678},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,4.7830583400801707,34.448266749634897,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,24.700010345352066,26.302508209238077,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.93234989154394,0.59605195599094218,91.768327968314679,0.98471347215578675,0.17788902201999468,null,0,34.448266749634897,null,34.448266749634897,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$554:C613)","v":222.25652198132795},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,4.7780147933669026,34.409635713546393,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,24.533594704826228,26.15462615043031,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.75116004803806,0.59584908298498496,91.692632087906532,0.98445471703861609,0.17784814459385598,null,0,34.409635713546393,null,34.409635713546393,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$554:C614)","v":222.21040829229744},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,4.7729683051775966,34.370982147227984,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,24.368253597575595,26.007575537169231,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.57006817315704,0.59564627884226073,91.616998367242104,0.9841959736491589,0.17780696940400656,null,0,34.370982147227984,null,34.370982147227984,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$554:C615)","v":222.16430738633414},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,4.7679188910776196,34.332306169902573,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,24.203980375188422,25.861351694772168,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.38907418183601,0.5954435435161104,91.541426745519288,0.98393724200908639,0.17776549649467235,null,0,34.332306169902573,null,34.332306169902573,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$554:C616)","v":222.11821925944821},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,4.7628665666064345,34.293607900594651,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,24.040768428456342,25.715949974839187,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.20817798915505,0.59524087695997185,91.465917162030337,0.98367852214006501,0.17772372591017838,null,0,34.293607900594651,null,34.293607900594651,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$554:C617)","v":222.07214390765122},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V618*T618/3.413","v":4.757811347277606},34.254887458130312,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},23.878611187156856,25.571365755105308,{"$f":"IF(J618<1, B618,N617)","v":5.3333333333333313},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":400.02737951033907},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.59503827912737906},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":91.3904695561626},0.98341981406375745,0.17768165769494601,null,0,34.254887458130312,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":34.254887458130312},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$554:C618)","v":222.02608132695602},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},{"$f":"IF((F618+G618)=0,0,B618)","v":0},0,0,0,0,0,0,0]
[null,5.4166666666666643,218.98679363072884,4.7527532485788715,34.216144961137871,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,23.717502119837338,25.427594439293564,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":422.68465694775966},399.84667866075733,0.59483574997196198,91.315083867397789,{"$f":"(1-($H$34+273)/(C619+273))/(1-($H$34+273)/($H$17+273))","v":0.98316111780182336},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.17763929189349539},null,{"$f":"IF(X618>0,X618,IF(J619=0,0,B619))","v":0},{"$f":"IF(X618>0,Y618,E619)","v":34.216144961137871},null,34.216144961137871,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$554:C619)","v":221.98003151337682},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},0,{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":218.8955491333827},4.7476922859720831,{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":34.177380528047351},0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":23.55743473359939},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":25.284631456968899},5.4999999999999973,{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.66607535592289,0.59463328944744653,91.239760035311349,0.98290243337591687,0.1775966285504427,null,0,34.177380528047351,null,34.177380528047351,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$554:C620)","v":221.93399446292915},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,4.7426284748934133,34.138594277092082,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,23.398402573885697,25.142472263392875,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.48556951149226,0.59443089750765365,91.16449799957303,0.98264376080768889,0.17755366771050535,null,0,34.138594277092082,null,34.138594277092082,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$554:C621)","v":221.88797017162986},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,4.7375618307531884,34.099786326307424,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,23.240399224266003,25.001112339379169,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.30516104326546,0.59422857410649954,91.089297699946371,0.98238510011878644,0.17751040941849475,null,0,34.099786326307424,null,34.099786326307424,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$554:C622)","v":221.84195863549712},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,4.7324923689360308,34.060956793531865,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,23.083418306225834,24.860547191149962,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.12484986718493,0.5940263191979952,91.014159076288081,0.98212645133085219,0.17746685371932147,null,0,34.060956793531865,null,34.060956793531865,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$554:C623)","v":221.79595985055047},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,4.7274201048008981,34.02210579640731,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,22.927453478955666,24.72077235019302,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,421.864140520295,398.94463589933525,0.59382413273624568,90.939082068548146,0.98186781446552451,0.17742300065799485,null,0,34.02210579640731,null,34.02210579640731,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$554:C624)","v":221.74997381281068},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,4.7223450536810194,33.983233452378599,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,22.772498439140737,24.581783373119702,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.76451905594331,0.59362201467545095,90.864066616769492,0.9816091895444381,0.17737885027961939,null,0,33.983233452378599,null,33.983233452378599,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$554:C625)","v":221.70400051829995},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,4.7172672308840351,33.944339878694571,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,22.61854692075287,24.443575841523661,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,421.53641238446068,398.5844992533772,0.59341996496990412,90.7891126610877,0.9813505765892232,0.1773344026293992,null,0,33.944339878694571,null,33.944339878694571,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$554:C626)","v":221.65803996304174},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,4.7121866516919475,33.905425192407698,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,22.465592694842481,24.306145361840407,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.40457640814628,0.59321798357399236,90.714220141730891,0.98109197562150674,0.17728965775263453,null,0,33.905425192407698,null,33.905425192407698,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$554:C627)","v":221.61209214306089},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,4.7071033313612043,33.866489510374699,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,22.31362956933226,24.169487565207639,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.22475043690059,0.59301607044219606,90.639388999019275,0.98083338666291064,0.17724461569472424,null,0,33.866489510374699,null,33.866489510374699,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$554:C628)","v":221.56615705438352},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,4.7020172851227118,33.827532949256685,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,22.162651388811582,24.033598107326348,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.04502125643063,0.59281422552908836,90.564619173365315,0.98057480973505329,0.1771992765011644,null,0,33.827532949256685,null,33.827532949256685,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$554:C629)","v":221.52023469303703},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,4.6969285281817932,33.788555625518789,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,22.012652034331648,23.898472668322722,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.86538878366628,0.59261244878933528,90.489910605272598,0.98031624485954871,0.17715364021754706,null,0,33.788555625518789,null,33.788555625518789,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$554:C630)","v":221.47432505505026},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,4.6918370757183494,33.749557655431431,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,21.863625423202759,23.764106952610813,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.68585293567776,0.59241074017769535,90.415263235336852,0.98005769205800708,0.17710770688956307,null,0,33.749557655431431,null,33.749557655431431,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$554:C631)","v":221.42842813645328},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,4.6867429428868164,33.710539155069995,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,21.715565508791542,23.63049668875599,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.5064136296736,0.59220909964901869,90.340677004244526,0.97979915135203466,0.1770614765630012,null,0,33.710539155069995,null,33.710539155069995,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$554:C632)","v":221.3825439332775},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,4.6816461448161686,33.671500240314828,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,21.568466280319466,23.497637629339138,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.32707078300172,0.592007527158248,90.266151852773419,0.97954062276323206,0.17701494928374578,null,0,33.671500240314828,null,33.671500240314828,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$554:C633)","v":221.33667244155566},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,4.6765466966099654,33.632441026851602,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,21.422321762662605,23.365525550821662,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.14782431314819,0.59180602266041726,90.19168772179188,0.97928210631319812,0.17696812509777821,null,0,33.632441026851602,null,33.632441026851602,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$554:C634)","v":221.29081365732185},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,4.6714446133464911,33.59336163017241,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,21.277126016152888,23.234156253411182,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.96867413773703,0.59160458611065125,90.117284552259036,0.97902360202352601,0.17692100405118014,null,0,33.59336163017241,null,33.59336163017241,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$554:C635)","v":221.2449675766114},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,4.6663399100785687,33.554262165574322,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,21.13287313637877,23.103525560928063,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.78962017452977,0.59140321746416624,90.042942285224001,0.97876510991580479,0.1768735861901265,null,0,33.554262165574322,null,33.554262165574322,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$554:C636)","v":221.19913419546106},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,4.6612326018338086,33.515142748161296,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,20.98955725398903,22.973629320672622,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.61066234142538,0.59120191667626898,89.968660861826152,0.97850663001162019,0.17682587156089274,null,0,33.515142748161296,null,33.515142748161296,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$554:C637)","v":221.15331350990883},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,4.6561227036144546,33.476003492842985,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,20.847172534495645,22.844463403293144,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.43180055645917,0.59100068370235659,89.894440223294396,0.97824816233255296,0.17677786020984865,null,0,33.476003492842985,null,33.476003492842985,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$554:C638)","v":221.10750551599409},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,4.651010230397568,33.436844514336158,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,20.705713178079282,22.716023702654592,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,419.41282493580445,396.25303473780338,0.59079951849791623,89.820280310947567,0.97798970690018028,0.17672955218346317,null,0,33.436844514336158,null,33.436844514336158,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$554:C639)","v":221.06171020975742},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,4.6458951971349558,33.397665927164148,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,20.565173419394583,22.588306135708077,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.07436480376646,0.59059842101852533,89.746181066193969,0.97773126373607433,0.17668094752830082,null,0,33.397665927164148,null,33.397665927164148,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$554:C640)","v":221.01592758724087},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,4.6407776187532175,33.358467845657223,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,20.425547527377027,22.46130664236108,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.89579067279169,0.59039739121985024,89.672142430530243,0.97747283286180398,0.17663204629102419,null,0,33.358467845657223,null,33.358467845657223,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$554:C641)","v":220.9701576444877},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,4.6356575101538082,33.31925038395304,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,20.286829805050818,22.335021185348342,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.71731226345855,0.59019642905764691,89.598164345542841,0.97721441429893385,0.17658284851839159,null,0,33.31925038395304,null,33.31925038395304,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$554:C642)","v":220.92440037754253},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,4.6305348862130318,33.280013655996626,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,20.14901458933749,22.209445750103566,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.53892949448084,0.58999553448776043,89.524246752906095,0.97695600806902405,0.17653335425725938,null,0,33.280013655996626,null,33.280013655996626,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$554:C643)","v":220.87865578245135},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,4.6254097617821186,33.240757775540956,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,20.012096250865849,22.084576344631767,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.3606422847073,0.58979470746612417,89.45038959438341,0.97669761419362999,0.17648356355458072,null,0,33.240757775540956,null,33.240757775540956,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$554:C644)","v":220.8329238552613},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,4.6202821516871948,33.20148285614669,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,19.876069193782385,21.960408999382373,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.1824505531207,0.5895939479487603,89.376592811826015,0.97643923269430422,0.1764334764574052,null,0,33.20148285614669,null,33.20148285614669,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$554:C645)","v":220.78720459202103},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,4.6151520707293283,33.162189011182605,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,19.740927855563122,21.836939767123049,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,418.27411129559977,395.00435421883731,0.58939325589177882,89.302856347172963,0.97618086359259371,0.17638309301287916,null,0,33.162189011182605,null,33.162189011182605,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$554:C646)","v":220.74149798878037},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,4.6100195336846044,33.122876353826086,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,19.606666706826395,21.714164722814189,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.82635320110751,0.58919263125137789,89.229180142451639,0.97592250691004245,0.176332413268246,null,0,33.122876353826086,null,33.122876353826086,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$554:C647)","v":220.69580404159052},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,4.6048845553040678,33.083544997062731,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,19.473280251146157,21.592079963484174,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.64844741931415,0.58899207398384346,89.155564139776232,0.97566416266818878,0.17628143727084525,null,0,33.083544997062731,null,33.083544997062731,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$554:C648)","v":220.650122746504},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,4.5997471503138438,33.044195053687275,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,19.340763024866959,21.470681608105259,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.47063679297275,0.5887915840455481,89.082008281348408,0.9754058308885678,0.1762301650681142,null,0,33.044195053687275,null,33.044195053687275,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$554:C649)","v":220.60445409957467},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,4.5946073334151292,33.004826636303491,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,19.209109596919333,21.349965797470233,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.29292124173173,0.58859116139295198,89.008512509457375,0.97514751159271074,0.17617859670758623,null,0,33.004826636303491,null,33.004826636303491,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$554:C650)","v":220.5587980968576},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,4.5894651192841698,32.965439857324064,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,19.078314568636095,21.229928694069716,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,417.46277585090297,394.11530068537093,0.58839080598260196,88.935076766478574,0.97488920480214314,0.17612673223689049,null,0,32.965439857324064,null,32.965439857324064,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$554:C651)","v":220.51315473440923},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,4.5843205225723924,32.926034828971559,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,18.948372573570243,21.110566481970171,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.93777504380205,0.5881905177711314,88.861700994874354,0.97463091053838746,0.17607457170375423,null,0,32.926034828971559,null,32.926034828971559,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$554:C652)","v":220.4675240082874},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,4.5791735579063335,32.886611663277932,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,18.819278277312954,20.991875366692597,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.76034423706761,0.58799029671526004,88.788385137193075,0.97437262882296172,0.17602211515600044,null,0,32.886611663277932,null,32.886611663277932,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$554:C653)","v":220.42190591455113},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,4.5740242398877413,32.84717047208521,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,18.691026377313207,20.873851575091905,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.58300818534167,0.58779014277179298,88.715129136070004,0.97411435967737958,0.17596936264154797,null,0,32.84717047208521,null,32.84717047208521,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$554:C654)","v":220.37630044926081},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,4.5688725830935821,32.807711367045655,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,18.563611602698025,20.756491355236975,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.40576680892821,0.58759005589762192,88.641932934225451,0.97385610312314996,0.17591631420841433,null,0,32.807711367045655,null,32.807711367045655,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$554:C655)","v":220.33070760847815},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,4.563718602076027,32.768234459621588,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,18.437028714093486,20.639790976291369,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.2286200282615,0.5873900360497234,88.568796474466012,0.9735978591817781,0.17586296990471087,null,0,32.768234459621588,null,32.768234459621588,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$554:C656)","v":220.28512738826615},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,4.5585623113625484,32.728739861086162,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,18.311272503447181,20.523746728394737,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.05156776390601,0.58719008318515953,88.495719699683718,0.97333962787476502,0.17580932977864672,null,0,32.728739861086162,null,32.728739861086162,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$554:C657)","v":220.23955978468911},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,4.5534037254559019,32.689227682523196,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,18.186337793851102,20.408354922544902,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,416.32974274924379,392.87460993655492,0.58699019726107671,88.422702552855696,0.97308140922360653,0.17575539387852707,null,0,32.689227682523196,null,32.689227682523196,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$554:C658)","v":220.1940047938127},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,4.5482428588341612,32.649698034827466,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,18.062219439365638,20.293611890480548,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.69774646703081,0.58679037823470659,88.349744977044054,0.97282320324979499,0.17570116225275328,null,0,32.649698034827466,null,32.649698034827466,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$554:C659)","v":220.1484624117038},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,4.5430797259507907,32.610151028705268,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,17.93891232484474,20.179513984564643,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.52097727628529,0.58659062606336521,88.27684691539605,0.97256500997481887,0.1756466349498238,null,0,32.610151028705268,null,32.610151028705268,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$554:C660)","v":220.10293263443074},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,4.5379143412345879,32.570586774673934,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,17.816411365761315,20.066057577668456,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.34430228539782,0.58639094070445208,88.204008311143411,0.97230682942016089,0.17559181201833154,null,0,32.570586774673934,null,32.570586774673934,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$554:C661)","v":220.05741545806302},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,4.5327467190898192,32.531005383062919,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,17.69471150803448,19.95323906305628,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.16772141557635,0.58619132211545133,88.131229107602337,0.97204866160730063,0.17553669350696782,null,0,32.531005383062919,null,32.531005383062919,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$554:C662)","v":220.0119108786715},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,4.5275768738961162,32.491406964012988,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,17.573807727856625,19.841054854270752,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,415.52245469811817,391.99123458815586,0.58599177025393023,88.058509248172811,0.9717905065577126,0.17548127946451786,null,0,32.491406964012988,null,32.491406964012988,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$554:C663)","v":219.96641889232839},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,4.5224048200086724,32.451791627477704,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,17.453695031522667,19.729501385018839,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.81484172459932,0.58579228507753955,87.985848676339401,0.97153236429286782,0.17542556993986547,null,0,32.451791627477704,null,32.451791627477704,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$554:C664)","v":219.92093949510712},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,4.5172305717580947,32.412159483222332,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,17.334368455258765,19.61857510905849,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.63854274649617,0.5855928665440131,87.913247335670007,0.97127423483423192,0.17536956498198814,null,0,32.412159483222332,null,32.412159483222332,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$554:C665)","v":219.87547268308253},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,4.5120541434505617,32.372510640825027,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,17.215823065053193,19.508272500085887,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.46233757556263,0.58539351461116762,87.840705169816147,0.97101611820326705,0.17531326463996097,null,0,32.372510640825027,null,32.372510640825027,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$554:C666)","v":219.83001845233068},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,4.506875549367793,32.33284520967657,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,17.098053956487302,19.398590051623334,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.28622613364132,0.58519422923690223,87.768222122512839,0.9707580144214305,0.17525666896295433,null,0,32.33284520967657,null,32.33284520967657,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$554:C667)","v":219.78457679892898},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,4.5016948037670623,32.293163298980531,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,16.981056254567608,19.289524276907812,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.11020834270028,0.58499501037919843,87.695798137577754,0.97049992351017556,0.17519977800023429,null,0,32.293163298980531,null,32.293163298980531,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$554:C668)","v":219.73914771895613},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,4.4965119208813373,32.253465017754309,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,16.864825113559213,19.18107170878012,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.93428412483377,0.58479585799611988,87.623433158912064,0.97024184549095083,0.17514259180116501,null,0,32.253465017754309,null,32.253465017754309,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$554:C669)","v":219.69373120849218},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,4.4913269149191333,32.213750474827982,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,16.749355716818947,19.073228899574666,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.75845340226095,0.58459677204581184,87.551127130499481,0.96998378038520039,0.17508511041520328,null,0,32.213750474827982,null,32.213750474827982,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$554:C670)","v":219.64832726361837},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,4.4861398000646613,32.174019778845505,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,16.634643276630634,18.965992421009847,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.58271609732594,0.58439775248650139,87.478879996405851,0.9697257282143642,0.17502733389190353,null,0,32.174019778845505,null,32.174019778845505,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$554:C671)","v":219.60293588041736},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,4.480950590477824,32.134273038264602,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,16.52068303404053,18.859358864079091,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.40707213249698,0.58419879927649665,87.40669170077939,0.96946768899987834,0.17496926228091578,null,0,32.134273038264602,null,32.134273038264602,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$554:C672)","v":219.55755705497307},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,4.4757593002942908,32.094510361357422,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,16.407470258694012,18.753324838942472,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.23152143036725,0.58399991237418691,87.334562187850736,0.96920966276317333,0.17491089563198672,null,0,32.094510361357422,null,32.094510361357422,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$554:C673)","v":219.51219078337073},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,4.4705659436254042,32.054731856209756,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,16.295000248672409,18.647886974818945,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.05606391365325,0.58380109173804218,87.262491401931982,0.96895164952567625,0.17485223399495667,null,0,32.054731856209756,null,32.054731856209756,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$554:C674)","v":219.46683706169685},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,4.4653705345583603,32.014937630722457,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,16.183268330331803,18.543041919879197,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.88069950519537,0.58360233732661326,87.190479287417133,0.96869364930880941,0.17479327741976391,null,0,32.014937630722457,null,32.014937630722457,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$554:C675)","v":219.42149588603928},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,4.4601730871560985,31.975127792610575,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,16.072269858141521,18.438786341139092,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.70542812795679,0.58340364909853071,87.118525788781483,0.96843566213399024,0.17473402595644036,null,0,31.975127792610575,null,31.975127792610575,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$554:C676)","v":219.37616725248716},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,4.4549736154574227,31.935302449404315,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,15.96200021452441,18.335116924353724,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.53024970502406,0.58320502701250609,87.04663085058155,0.96817768802263293,0.17467447965511465,null,0,31.935302449404315,null,31.935302449404315,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$554:C677)","v":219.33085115713092},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,4.4497721334770022,31.895461708449009,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,15.852454809697434,18.232030373912032,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.35516415960564,0.5830064710273295,86.974794417454973,0.96791972699614581,0.17461463856601095,null,0,31.895461708449009,null,31.895461708449009,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$554:C678)","v":219.28554759606226},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,4.4445686552053711,31.85560567690511,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,15.743629081513161,18.129523412732077,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.18017141503276,0.58280798110187171,86.903016434120104,0.96766177907593409,0.17455450273944823,null,0,31.85560567690511,null,31.85560567690511,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$554:C679)","v":219.24025656537427},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,4.439363194609049,31.815734461749162,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,15.635518495302533,18.027592782156823,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,412.79022416702196,389.0052713947581,0.58260955719508212,86.831296845376073,0.96740384428339732,0.17449407222584318,null,0,31.815734461749162,null,31.815734461749162,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$554:C680)","v":219.19497806116124},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,4.434155765630396,31.775848169772633,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,15.52811854371744,17.92623524185057,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.83046402235607,0.5824111992659895,86.759635596102214,0.96714592263993115,0.17443334707570446,null,0,31.775848169772633,null,31.775848169772633,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$554:C681)","v":219.14971207951882},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V682*T682/3.413","v":4.4289463821877977},31.735946907583379,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},15.421424746575413,17.825447569695939,{"$f":"IF(J682<1, B682,N681)","v":10.666666666666673},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":388.65574922152211},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.58221290727370145},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":86.688032631258011},0.96688801416692727,0.17437232733963812,null,0,31.735946907583379,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":31.735946907583379},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$554:C682)","v":219.10445861654395},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},{"$f":"IF((F682+G682)=0,0,B682)","v":0},0,0,0,0,0,0,0]
[null,10.750000000000007,213.22313534936194,4.4237350581756933,31.696030781605824,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,15.315432650704498,17.725226561691439,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":412.31007204129924},388.48112691607287,0.58201468117740396,86.616487895883495,{"$f":"(1-($H$34+273)/(C683+273))/(1-($H$34+273)/($H$17+273))","v":0.96663011888577222},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.1743110130683467},null,{"$f":"IF(X682>0,X682,IF(J683=0,0,B683))","v":0},{"$f":"IF(X682>0,Y682,E683)","v":31.696030781605824},null,31.696030781605824,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$554:C683)","v":219.05921766833487},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},0,{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":213.13429237629973},4.4185218074644448,{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":31.656099898079983},0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":15.210137829788398},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":17.625569031849611},10.833333333333341,{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.30659702994518,0.58181652093636171,86.545001335097766,0.96637223681784823,0.17424940431262531,null,0,31.656099898079983,null,31.656099898079983,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$554:C684)","v":219.01398923099109},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,4.4133066439005511,31.616154363063085,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,15.105535884213717,17.52647181209576,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.13215948719642,0.58161842650991691,86.4735728941003,0.96611436798453298,0.17418750112336615,null,0,31.616154363063085,null,31.616154363063085,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$554:C685)","v":218.96877330061346},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,4.4080895813065766,31.576194282429025,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,15.001622440916918,17.427931752167233,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,411.8305198556892,387.95781421200331,0.58142039785749011,86.402202518169133,0.96585651240719961,0.17412530355155748,null,0,31.576194282429025,null,31.576194282429025,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$554:C686)","v":218.92356987330407},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,4.4028706334811716,31.536219761868562,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,14.898393153232492,17.329945719513258,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.78356112866277,0.58122243493857939,86.330890152662164,0.96559867010721745,0.17406281164828061,null,0,31.536219761868562,null,31.536219761868562,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$554:C687)","v":218.87837894516642},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,4.3976498141991174,31.496230906889576,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,14.795843700741962,17.232510599195408,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.60940016159066,0.58102453771276019,86.25963574301602,0.9653408411059502,0.17400002546471222,null,0,31.496230906889576,null,31.496230906889576,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$554:C688)","v":218.83320051230515},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,4.3924271372114365,31.456227822818018,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,14.693969789123972,17.135623293788516,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.43533123532177,0.5808267061396849,86.188439234746284,0.96508302542475777,0.17393694505212678,null,0,31.456227822818018,null,31.456227822818018,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$554:C689)","v":218.78803457082634},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,4.3872026162452444,31.4162106147967,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,14.592767150004221,17.039280723282264,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.26135427450959,0.58062894017908329,86.117300573446926,0.9648252230849953,0.17387357046189039,null,0,31.4162106147967,null,31.4162106147967,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$554:C690)","v":218.74288111683725},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,4.38197626500396,31.376179387786916,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,14.49223154080747,16.943479824983239,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.08746920392565,0.58043123979076094,86.046219704790644,0.9645674341080136,0.17380990174546682,null,0,31.376179387786916,null,31.376179387786916,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$554:C691)","v":218.69774014644651},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,4.3767480971671695,31.33613424656745,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,14.39235874460914,16.84821755341758,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.91367594845974,0.58023360493460119,85.975196574527786,0.96430965851515893,0.17374593895441284,null,0,31.33613424656745,null,31.33613424656745,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$554:C692)","v":218.65261165576402},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,4.3715181263908374,31.296075295736127,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,14.293144569988881,16.753490880234171,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.73997443311941,0.58003603557056238,85.904231128487652,0.96405189632777322,0.17368168214038229,null,0,31.296075295736127,null,31.296075295736127,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$554:C693)","v":218.60749564090096},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,4.3662863663071283,31.25600263970848,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,14.194584850883576,16.659296794108343,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.56636458302887,0.57983853165867905,85.833323312576454,0.96379414756719273,0.17361713135512186,null,0,31.25600263970848,null,31.25600263970848,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$554:C694)","v":218.56239209796988},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,4.361052830524601,31.215916382719247,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,14.096675446442458,16.565632300646193,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.39284632343021,0.57964109315906209,85.762473072778562,0.96353641225475062,0.17355228665047448,null,0,31.215916382719247,null,31.215916382719247,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$554:C695)","v":218.51730102308449},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,4.3558175326281265,31.17581662882171,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,13.999412240881975,16.472494422289344,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.21941957968153,0.57944372003189748,85.691680355155484,0.96327869041177439,0.17348714807837684,null,0,31.17581662882171,null,31.17581662882171,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$554:C696)","v":218.47222241235988},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,4.3505804861790125,31.135703481888687,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,13.902791143342217,16.379880198220327,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.04608427725771,0.57924641223744622,85.620945105846317,0.96302098205958775,0.17342171569086184,null,0,31.135703481888687,null,31.135703481888687,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$554:C697)","v":218.42715626191247},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,4.3453417047149516,31.095577045612099,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,13.806808087743439,16.287786684268429,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.87284034174945,0.57904916973604481,85.550267271066787,0.96276328721950966,0.17335598954005693,null,0,31.095577045612099,null,31.095577045612099,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$554:C698)","v":218.38210256785987},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,4.3401012017500573,31.055437423503289,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,13.711459032643702,16.19621095281612,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.69968769886384,0.57885199248810459,85.479646797110092,0.96250560591285428,0.17328996967818236,null,0,31.055437423503289,null,31.055437423503289,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$554:C699)","v":218.33706132632105},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,4.3348589907749151,31.015284718893351,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,13.616739961097293,16.105150092705976,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.52662627442248,0.57865488045411095,85.409083630345435,0.96224793816093102,0.17322365615755461,null,0,31.015284718893351,null,31.015284718893351,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$554:C700)","v":218.29203253341626},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,4.3296150852566315,30.975119034933574,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,13.522646880513912,16.014601209148136,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.35365599436278,0.57845783359462422,85.338577717218868,0.96199028398504471,0.17315704903058529,null,0,30.975119034933574,null,30.975119034933574,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$554:C701)","v":218.247016185267},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,4.324369498638819,30.934940474595269,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,13.42917582251839,15.924561423628276,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.18077678473696,0.57826085187027854,85.268129004252785,0.96173264340649689,0.17309014834977993,null,0,30.934940474595269,null,30.934940474595269,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$554:C702)","v":218.20201227799615},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,4.319122244341612,30.894749140669941,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,13.336322842811279,15.835027873816104,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,409.12435354038416,385.00798857171128,0.57806393524178212,85.197737438045237,0.96147501644658206,0.1730229541677385,null,0,30.894749140669941,null,30.894749140669941,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$554:C703)","v":218.1570208077278},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,4.3138733357617278,30.854545135769715,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,13.244084021030313,15.745997713474367,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.83529128156681,0.57786708366991657,85.127402965270846,0.9612174031265921,0.1729554665371546,null,0,30.854545135769715,null,30.854545135769715,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$554:C704)","v":218.11204177058735},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,4.3086227862725304,30.814328562327841,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,13.152455460612634,15.657468112368374,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.66268484069838,0.57767029711553752,85.057125532679549,0.96095980346781373,0.1728876855108189,null,0,30.814328562327841,null,30.814328562327841,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$554:C705)","v":218.06707516270149},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,4.3033706092239523,30.77409952259811,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,13.061433288657305,15.569436256176015,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,408.64878184390233,384.49016917561437,0.57747357553957335,84.986905087096886,0.96070221749152873,0.17281961114161407,null,0,30.77409952259811,null,30.77409952259811,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$554:C706)","v":218.0221209801982},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,4.2981168179425797,30.733858118655473,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,12.971013655789069,15.481899346398304,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.31774421293642,0.57727691890302557,84.916741575423771,0.96044464521901429,0.17275124348251722,null,0,30.733858118655473,null,30.733858118655473,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$554:C707)","v":217.97717921920676},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,4.2928614257317461,30.693604452396794,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,12.881192736022888,15.39485460027041,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.14540987939927,0.57708032716696855,84.846634944636264,0.96018708667154384,0.17268258258660232,null,0,30.693604452396794,null,30.693604452396794,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$554:C708)","v":217.93224987585771},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,4.2876044458714091,30.653338625539885,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,12.7919667266285,15.308299250673196,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,408.17380436438185,383.97316610185038,0.57688380029254915,84.776585141785461,0.95992954187038448,0.17261362850703427,null,0,30.653338625539885,null,30.653338625539885,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$554:C709)","v":217.8873329462829},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,4.282345891618327,30.613060739624846,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,12.703331847996663,15.222230546045253,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.80101280724961,0.57668733824098661,84.706592113997203,0.95967201083679954,0.17254438129707511,null,0,30.613060739624846,null,30.613060739624846,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$554:C710)","v":217.84242842661544},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,4.2770857762059746,30.572770896013463,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,12.615284343505314,15.136645750295433,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,407.85748246521638,383.62894992266911,0.57649094097357267,84.636655808471971,0.95941449359204878,0.17247484101007909,null,0,30.572770896013463,null,30.572770896013463,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$554:C711)","v":217.79753631298979},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,4.2718241128446417,30.53246919588992,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,12.527820479386984,15.051542142715858,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.45697737529258,0.57629460845167024,84.566776172484708,0.95915699015738531,0.17240500769949577,null,0,30.53246919588992,null,30.53246919588992,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$554:C712)","v":217.75265660154162},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,4.2665609147214267,30.492155740260774,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,12.440936544596635,14.966917017895446,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.28509509241542,0.5760983406367145,84.496953153384538,0.95889950055405904,0.17233488141886871,null,0,30.492155740260774,null,30.492155740260774,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$554:C713)","v":217.70778928840792},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,4.2612961950002397,30.451830629954966,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,12.35462885068023,14.882767685633896,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.11330300144425,0.57590213749021191,84.42718669859471,0.95864202480331406,0.17226446222183425,null,0,30.451830629954966,null,30.451830629954966,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$554:C714)","v":217.66293436972697},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,4.2560299668219006,30.411493965624583,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,12.268893731644285,14.799091470856164,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.94160102989656,0.57570599897374031,84.357476755612254,0.95838456292639118,0.17219375016212479,null,0,30.411493965624583,null,30.411493965624583,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$554:C715)","v":217.61809184163832},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,4.2507622433040959,30.371145847744518,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,12.18372754382573,14.715885713527438,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.7699891054005,0.57550992504894838,84.287823272007984,0.95812711494452496,0.17212274529356533,null,0,30.371145847744518,null,30.371145847744518,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$554:C716)","v":217.57326170028281},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,4.2454930375414701,30.330786376613165,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,12.099126665762839,14.633147768568568,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.59846715569461,0.57531391567755574,84.218226195426269,0.95786968087894619,0.17205144767007635,null,0,30.330786376613165,null,30.330786376613165,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$554:C717)","v":217.52844394180258},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,4.2402223626055555,30.290415652351914,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,12.015087498066409,14.550875005771969,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.42703510862759,0.57511797082135285,84.148685473584749,0.95761226075088102,0.17197985734567001,null,0,30.290415652351914,null,30.290415652351914,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$554:C718)","v":217.48363856234099},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,4.2349502315449241,30.250033774906274,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,11.931606463292281,14.469064809718033,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.25569289215787,0.57492209044220011,84.079201054274449,0.95735485458155034,0.17190797437445457,null,0,30.250033774906274,null,30.250033774906274,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$554:C719)","v":217.43884555804277},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,4.2296766573850721,30.209640844045001,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,11.848680005813748,14.387714579691965,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.08444043435304,0.5747262745020284,84.009772885358927,0.95709746239217053,0.17183579881062994,null,0,30.209640844045001,null,30.209640844045001,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$554:C720)","v":217.3940649250539},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,4.2244016531286173,30.169236959361616,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,11.766304591695601,14.306821729601111,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.91327766339055,0.5745305229628388,83.940400914775012,0.95684008420395361,0.17176333070849278,null,0,30.169236959361616,null,30.169236959361616,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$554:C721)","v":217.34929665952166},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,4.2191252317551147,30.128822220273012,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,11.68447670856772,14.226383687892753,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.74220450755593,0.57433483578670175,83.871085090531665,0.95658272003810629,0.17169057012242983,null,0,30.128822220273012,null,30.128822220273012,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$554:C722)","v":217.30454075759451},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,4.2138474062213085,30.088396726021333,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,11.603192865500628,14.14639789747236,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.57122089524398,0.57413921293575731,83.801825360710836,0.95632536991583039,0.17161751710692488,null,0,30.088396726021333,null,30.088396726021333,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$554:C723)","v":217.25979721542231},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,4.208568189460963,30.047960575672729,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,11.522449592880495,14.066861815622291,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.40032675495758,0.57394365437221506,83.732621673466383,0.95606803385832428,0.17154417171655278,null,0,30.047960575672729,null,30.047960575672729,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$554:C724)","v":217.21506602915616},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,4.2032875943850563,30.007513868118803,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,11.442243442285871,13.987772913920972,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22952201530802,0.57374816005835394,83.663473977024637,0.95581071188678013,0.17147053400598444,null,0,30.007513868118803,null,30.007513868118803,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$554:C725)","v":217.17034719494845},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,4.1980056338816567,29.967056702075691,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,11.362570986364178,13.909128678162508,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05880660501361,0.57355272995652107,83.594382219683325,0.95555340402238609,0.17139660402998277,null,0,29.967056702075691,null,29.967056702075691,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$554:C726)","v":217.12564070895277},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,4.1927223208160429,29.92658917608497,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,11.283428818709568,13.83092660827678,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,405.33637653046407,380.88818045290077,0.57335736402913307,83.525346349812253,0.955296110286325,0.17132238184340459,null,0,29.92658917608497,null,29.92658917608497,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$554:C727)","v":217.08094656732408},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,4.1874376680307011,29.886111388513637,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,11.204813553741094,13.753164218249934,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.71764348790305,0.57316206223867461,83.456366315852904,0.95503883069977524,0.17124786750119991,null,0,29.886111388513637,null,29.886111388513637,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$554:C728)","v":217.03626476621864},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,4.1821516883453533,29.845623437554334,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,11.126721826581631,13.67583903604538,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,405.02241866188456,380.54719563906076,0.57296682454769898,83.387442066317931,0.95478156528391089,0.17117306105841271,null,0,29.845623437554334,null,29.845623437554334,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$554:C729)","v":216.99159530179386},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,4.1768643945569828,29.805125421225519,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,11.049150292937446,13.598948603525198,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.37683683552086,0.57277165091882742,83.318573549791267,0.95452431405990013,0.17109796257018009,null,0,29.805125421225519,null,29.805125421225519,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$554:C730)","v":216.94693817020863},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,4.1715757994398652,29.76461743737174,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,10.972095628978449,13.522490476371985,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.20656700653683,0.572576541314749,83.249760714928016,0.95426707704890734,0.17102257209173252,null,0,29.76461743737174,null,29.76461743737174,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$554:C731)","v":216.90229336762289},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,4.1662859157455934,29.724099583663794,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,10.895554531219075,13.446462224011176,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.03638608146809,0.57238149569822072,83.181003510453991,0.95400985427209162,0.1709468896783943,null,0,29.724099583663794,null,29.724099583663794,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$554:C732)","v":216.85766089019799},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,4.1609947562031051,29.68357195759895,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,10.819523716399795,13.37086142953374,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.8662939897801,0.57218651403206666,83.112301885166119,0.9537526457506077,0.17087091538558236,null,0,29.68357195759895,null,29.68357195759895,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$554:C733)","v":216.81304073409657},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,4.1557023335186773,29.64303465650092,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,10.743999921369248,13.29568568961939,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,404.23866791334774,379.69629066104358,0.57199159627917906,83.043655787931129,0.95349545150560433,0.17079464926880716,null,0,29.64303465650092,null,29.64303465650092,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$554:C734)","v":216.76843289548248},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,4.1504086603760078,29.602487777520455,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,10.668979902967175,13.220932614460141,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.52637602493462,0.57179674240251621,82.975065167686864,0.95323827155822705,0.17071809138367211,null,0,29.602487777520455,null,29.602487777520455,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$554:C735)","v":216.72383737052084},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,4.1451137494362165,29.561931417635375,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,10.594460437907836,13.146599827684376,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.35655001123439,0.57160195236510358,82.906529973441195,0.95298110592961527,0.1706412417858742,null,0,29.561931417635375,null,29.561931417635375,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$554:C736)","v":216.67925415537812},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,4.1398176133378533,29.521365673650639,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,10.520438322664047,13.072684966281273,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.18681254982869,0.57140722613003414,82.838050154271571,0.95272395464090431,0.17056410053120397,null,0,29.521365673650639,null,29.521365673650639,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$554:C737)","v":216.63468324622204},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,4.1345202646969161,29.480790642198453,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,10.446910373351891,12.999185680525704,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.01716357070757,0.57121256366046613,82.769625659325811,0.95246681771322439,0.17048666767554296,null,0,29.480790642198453,null,29.480790642198453,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$554:C738)","v":216.5901246392215},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,4.1292217161069651,29.440206419739166,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,10.373873425616306,12.926099633903526,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.84760300396579,0.57101796491962509,82.701256437821428,0.9522096951677006,0.17040894327486858,null,0,29.440206419739166,null,29.440206419739166,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$554:C739)","v":216.54557833054682},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,4.1239219801390199,29.399613102560476,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,10.301324334516746,12.853424503037317,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67813077980173,0.57082342987080203,82.632942439045337,0.95195258702545371,0.1703309273852488,null,0,29.399613102560476,null,29.399613102560476,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$554:C740)","v":216.50104431636947},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,4.1186210693416774,29.359010786778338,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,10.229259974414015,12.781157977612498,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50874682851713,0.57062895847735395,82.564683612353747,0.95169549330759928,0.17025262006284594,null,0,29.359010786778338,null,29.359010786778338,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$554:C741)","v":216.45652259286231},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,4.1133189962410999,29.318399568336869,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,10.157677238857421,12.709297760303919,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33945108051751,0.57043455070270432,82.496479907171931,0.95143841403524776,0.17017402136391516,null,0,29.318399568336869,null,29.318399568336869,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$554:C742)","v":216.41201315619932},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,4.1080157733410507,29.277779543008617,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,10.086573040472624,12.637841566702784,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.17024346631126,0.57024020651034057,82.428331272994797,0.95118134922950526,0.17009513134480328,null,0,29.277779543008617,null,29.277779543008617,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$554:C743)","v":216.3675160025559},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,4.1027114131228952,29.237150806394574,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,10.015944310850056,12.56678712524408,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,402.67605738208675,378.00112391650958,0.57004592586381719,82.360237659385291,0.95092429891147301,0.17001595006195072,null,0,29.237150806394574,null,29.237150806394574,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$554:C744)","v":216.32303112810865},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,4.097405928045732,29.196513453925181,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,9.9457880004342734,12.49613217713433,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.83209236182643,0.56985170872675239,82.292199015975825,0.95066726310224692,0.1699364775718924,null,0,29.196513453925181,null,29.196513453925181,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$554:C745)","v":216.27855852903545},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V746*T746/3.413","v":4.0920993305462279},29.15586758085907,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},9.8761010784131269,12.425874476279796,{"$f":"IF(J746<1, B746,N745)","v":16.000000000000043},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":377.663148733078},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.56965755506283011},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":82.224215292467022},0.95041024182291789,0.16985671393125235,null,0,29.15586758085907,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":29.15586758085907},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$554:C746)","v":216.23409820151548},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},{"$f":"IF((F746+G746)=0,0,B746)","v":0},0,0,0,0,0,0,0]
[null,16.083333333333375,207.61117460296325,4.086791633038815,29.115213282284557,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,9.8068805326085045,12.356011789215081,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":402.20854269778158},377.4942929611824,0.56946346483579868,82.156286438627717,{"$f":"(1-($H$34+273)/(C747+273))/(1-($H$34+273)/($H$17+273))","v":0.95015323509457283},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.16977665919675003},null,{"$f":"IF(X746>0,X746,IF(J747=0,0,B747))","v":0},{"$f":"IF(X746>0,Y746,E747)","v":29.115213282284557},null,29.115213282284557,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$554:C747)","v":216.18965014172912},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},0,{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":207.52466994687867},4.0814828479156651,{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":29.074550653119445},0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":9.7381233693670879},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":12.286541895032125},16.166666666666707,{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.32552497715983,0.56926943800947127,82.088412404295411,0.94989624293829256,0.16969631342519728,null,0,29.074550653119445,null,29.074550653119445,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$554:C748)","v":216.14521434585808},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,4.0761729875466246,29.033879788110568,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,9.669826613451626,12.217462585309601,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.15684471213149,0.56907547454772511,82.02059313937508,0.94963926537515331,0.16961567667349625,null,0,29.033879788110568,null,29.033879788110568,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$554:C749)","v":216.10079081008533},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,4.0708620642794386,28.993200781835437,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,9.6019873079335039,12.148771664042714,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98825209732053,0.5688815744145016,81.952828593840366,0.94938230242622745,0.16953474899864523,null,0,28.993200781835437,null,28.993200781835437,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$554:C750)","v":216.05637953059511},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,4.0655500904395323,28.952513728700637,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,9.5346025140848294,12.08046694757339,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.81974706405026,0.56868773757380608,81.885118717731757,0.94912535411258092,0.16945353045773157,null,0,28.952513728700637,null,28.952513728700637,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$554:C751)","v":216.01198050357289},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,4.0602370783302559,28.911818722943643,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,9.467669311272239,12.012546264520859,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.65132954374548,0.56849396398970797,81.817463461158013,0.94886842045527531,0.16937202110793753,null,0,28.911818722943643,null,28.911818722943643,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$554:C752)","v":215.96759372520549},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,4.054923040232767,28.87111585863196,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,9.4011847968504139,11.94500745571262,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.48299946793111,0.56830025362634007,81.749862774294911,0.94861150147536777,0.16929022100653668,null,0,28.87111585863196,null,28.87111585863196,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$554:C753)","v":215.92321919168091},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,4.0496079884061125,28.830405229663739,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,9.3351460860566569,11.877848374115816,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.31475676823214,0.56810660644789845,81.682316607385587,0.94835459719390991,0.16920813021089512,null,0,28.830405229663739,null,28.830405229663739,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$554:C754)","v":215.87885689918843},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,4.0442919350872621,28.78968692976802,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,9.2695503119059346,11.811066884768964,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.14660137637406,0.56791302241864272,81.614824910740481,0.94809770763194801,0.16912574877847139,null,0,28.78968692976802,null,28.78968692976802,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$554:C755)","v":215.83450684391866},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,4.0389748924910789,28.748961052504523,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,9.2043946250863584,11.744660864714103,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97853322418149,0.56771950150289519,81.547387634736651,0.94784083281052456,0.16904307676681551,null,0,28.748961052504523,null,28.748961052504523,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$554:C756)","v":215.79016902206342},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,4.0336568728104254,28.708227691264462,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,9.1396761938555624,11.678628202929289,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.81055224357885,0.56752604366504122,81.480004729818063,0.94758397275067618,0.16896011423357121,null,0,28.708227691264462,null,28.708227691264462,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$554:C757)","v":215.74584342981581},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,4.0283378882161376,28.667486939270315,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,9.0753922039373123,11.612966800261502,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.64265836658961,0.56733264886952872,81.412676146495357,0.94732712747343484,0.1688768612364738,null,0,28.667486939270315,null,28.667486939270315,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$554:C758)","v":215.7015300633702},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,4.0230179508570387,28.626738889575986,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,9.011539858418832,11.547674569359899,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.47485152533642,0.56713931708086807,81.345401835345683,0.94707029699982692,0.16879331783334994,null,0,28.626738889575986,null,28.626738889575986,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$554:C759)","v":215.65722891892221},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,4.0176970728599999,28.585983635067212,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,8.9481163776487556,11.482749434609472,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.3071316520402,0.56694604826363193,81.278181747012241,0.94681348135087429,0.1687094840821195,null,0,28.585983635067212,null,28.585983635067212,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$554:C760)","v":215.61293999266877},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,4.0123752663299364,28.545221268461571,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,8.8851189991355284,11.418189332065056,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13949867902056,0.56675284238245516,81.211015832204566,0.94655668054759468,0.16862536004079343,null,0,28.545221268461571,null,28.545221268461571,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$554:C761)","v":215.56866328080804},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,4.0070525433498903,28.504451882309095,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,8.8225449774465527,11.353992209385723,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.97195253869563,0.56655969940203443,81.143904041698363,0.94629989461099884,0.16854094576747616,null,0,28.504451882309095,null,28.504451882309095,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$554:C762)","v":215.52439877953941},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,4.0017289159809373,28.463675568991576,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,8.7603915841074897,11.290156025769534,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.80449316358073,0.56636661928712828,81.076846326334703,0.94604312356209452,0.16845624132036194,null,0,28.463675568991576,null,28.463675568991576,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$554:C763)","v":215.48014648506359},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,3.9964043962623435,28.422892420723745,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,8.6986561075027016,11.226678751888665,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.63712048628952,0.5661736020025564,81.009842637020824,0.94578636742188316,0.16837124675773824,null,0,28.422892420723745,null,28.422892420723745,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$554:C764)","v":215.43590639358251},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,3.991078996211515,28.382102529552906,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,8.6373358527757524,11.163558369824891,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46983443953286,0.56598064751320065,80.942892924729165,0.94552962621136116,0.16828596213798444,null,0,28.382102529552906,null,28.382102529552906,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$554:C765)","v":215.39167850129942},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,3.9857527278240656,28.34130598735943,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,8.5764281417307497,11.100792873005446,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.30263495611877,0.56578775578400331,80.875997140497702,0.94527289995152108,0.16820038751957231,null,0,28.34130598735943,null,28.34130598735943,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$554:C766)","v":215.3474628044188},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,3.9804256030737837,28.300502885856528,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,8.5159303127339943,11.038380266139232,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.13552196895239,0.5655949267799677,80.809155235429841,0.94501618866334924,0.16811452296106361,null,0,28.300502885856528,null,28.300502885856528,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$554:C767)","v":215.30325929914633},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,3.975097633912728,28.259693316590969,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,8.4558397206164635,10.976318565153377,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96849541103558,0.56540216046615865,80.742367160693732,0.9447594923678273,0.168028368521114,null,0,28.259693316590969,null,28.259693316590969,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$554:C768)","v":215.25906798168901},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,3.9697688322711566,28.218877370942554,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,8.3961537365764798,10.914605797130188,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,398.79790370040394,373.80155521546624,0.56520945680770096,80.675632867522381,0.94450281108593215,0.16794192425846852,null,0,28.218877370942554,null,28.218877370942554,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$554:C769)","v":215.21488884825516},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,3.9644392100576891,28.178055140125313,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,8.3368697480834015,10.853240000244405,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,398.643616419034,373.63470131543909,0.56501681576978025,80.608952307213997,0.94424614483863489,0.16785519023196616,null,0,28.178055140125313,null,28.178055140125313,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$554:C770)","v":215.17072189505427},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,3.9591087791591657,28.13722671518649,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,8.2779851587812274,10.792219223700851,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46793364424423,0.56482423731764242,80.542325431130848,0.94398949364690199,0.16776816650053497,null,0,28.13722671518649,null,28.13722671518649,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$554:C771)","v":215.12656711829709},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,3.9537775514408606,28.096392187008117,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,8.2194973883934761,10.731541527672414,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.3012521352681,0.56463172141659324,80.475752190700291,0.94373285753169533,0.16768085312319753,null,0,28.096392187008117,null,28.096392187008117,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$554:C772)","v":215.08242451419568},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,3.9484455387463422,28.055551646305993,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,8.1614038726278402,10.671204983238383,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.13465672199226,0.56443926803199884,80.409232537413516,0.94347623651397095,0.16759325015906615,null,0,28.055551646305993,null,28.055551646305993,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$554:C773)","v":215.03829407896333},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,3.9431127528975565,28.014705183630284,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,8.1037020630818493,10.611207672323117,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.9681473379934,0.56424687712928467,80.342766422826003,0.94321963061468017,0.16750535766734417,null,0,28.014705183630284,null,28.014705183630284,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$554:C774)","v":214.99417580881462},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,3.9377792056948984,27.973852889366093,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,8.0463894271490517,10.55154768763509,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.80172391694373,0.56405454867393601,80.276353798557636,0.94296303985476937,0.1674171757073272,null,0,27.973852889366093,null,27.973852889366093,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$554:C775)","v":214.95006969996535},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,3.9324449089171765,27.932994853733181,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,7.9894634479254476,10.492223132606238,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.63538639260969,0.56386228263149774,80.20999461629151,0.94270646425517912,0.1673287043384028,null,0,27.932994853733181,null,27.932994853733181,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$554:C776)","v":214.90597574863256},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,3.927109874321649,27.89213116678625,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,7.9329216241166476,10.433232121331683,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46913469885232,0.56367007896757337,80.143688827774838,0.94244990383684557,0.16723994362004865,null,0,27.89213116678625,null,27.89213116678625,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$554:C777)","v":214.8618939510346},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,3.9217741136440658,27.85126191841524,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,7.876761469945512,10.374572778509771,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.3029687696278,0.56347793764782661,80.077436384818611,0.94219335862069953,0.16715089361183369,null,0,27.85126191841524,null,27.85126191841524,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$554:C778)","v":214.81782430339106},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,3.9164376385986968,27.810387198345584,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,7.8209805150603211,10.316243239382468,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.13688853898503,0.56328585863797864,80.011237239296804,0.94193682862766703,0.16706155437341952,null,0,27.810387198345584,null,27.810387198345584,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$554:C779)","v":214.77376680192276},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,3.9111004608782993,27.769507096137943,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,7.7655763044432975,10.258241649676064,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.97089394106774,0.56309384190381051,79.945091343146942,0.94168031387866802,0.16697192596455646,null,0,27.769507096137943,null,27.769507096137943,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$554:C780)","v":214.72972144285183},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,3.9057625921542778,27.728621701189404,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,7.7105463983200524,10.200566165542241,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.80498491011281,0.56290188741116132,79.878998648369588,0.94142381439461875,0.16688200844509005,null,0,27.728621701189404,null,27.728621701189404,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$554:C781)","v":214.68568822240161},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,3.9004240440765003,27.687731102732112,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,7.6558883720688291,10.143214953499463,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63916138045067,0.56270999512592879,79.812959107028348,0.94116733019642862,0.16679180187495171,null,0,27.687731102732112,null,27.687731102732112,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$554:C782)","v":214.64166713679668},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,3.8950848282735526,27.646835389835204,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,7.6015998161311291,10.086186190374635,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.47342328650473,0.56251816501406859,79.746972671249694,0.94091086130500379,0.16670130631416868,null,0,27.646835389835204,null,27.646835389835204,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$554:C783)","v":214.59765818226293},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,3.8897449563525814,27.605934651403587,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,7.5476783359220718,10.029478063245255,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30777056279146,0.56232639704159459,79.681039293222909,0.94065440774124331,0.16661052182285596,null,0,27.605934651403587,null,27.605934651403587,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$554:C784)","v":214.55366135502749},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,3.8844044398994102,27.565028976178851,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,7.4941215517416975,9.9730887693816737,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.1422031439198,0.56213469117457859,79.61515892519958,0.94039796952604271,0.16651944846122094,null,0,27.565028976178851,null,27.565028976178851,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$554:C785)","v":214.50967665131864},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,3.8790632904785554,27.524118452739401,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,7.4409270986866609,9.9170165161898378,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97672096459115,0.56194304737915002,79.549331519493819,0.94014154668029148,0.16642808628956221,null,0,27.524118452739401,null,27.524118452739401,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$554:C786)","v":214.46570406736609},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,3.8737215196332055,27.483203169500257,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,7.3880926265622913,9.861259521154297,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.81132395959929,0.5617514656214958,79.483557028482153,0.93988513922487404,0.16633643536826756,null,0,27.483203169500257,null,27.483203169500257,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$554:C787)","v":214.42174359940068},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,3.8683791388853304,27.442283214713921,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,7.3356157997954323,9.8058160117815376,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64601206382986,0.5615599458678604,79.417835404603125,0.93962874718066958,0.16624449575781799,null,0,27.442283214713921,null,27.442283214713921,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$554:C788)","v":214.37779524365456},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,3.8630361597355889,27.401358676469673,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,7.2834942973473566,9.7506842255436368,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.48078521226,0.56136848808454543,79.352166600357066,0.93937237056855249,0.16615226751878298,null,0,27.401358676469673,null,27.401358676469673,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$554:C789)","v":214.3338589963611},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,3.8576925936634718,27.360429642694655,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,7.2317258126276336,9.6958624098222241,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,395.57133537009577,370.3156433399588,0.56117709223790924,79.286550568306666,0.93911600940939177,0.16605975071182394,null,0,27.360429642694655,null,27.360429642694655,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$554:C790)","v":214.28993485375489},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,3.8523484521272757,27.319496201153651,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,7.1803080534081518,9.6413488218527803,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.15058638208643,0.5609857582943677,79.220987261075891,0.93885966372405061,0.16596694539769397,null,0,27.319496201153651,null,27.319496201153651,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$554:C791)","v":214.24602281207186},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,3.8470037465640665,27.278558439448862,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,7.1292387417376037,9.5871417286692253,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98561427389393,0.56079448622039296,79.155476631350268,0.93860333353338821,0.16587385163723425,null,0,27.278558439448862,null,27.278558439448862,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$554:C792)","v":214.20212286754912},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,3.8416584883898057,27.237616445020812,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,7.0785156138567622,9.533239407048832,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.82072695072372,0.56060327598251392,79.090018631877172,0.93834701885825778,0.16578046949137767,null,0,27.237616445020812,null,27.237616445020812,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$554:C793)","v":214.15823501642507},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,3.8363126889993557,27.196670305148427,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,7.0281364201140093,9.4796401434574395,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65592434800817,0.56041212754731551,79.02461321546474,0.93809071971950719,0.16568679902114974,null,0,27.196670305148427,null,27.196670305148427,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$554:C794)","v":214.1143592549393},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,3.8309663597664119,27.155720106948507,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,6.9780989248811816,9.426342233994994,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.4912064012704,0.56022104088143931,78.959260334982616,0.93783443613797945,0.16559284028766277,null,0,27.155720106948507,null,27.155720106948507,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$554:C795)","v":214.07049557933277},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,3.825619512043652,27.11476593737687,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,6.9284009064703245,9.3733439843413695,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32657304612371,0.56003001595158275,78.893959943361324,0.93757816813451222,0.16549859335212233,null,0,27.11476593737687,null,27.11476593737687,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$554:C796)","v":214.02664398584753},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,3.8202721571626865,27.073807883227957,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,6.8790401570505155,9.3206437097025052,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.16202421827143,0.55983905272449919,78.828711993592492,0.93732191572993828,0.16540405827582311,null,0,27.073807883227957,null,27.073807883227957,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$554:C797)","v":213.98280447072699},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,3.8149243064340794,27.032846031135009,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,6.8300144825653062,9.2682397347568664,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,394.34957519430878,368.99755985350595,0.55964815116699773,78.763516438727777,0.93706567894508397,0.1653092351201508,null,0,27.032846031135009,null,27.032846031135009,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$554:C798)","v":213.93897703021577},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,3.8095759711474266,26.99188046757067,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,6.781321702650728,9.216130393602155,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.83317988771,0.55945731124594311,78.698373231880225,0.93680945780077163,0.16521412394658119,null,0,26.99188046757067,null,26.99188046757067,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$554:C799)","v":213.89516166055975},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,3.8042271625713191,26.950911278846689,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,6.7329596505535454,9.164314029702382,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66888425685528,0.55926653292825546,78.633282326223082,0.93655325231781816,0.16511872481667969,null,0,26.950911278846689,null,26.950911278846689,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$554:C800)","v":213.85135835800605},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,3.7988778919534005,26.909938551114369,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,6.6849261730501457,9.1127889958351833,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.50467289700248,0.55907581618091007,78.568243674989901,0.93629706251703482,0.16502303779210223,null,0,26.909938551114369,null,26.909938551114369,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$554:C801)","v":213.80756711880301},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,3.7935281705203927,26.868962370364759,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,6.6372191303658239,9.0615536540394714,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.34054574430093,0.55888516097093743,78.503257231474095,0.9360408884192275,0.16492706293459591,null,0,26.868962370364759,null,26.868962370364759,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$554:C802)","v":213.76378793920031},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,3.7881780094781212,26.827982822428865,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,6.5898363960945359,9.0106063755633574,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17650273498907,0.5586945672654231,78.438322949029725,0.93578473004519735,0.16483080030599709,null,0,26.827982822428865,null,26.827982822428865,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$554:C803)","v":213.72002081544875},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,3.7828274200115106,26.786999992977591,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,6.5427758571190244,8.9599455408123703,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.01254380539342,0.55850403503150736,78.373440781070258,0.93552858741573985,0.16473424996823238,null,0,26.786999992977591,null,26.786999992977591,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$554:C804)","v":213.67626574380043},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,3.7774764132846332,26.746013967522128,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,6.4960354135315166,8.9095695392979835,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.8486688919287,0.55831356423638467,78.308610681069297,0.93527246055164526,0.16463741198331788,null,0,26.746013967522128,null,26.746013967522128,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$554:C805)","v":213.63252272050877},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,3.7721250004407247,26.705024831414068,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,6.4496129785547955,8.8594767695864007,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68487793109767,0.55812315484730479,78.243832602559849,0.93501634947369849,0.16454028641335999,null,0,26.705024831414068,null,26.705024831414068,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$554:C806)","v":213.58879174182832},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,3.7667731926022308,26.664032669845756,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,6.4035064784637825,8.8096656392476671,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,392.97995517944008,367.52117085949089,0.55793280683157109,78.179106499134605,0.93476025420267916,0.16444287332055554,null,0,26.664032669845756,null,26.664032669845756,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$554:C807)","v":213.54507280401489},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,3.761421000870806,26.623037567850304,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,6.3577138525074703,8.7601345648050266,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35754761378644,0.55774252015654147,78.114432324445545,0.93450417475936154,0.1643451727671911,null,0,26.623037567850304,null,26.623037567850304,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$554:C808)","v":213.50136590332559},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,3.756068436327304,26.582039610301486,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,6.3122330528312762,8.7108819716845947,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.19400813074947,0.55755229478962776,78.049810032203709,0.93424811116451534,0.16424718481564168,null,0,26.582039610301486,null,26.582039610301486,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$554:C809)","v":213.45767103601875},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V810*T810/3.413","v":3.7507155100319056},26.541038881914726,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},6.2670620444000971,8.6619062941653038,{"$f":"IF(J810<1, B810,N809)","v":21.3333333333333},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":367.03055234723263},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.55736213069829554},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":77.985239576179595},0.9339920634389034,0.16414890952837422,null,0,26.541038881914726,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":26.541038881914726},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$554:C810)","v":213.41398819835393},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},{"$f":"IF((F810+G810)=0,0,B810)","v":0},0,0,0,0,0,0,0]
[null,21.416666666666632,202.14691876376202,3.7453622330240584,26.500035467246658,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,6.2221988049214527,8.6132059753291266,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":392.37288218721937},366.86718020017531,0.55717202785006403,77.920720910202647,{"$f":"(1-($H$34+273)/(C811+273))/(1-($H$34+273)/($H$17+273))","v":0.93373603160328444},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.16405034696794449},null,{"$f":"IF(X810>0,X810,IF(J811=0,0,B811))","v":0},{"$f":"IF(X810>0,Y810,E811)","v":26.500035467246658},null,26.500035467246658,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$554:C811)","v":213.37031738659198},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},0,{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":202.06269088094379},3.7400086163224966,{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":26.459029450695255},0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":6.1776413247692075},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":8.5647794670115793},21.499999999999964,{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,392.22127199814656,366.70389162660359,0.55698198621250639,77.856253988160915,0.93348001567841188,0.16395149719699736,null,0,26.459029450695255,null,26.459029450695255,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$554:C812)","v":213.32665859699486},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,3.734654670925321,26.418020916500449,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,6.133387606907835,8.5166252297525151,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.54068656363012,0.55679200575324883,77.791838764001398,0.93322401568503266,0.16385236027826836,null,0,26.418020916500449,null,26.418020916500449,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$554:C813)","v":213.28301182582595},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,3.7293004078099528,26.377009948743769,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,6.089435666816879,8.4687417327471763,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37756494845348,0.55660208643997078,77.727475191729354,0.93296803164389008,0.16375293627458146,null,0,26.377009948743769,null,26.377009948743769,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$554:C814)","v":213.23937706934976},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,3.723945837933238,26.335996631349168,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,6.0457835324161264,8.4211274537975367,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.2145267183588,0.55641222824040504,77.663163225408823,0.93271206357572078,0.16365322524885137,null,0,26.335996631349168,null,26.335996631349168,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$554:C815)","v":213.19575432383203},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,3.7185909722314103,26.294981048082693,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,6.0024292439909299,8.3737808792639044,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.05157181071684,0.55622243112233694,77.598902819162277,0.93245611150125585,0.16355322726408125,null,0,26.294981048082693,null,26.294981048082693,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$554:C816)","v":213.15214358553985},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,3.713235821620124,26.253963282552785,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,5.9593708541181023,8.3267005040168129,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.8887001629837,0.55603269505360509,77.534693927169712,0.93220017544122225,0.16345294238336464,null,0,26.253963282552785,null,26.253963282552785,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$554:C817)","v":213.10854485074145},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,3.7078803969945051,26.212943418210635,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,5.9166064275922503,8.2798848313891682,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72591171270165,0.55584302000210017,77.470536503670189,0.93194425541634052,0.16335237066988315,null,0,26.212943418210635,null,26.212943418210635,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$554:C818)","v":213.06495811570625},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,3.7025247092291815,26.171921538350443,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,5.8741340413524838,8.2333323731286683,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.56320639749742,0.55565340593576595,77.406430502959779,0.93168835144732642,0.16325151218691072,null,0,26.171921538350443,null,26.171921538350443,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$554:C819)","v":213.0213833767051},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,3.697168769178218,26.130897726108884,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,5.8319517844093953,8.1870416493504994,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.40058415508332,0.55546385282259803,77.342375879393046,0.93143246355489007,0.1631503669978063,null,0,26.130897726108884,null,26.130897726108884,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$554:C820)","v":212.97782063000989},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,3.6918125876752534,26.089872064466203,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,5.790057757772785,8.1410111884902818,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.2380449232561,0.55527436063064439,77.278372587381682,0.93117659175973611,0.16304893516602137,null,0,26.089872064466203,null,26.089872064466203,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$554:C821)","v":212.93426987189386},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,3.6864561755334484,26.048844636245779,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,5.748450074379484,8.0952395272573003,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07558863989732,0.55508492932800524,77.214420581395302,0.93092073608256387,0.1629472167550946,null,0,26.048844636245779,null,26.048844636245779,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$554:C822)","v":212.89073109863148},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,3.6810995435456064,26.007815524115067,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,5.7071268590218702,8.0497252105879742,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,390.55772341330351,364.91321524297302,0.55489555888283226,77.150519815960934,0.93066489654406737,0.16284521182865694,null,0,26.007815524115067,null,26.007815524115067,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$554:C823)","v":212.84720430649836},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,3.6757427024840044,25.966784810584304,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,5.6660862482763195,8.0044667915996133,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.75092467053315,0.55470624926332934,77.08667024566256,0.93040907316493471,0.16274292045042371,null,0,25.966784810584304,null,25.966784810584304,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$554:C824)","v":212.80368949177151},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,3.6703856631006637,25.925752578008577,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,5.6253263904327788,7.9594628315444131,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58871686071211,0.55451700043775154,77.022871825141976,0.9301532659658498,0.16264034268420338,null,0,25.925752578008577,null,25.925752578008577,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$554:C825)","v":212.76018665072905},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,3.6650284361271752,25.884718908586482,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,5.5848454454240217,7.9147118997637236,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.4265917517277,0.55432781237440587,76.959124509097308,0.92989747496748942,0.1625374785938917,null,0,25.884718908586482,null,25.884718908586482,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$554:C826)","v":212.71669577965039},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,3.6596710322748303,25.843683884361134,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,5.5446415847557908,7.8702125736425641,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26454928188161,0.5541386850416502,76.895428252284205,0.92964170019052661,0.16243432824347345,null,0,25.843683884361134,null,25.843683884361134,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$554:C827)","v":212.67321687481612},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,3.6543134622345739,25.802647587219806,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,5.5047129914370663,7.8259634385644032,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.1025893895586,0.5539496184078937,76.831783009514595,0.92938594165562749,0.16233089169702189,null,0,25.802647587219806,null,25.802647587219806,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$554:C828)","v":212.62974993250816},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,3.648955736677149,25.761610098895037,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,5.4650578599110293,7.7819630878661874,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.9407120132272,0.55376061244159669,76.768188735657588,0.9291301993834542,0.1622271690187016,null,0,25.761610098895037,null,25.761610098895037,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$554:C829)","v":212.58629494900958},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,3.6435978662529407,25.720571500963427,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,5.4256743959859337,7.7382101227936211,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77891709143819,0.55357166711127015,76.704645385638401,0.92887447339466156,0.16212316027276275,null,0,25.720571500963427,null,25.720571500963427,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$554:C830)","v":212.54285192060473},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,3.6382398615921367,25.679531874846873,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,5.3865608167668926,7.6947031524567047,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61720456282569,0.553382782385476,76.641152914438862,0.92861876370990126,0.16201886552354555,null,0,25.679531874846873,null,25.679531874846873,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$554:C831)","v":212.49942084357917},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,3.6328817333047239,25.638491301812554,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,5.3477153505877872,7.6514407937855191,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45557436610636,0.55319395823282658,76.577711277097251,0.92836307034981735,0.16191428483547932,null,0,25.638491301812554,null,25.638491301812554,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$554:C832)","v":212.45600171421972},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,3.6275234919804897,25.59744986297293,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,5.3091362369435569,7.6084216714862505,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29402644007911,0.55300519462198494,76.514320428707606,0.92810739333504988,0.16180941827308251,null,0,25.59744986297293,null,25.59744986297293,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$554:C833)","v":212.41259452881437},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,3.6221651481890356,25.55640763928583,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,5.2708217264229198,7.5656444179974827,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.13256072362532,0.55281649152166412,76.450980324420641,0.92785173268623233,0.16170426590096001,null,0,25.55640763928583,null,25.55640763928583,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$554:C834)","v":212.36919928365245},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,3.6168067124798555,25.51536471155509,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,5.2327700806415667,7.5231076734467113,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.97117715570795,0.55262784890062733,76.387690919442434,0.92759608842399366,0.16159882778380819,null,0,25.51536471155509,null,25.51536471155509,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$554:C835)","v":212.3258159750244},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,3.6114481953822835,25.474321160430129,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,5.1949795721755301,7.4808100856071222,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80987567537221,0.55243926672768795,76.324452169035169,0.92734046056895691,0.16149310398640948,null,0,25.474321160430129,null,25.474321160430129,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$554:C836)","v":212.28244459922198},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,3.6060896074055844,25.433277066406632,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,5.1574484844951618,7.4387503098546004,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64865622174477,0.55225074497170923,76.261264028516678,0.92708484914173972,0.16138709457363618,null,0,25.433277066406632,null,25.433277066406632,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$554:C837)","v":212.23908515253814},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,3.6007309590389354,25.392232509826432,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,5.1201751118993215,7.3969270091249824,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48751873403387,0.55206228360160448,76.198126453260215,0.92682925416295381,0.16128079961044864,null,0,25.392232509826432,null,25.392232509826432,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$554:C838)","v":212.19573763126706},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,3.5953722607514731,25.351187570877858,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,5.083157759450037,7.3553388538715625,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32646315152869,0.55187388258633574,76.135039398694801,0.92657367565320592,0.16117421916189539,null,0,25.351187570877858,null,25.351187570877858,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$554:C839)","v":212.15240203170421},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,3.5900135229923134,25.310142329595898,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,5.0463947429075038,7.3139845220228139,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.1654894135998,0.55168554189491548,76.072002820304419,0.92631811363309735,0.16106735329311436,null,0,25.310142329595898,null,25.310142329595898,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$554:C840)","v":212.10907835014621},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,3.5846547561905324,25.269096865862039,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,5.0098843886653901,7.2728626989403695,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00459745969829,0.5514972614964051,76.009016673628309,0.92606256812322307,0.16096020206933001,null,0,25.269096865862039,null,25.269096865862039,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$554:C841)","v":212.06576658289094},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,3.5792959707552638,25.228051259405017,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,4.9736250336866927,7.2319720773772236,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84378722935617,0.55130904135991454,75.946080914261302,0.92580703914417339,0.16085276555585562,null,0,25.228051259405017,null,25.228051259405017,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$554:C842)","v":212.02246672623755},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,3.5739371770756705,25.187005589800609,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,4.9376150254397748,7.1913113574361809,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68305866218589,0.55112088145460414,75.883195497852398,0.92555152671653274,0.16074504381809382,null,0,25.187005589800609,null,25.187005589800609,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$554:C843)","v":211.97917877648635},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,3.5685783855209983,25.145959936472028,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,4.9018527218348895,7.1508792465285298,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5224116978801,0.55093278174968219,75.820360380106024,0.92529603086087997,0.1606370369215348,null,0,25.145959936472028,null,25.145959936472028,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$554:C844)","v":211.93590272993887},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,3.5632196064405499,25.104914378689738,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,4.8663364911609426,7.1106744593329525,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.36184627621174,0.55074474221440572,75.757575516781458,0.92504055159778864,0.16052874493175526,null,0,25.104914378689738,null,25.104914378689738,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$554:C845)","v":211.892638582898},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,3.5578608501637312,25.063868995571806,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,4.8310647120227452,7.0706957177546643,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.20136233703317,0.55055676281808086,75.694840863691809,0.92478508894782629,0.16042016791442099,null,0,25.063868995571806,null,25.063868995571806,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$554:C846)","v":211.84938633166766},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,3.5525021270001806,25.022823866084888,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,4.7960357732787262,7.030941750884784,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.04095982027718,0.55036884353006221,75.632156376705495,0.92452964293155526,0.1603113059352885,null,0,25.022823866084888,null,25.022823866084888,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$554:C847)","v":211.8061459725532},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,3.5471434472395562,24.981779069042592,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,4.7612480739785141,6.9914112949599341,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.88063866595547,0.55018098431975226,75.569522011744994,0.92427421356953232,0.16020215906019666,null,0,24.981779069042592,null,24.981779069042592,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$554:C848)","v":211.76291750186101},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,3.5417848211518144,24.940734683107639,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,4.7267000233015937,6.9521030933220622,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.72039881415952,0.54999318515660245,75.506937724786951,0.92401880088230848,0.16009272735507762,null,0,24.940734683107639,null,24.940734683107639,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$554:C849)","v":211.71970091589887},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,3.5364262589870243,24.899690786790405,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,4.6923900404956349,6.9130158963784938,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.56024020505959,0.5498054460101115,75.444403471862302,0.92376340489042919,0.15998301088594685,null,0,24.899690786790405,null,24.899690786790405,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$554:C850)","v":211.67649621097567},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,3.5310677709755778,24.858647458450562,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,4.6583165548157588,6.8741484615622133,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.40016277890533,0.54961776684982677,75.381919209056093,0.92350802561443468,0.15987300971891177,null,0,24.858647458450562,null,24.858647458450562,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$554:C851)","v":211.63330338340157},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,3.5257093673280382,24.817604776295898,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,4.6244780054636205,6.8354995532923555,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,386.2083851062626,360.24016647602474,0.54943014764534315,75.319484892506978,0.92325266307485887,0.1597627239201645,null,0,24.817604776295898,null,24.817604776295898,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$554:C852)","v":211.59012242948796},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,3.5203510582352777,24.776562818383375,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,4.5908728415272657,6.7970679429349303,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.08025123682489,0.54924258836630335,75.257100478407835,0.92299731729223111,0.15965215355598555,null,0,24.776562818383375,null,24.776562818383375,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$554:C853)","v":211.54695334554745},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,3.5149928538684763,24.735521662619131,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,4.5574995219211356,6.758852408763766,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.92041700179084,0.54905508898239763,75.194765923004752,0.92274198828707399,0.15954129869274453,null,0,24.735521662619131,null,24.735521662619131,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$554:C854)","v":211.50379612789382},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,3.5096347643790975,24.694481386758277,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,4.5243565153263781,6.72085173592167,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,385.76144643658091,359.76066371148602,0.54886764946336353,75.132481182597644,0.92248667607990509,0.15943015939689636,null,0,24.694481386758277,null,24.694481386758277,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$554:C855)","v":211.46065077284217},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,3.504276799899003,24.653442068405791,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,4.4914423001317063,6.6830647163818098,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.60099130655215,0.5486802697789861,75.070246213540088,0.92223138069123678,0.15931873573498562,null,0,24.653442068405791,null,24.653442068405791,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$554:C856)","v":211.41751727670876},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,3.4989189705403607,24.6124037850158,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,4.4587553643742996,6.6454901489093068,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,385.4637976113209,359.44139972770853,0.54849294989909725,75.008060972238638,0.92197610214157499,0.15920702777364226,null,0,24.6124037850158,null,24.6124037850158,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$554:C857)","v":211.37439563581111},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,3.4935612863957508,24.571366613892405,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,4.4262942056813372,6.6081268390230568,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28188891575212,0.54830568979357663,74.945925415152942,0.92172084045142033,0.15909503557958521,null,0,24.571366613892405,null,24.571366613892405,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$554:C858)","v":211.33128584646789},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,3.4882037575382179,24.530330632190065,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,4.3940573312117728,6.5709735989577478,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12245881155786,0.54811848943234975,74.883839498796704,0.92146559564126818,0.15898275921962096,null,0,24.530330632190065,null,24.530330632190065,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$554:C859)","v":211.28818790499909},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,3.4828463940211409,24.489295916912624,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,4.3620432575982147,6.5340292476261128,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96310935607744,0.54793134878539007,74.821803179735298,0.92121036773160758,0.1588701987606416,null,0,24.489295916912624,null,24.489295916912624,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$554:C860)","v":211.24510180772583},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,3.4774892058784581,24.448262544915011,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,4.3302505108896119,6.497292610581372,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80384049034012,0.54774426782271679,74.759816414588073,0.9209551567429225,0.15875735426962892,null,0,24.448262544915011,null,24.448262544915011,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$554:C861)","v":211.20202755097057},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,3.4721322031245077,24.407230592902025,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,4.2986776264937605,6.460762519979907,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64465215545169,0.54755724651439608,74.697879160026417,0.9206999626956911,0.15864422581364965,null,0,24.407230592902025,null,24.407230592902025,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$554:C862)","v":211.15896513105685},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,3.4667753957541696,24.366200137429434,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,4.2673231491205401,6.424437814544131,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48554429259525,0.5473702848305404,74.635991372774924,0.92044478561038556,0.15853081345985837,null,0,24.366200137429434,null,24.366200137429434,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$554:C863)","v":211.1159145443095},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,3.4614187937428702,24.325171254903989,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,4.2361856327253022,6.3883173395255719,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32651684303016,0.54718338274130851,74.574153009610427,0.92018962550747252,0.1584171172754984,null,0,24.325171254903989,null,24.325171254903989,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$554:C864)","v":211.07287578705458},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,3.4560624070465535,24.284144021583231,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,4.2052636404525341,6.3523999466681644,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16756974809243,0.54699654021690514,74.512364027362452,0.9199344824074136,0.15830313732789802,null,0,24.284144021583231,null,24.284144021583231,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$554:C865)","v":211.02984885561935},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,3.4507062456017255,24.243118513575808,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,4.1745557445799495,6.3166844941717493,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.008702949194,0.54680975722758152,74.450624382912309,0.91967935633066367,0.15818887368447337,null,0,24.243118513575808,null,24.243118513575808,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$554:C866)","v":210.98683374633231},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,3.4453503193255215,24.202094806841995,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,4.1440605264629351,6.2811698466557715,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84991638782344,0.54662303374363397,74.38893403319446,0.91942424729767269,0.15807432641272709,null,0,24.202094806841995,null,24.202094806841995,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$554:C867)","v":210.94383045552314},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,3.4399946381156852,24.161072977193541,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,4.1137765764791983,6.2458548751231913,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69121000554469,0.54643636973540566,74.327292935194436,0.91916915532888477,0.15795949558025055,null,0,24.161072977193541,null,24.161072977193541,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$554:C868)","v":210.90083897952277},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,3.4346392118505835,24.120053100293781,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,4.0837024939737843,6.2107384569245916,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53258374399763,0.54624976517328416,74.26570104595055,0.91891408044473799,0.15784438125471953,null,0,24.120053100293781,null,24.120053100293781,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$554:C869)","v":210.85785931466336},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,3.4292840503892759,24.079035251658151,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,4.053836887204481,6.1758194757224869,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.3740375448981,0.54606322002770358,74.204158322552928,0.91865902266566546,0.15772898350389816,null,0,24.079035251658151,null,24.079035251658151,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$554:C870)","v":210.81489145727821},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,3.4239291635714513,24.038019506653743,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,4.0241783732873797,6.1410968214558448,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21557135003644,0.54587673426914296,74.142664722142797,0.91840398201209361,0.15761330239563623,null,0,24.038019506653743,null,24.038019506653743,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$554:C871)","v":210.77193540370195},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,3.418574561217584,23.997005940500451,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,3.9947255781430124,6.1065693903047826,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05718510127906,0.54569030786812667,74.081220201913879,0.91814895850444367,0.15749733799787199,null,0,23.997005940500451,null,23.997005940500451,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$554:C872)","v":210.7289911502703},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,3.4132202531288374,23.955994628270275,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,3.9654771364424994,6.0722360846554935,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.898878740567,0.54550394079522413,74.019824719111142,0.91789395216313141,0.15738109037862918,null,0,23.955994628270275,null,23.955994628270275,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$554:C873)","v":210.68605869332032},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,{"$f":"V874*T874/3.413","v":3.407866249087117},23.914985644887693,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},3.9364316915541839,6.0380958130653397,{"$f":"IF(J874<1, B874,N873)","v":26.666666666666558},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":356.74065220991599},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.54531763302104996},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":73.958478231030711},0.91763896300856629,0.15726455960601821,null,0,23.914985644887693,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":23.914985644887693},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$554:C874)","v":210.64313802919023},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},{"$f":"IF((F874+G874)=0,0,B874)","v":0},0,0,0,0,0,0,0]
[null,26.74999999999989,196.82648028859887,3.4025125588551104,23.873979065129991,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,3.9075878954905758,6.0041474902281653,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":382.79609293192573},356.58250545141709,0.54513138451626364,73.897180695020694,{"$f":"(1-($H$34+273)/(C875+273))/(1-($H$34+273)/($H$17+273))","v":0.91738399106115254},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.15714774574823498},null,{"$f":"IF(X874>0,X874,IF(J875=0,0,B875))","v":0},{"$f":"IF(X874>0,Y874,E875)","v":23.873979065129991},null,23.873979065129991,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$554:C875)","v":210.60022915421945},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},0,{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":196.7444692551453},3.3971591921763413,{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":23.832974963627677},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":3.8789444088556069},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":5.9703900369397926},26.833333333333222,{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.42443840723524,0.54494519525156926,73.835932068479906,0.91712903634128817,0.15703064887356483,null,0,23.832974963627677,null,23.832974963627677,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$554:C876)","v":210.55733206474864},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,3.3918061587751152,23.791973414864039,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,3.8504999007920588,5.9368223800637105,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26645101961026,0.54475906519771589,73.774732308858688,0.91687409886936577,0.15691326905037678,null,0,23.791973414864039,null,23.791973414864039,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$554:C877)","v":210.51444675711963},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,3.3864534683565877,23.750974493175711,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,3.8222530489294648,5.9034434524969681,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10854323085562,0.54457299432549655,73.713581373658087,0.91661917866577258,0.15679560634712736,null,0,23.750974493175711,null,23.750974493175711,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$554:C878)","v":210.47157322767552},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,3.3811011306068037,23.70997827275292,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,3.7942025393322498,5.8702521931362419,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95071498335926,0.54438698260574925,73.652479220430337,0.91636427575088897,0.1566776608323599,null,0,23.70997827275292,null,23.70997827275292,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$554:C879)","v":210.42871147276065},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,3.3757491551926559,23.668984827639225,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,3.7663470664481049,5.8372475468441101,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79296621958269,0.54420103000935605,73.591425806778233,0.91610939014509041,0.15655943257470273,null,0,23.668984827639225,null,23.668984827639225,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$554:C880)","v":210.38586148872045},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,3.3703975517619909,23.627994231732277,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,3.7386853330568184,5.804428464415512,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.6352968820612,0.5440151365072432,73.530421090355418,0.91585452186874616,0.15644092164287199,null,0,23.627994231732277,null,23.627994231732277,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$554:C881)","v":210.34302327190167},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,3.3650463299435831,23.587006558783663,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,3.7112160502192535,5.7717939025443874,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47770691340384,0.54382930207038105,73.469465028866381,0.91559967094222039,0.15632212810566939,null,0,23.587006558783663,null,23.587006558783663,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$554:C882)","v":210.30019681865227},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,3.3596954993471324,23.546021882398858,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,3.6839379372266539,5.7393428237905146,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32019625629255,0.54364352666978377,73.408557580065661,0.91534483738587058,0.15620305203198226,null,0,23.546021882398858,null,23.546021882398858,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$554:C883)","v":210.25738212532133},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,3.3543450695633488,23.505040276037878,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,3.6568497215503442,5.7070741965465315,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16276485348277,0.54345781027650941,73.34769870175856,0.91509002122004901,0.15608369349078469,null,0,23.505040276037878,null,23.505040276037878,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$554:C884)","v":210.21457918825922},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,3.3489950501639134,23.464061813015007,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,3.62995013879158,5.6749869950051393,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.00541264780281,0.54327215286165964,73.286888351800485,0.91483522246510185,0.15596405255113585,null,0,23.464061813015007,null,23.464061813015007,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$554:C885)","v":210.17178800381757},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,3.3436454507015814,23.423086566499553,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,3.6032379326318544,5.6430801991264907,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84813958215392,0.54308655439637998,73.226126488097009,0.91458044114137005,0.15584412928218327,null,0,23.423086566499553,null,23.423086566499553,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$554:C886)","v":210.12900856834906},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,3.3382962807100927,23.38211460951517,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,3.5767118547832699,5.6113527946057671,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69094559950997,0.54290101485185893,73.165413068604011,0.91432567726918756,0.15572392375315725,null,0,23.38211460951517,null,23.38211460951517,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$554:C887)","v":210.08624087820775},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,3.3329475497042971,23.341146014940836,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,3.5503706649394537,5.5798037728409318,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53383064291745,0.5427155341993285,73.104748051327306,0.91407093086888369,0.15560343603337584,null,0,23.341146014940836,null,23.341146014940836,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$554:C888)","v":210.04348492974876},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,3.3275992671801369,23.300180855510707,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,3.5242131307265887,5.548432130900669,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37679465549502,0.54253011241006444,73.044131394322193,0.9138162019607815,0.15548266619224399,null,0,23.300180855510707,null,23.300180855510707,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$554:C889)","v":210.00074071932855},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,3.322251442614617,23.259219203813874,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,3.4982380276547169,5.5172368714924982,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.21983758043382,0.54234474945538491,72.983563055694361,0.91356149056519798,0.15536161429924875,null,0,23.259219203813874,null,23.259219203813874,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$554:C890)","v":209.95800824330473},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,3.3169040854659446,23.218261132295464,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,3.4724441390695278,5.4862170029310713,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06295936099662,0.54215944530665128,72.923042993598642,0.91330679670244508,0.15524028042396718,null,0,23.218261132295464,null,23.218261132295464,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$554:C891)","v":209.91528749803612},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,3.3115572051734596,23.177306713256083,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,3.4468302561041799,5.4553715391066495,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90615994051853,0.54197419993526774,72.862571166240002,0.91305212039282801,0.15511866463605969,null,0,23.177306713256083,null,23.177306713256083,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$554:C892)","v":209.87257847988272},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,3.3062108111576554,23.13635601885197,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,3.4213951776315112,5.4246994994537534,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.7494392624061,0.54178901331268159,72.80214753187235,0.91279746165664633,0.15499676700527229,null,0,23.13635601885197,null,23.13635601885197,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$554:C893)","v":209.82988118520575},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,3.3008649128202538,23.095409121095607,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,3.3961377102165979,5.3941999089199921,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59279727013728,0.54160388541038229,72.741772048799191,0.91254282051419378,0.15487458760143719,null,0,23.095409121095607,null,23.095409121095607,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$554:C894)","v":209.78719561036772},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,3.2955195195442157,23.054466091855762,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,3.3710566680695009,5.3638717979350652,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43623390726174,0.54141881619990206,72.681444675373342,0.91228819698575869,0.15475212649447287,null,0,23.054466091855762,null,23.054466091855762,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$554:C895)","v":209.74452175173221},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,3.2901746406936971,23.013527002857167,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,3.3461508729982432,5.3337142023799409,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.2797491174,0.54123380565281543,72.621165369996675,0.91203359109162307,0.15462938375438112,null,0,23.013527002857167,null,23.013527002857167,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$554:C896)","v":209.70185960566417},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,3.2848302856141625,22.972591925681385,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,3.3214191543622311,5.3037261635562096,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12334284424423,0.54104885374073963,72.560934091120316,0.91177900285206337,0.15450635945125055,null,0,22.972591925681385,null,22.972591925681385,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$554:C897)","v":209.65920916852954},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,3.2794864636323702,22.931660931766711,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,3.2968603490258075,5.2739067281556027,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96701503155691,0.54086396043533347,72.500750797244194,0.91152443228734958,0.15438305365525579,null,0,22.931660931766711,null,22.931660931766711,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$554:C898)","v":209.6165704366957},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,3.2741431840563924,22.890734092408302,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,3.2724733013121137,5.2442549482296927,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81076562317162,0.54067912570829835,72.440615446917178,0.91126987941774662,0.15425946643665658,null,0,22.890734092408302,null,22.890734092408302,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$554:C899)","v":209.57394340653104},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,3.2688004561755806,22.849811478757925,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,3.248256862957164,5.2147698811597545,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65459456299226,0.54049434953137709,72.380527998736852,0.91101534426351261,0.1541355978657955,null,0,22.849811478757925,null,22.849811478757925,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$554:C900)","v":209.53132807440528},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,3.2634582892607185,22.808893161825132,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,3.2242098930643932,5.1854505896267984,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.4985017949935,0.54030963187635495,72.320488411349629,0.91076082684490045,0.15401144801310354,null,0,22.808893161825132,null,22.808893161825132,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$554:C901)","v":209.4887244366893},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,3.2581166925639069,22.767979212476373,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,3.2003312580591805,5.1562961415817785,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34248726321999,0.54012497271505844,72.260496643450296,0.91050632718215707,0.15388701694909437,null,0,22.767979212476373,null,22.767979212476373,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$554:C902)","v":209.4461324897552},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,3.2527756753187167,22.727069701436164,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,3.1766198316439258,5.1273056102159584,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18655091178675,0.53994037201935596,72.200552653782353,0.91025184529552328,0.15376230474436953,null,0,22.727069701436164,null,22.727069701436164,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$554:C903)","v":209.40355222997621},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,3.2474352467400758,22.686164699286223,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,3.1530744947531089,5.0984780739314521,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03069268487843,0.53975582976115732,72.140656401137306,0.90999738120523421,0.15363731146961321,null,0,22.686164699286223,null,22.686164699286223,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$554:C904)","v":209.36098365372689},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,3.2420954160243842,22.645264276466364,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,3.1296941355088546,5.0698126163119239,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87491252674999,0.53957134591241396,72.080807844355434,0.90974293493151837,0.15351203719559495,null,0,22.645264276466364,null,22.645264276466364,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$554:C905)","v":209.31842675738292},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,3.236756192349528,22.604368503274586,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,3.1064776491766488,5.0413083260934544,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.71921038172547,0.53938692044511816,72.021006942324732,0.90948850649459945,0.15338648199317104,null,0,22.604368503274586,null,22.604368503274586,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$554:C906)","v":209.2758815373212},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,3.2314175848748579,22.563477449866912,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,3.0834239381212796,5.0129642971355786,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,378.10263877544804,351.56358619419899,0.53920255333130374,71.961253653981743,0.90923409591469451,0.15326064593328056,null,0,22.563477449866912,null,22.563477449866912,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$554:C907)","v":209.23334798991976},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,3.2260796027412164,22.522591186257614,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,3.0605319117630883,4.9847796283924719,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,377.95697452113012,351.4080399086335,0.5390182445430457,71.901547938310415,0.90897970321201471,0.15313452908694783,null,0,22.522591186257614,null,22.522591186257614,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$554:C908)","v":209.19082611155798},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,3.2207422550710243,22.481709782319854,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,3.03780048653454,4.9567534238843116,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25257146956142,0.53883399405245946,71.841889754343185,0.90872532840676579,0.15300813152528275,null,0,22.481709782319854,null,22.481709782319854,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$554:C909)","v":209.14831589861635},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,3.215405550968252,22.440833307785471,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,3.0152285858369274,4.9288847926687929,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09718082158429,0.53864980183170175,71.782279061160068,0.90847097151914646,0.15288145331948019,null,0,22.440833307785471,null,22.440833307785471,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$554:C910)","v":209.10581734747655},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,3.2100694995183994,22.399961832244841,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,2.9928151399973379,4.9011728488128012,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94186790937226,0.53846566785297001,71.722715817888542,0.90821663256935059,0.15275449454081799,null,0,22.399961832244841,null,22.399961832244841,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$554:C911)","v":209.06333045452149},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,3.2047341097886211,22.35909542514781,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,2.9705590862260318,4.873616711364261,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.7866326776645,0.53828159208850224,71.663199983704033,0.90796231157756513,0.15262725526066059,null,0,22.35909542514781,null,22.35909542514781,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$554:C912)","v":209.02085521613529},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,3.1993993908276428,22.318234155803083,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,2.9484593685738432,4.846215504324114,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63147507126848,0.53809757451057683,71.603731517829232,0.90770800856397194,0.1524997355504551,null,0,22.318234155803083,null,22.318234155803083,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$554:C913)","v":208.97839162870324},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,3.1940653516658877,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,2.926514937890059,4.8189683566184893,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47639503506036,0.53791361509151281,71.54431037953438,0.90745372354874643,0.15237193548173553,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$554:C914)","v":208.93593968861182},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V915*T915/3.413","v":3.1887320013154059},22.277378093379159,{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":376.93902274176236},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":350.32139251398451},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.53772971380366974},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":71.484936528136927},0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$554:C915)","v":208.89349939224874},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$554:C916)","v":208.85129292671962},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$554:C917)","v":208.80931836484729},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$554:C918)","v":208.76757380057421},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$554:C919)","v":208.72605734867423},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$554:C920)","v":208.68476714446854},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$554:C921)","v":208.64370134354655},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$554:C922)","v":208.60285812149138},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$554:C923)","v":208.56223567360945},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$554:C924)","v":208.5218322146649},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$554:C925)","v":208.48164597861791},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$554:C926)","v":208.44167521836741},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$554:C927)","v":208.40191820549794},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$554:C928)","v":208.36237323003041},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$554:C929)","v":208.32303860017709},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$554:C930)","v":208.28391264210018},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$554:C931)","v":208.24499369967447},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$554:C932)","v":208.20628013425363},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$554:C933)","v":208.16777032444028},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$554:C934)","v":208.12946266585956},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$554:C935)","v":208.09135557093632},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$554:C936)","v":208.05344746867587},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$554:C937)","v":208.01573680444801},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J938<1, B938,N937)","v":30},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":22.277378093379159},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$554:C938)","v":207.97822203977458},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},{"$f":"IF((F938+G938)=0,0,B938)","v":0},0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($H$34+273)/(C939+273))/(1-($H$34+273)/($H$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.15224385512611885},null,{"$f":"IF(X938>0,X938,IF(J939=0,0,B939))","v":0},{"$f":"IF(X938>0,Y938,E939)","v":22.277378093379159},null,22.277378093379159,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$554:C939)","v":207.9409016521202},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},0,{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":193.57255240517478},3.1887320013154059,{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":22.277378093379159},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},30,{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$554:C940)","v":207.90377413468624},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$554:C941)","v":207.86683799620815},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$554:C942)","v":207.83009176075564},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$554:C943)","v":207.79353396753621},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$554:C944)","v":207.75716317070155},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$554:C945)","v":207.72097793915685},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$554:C946)","v":207.6849768563732},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$554:C947)","v":207.64915852020266},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$554:C948)","v":207.61352154269628},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$554:C949)","v":207.57806454992479},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$554:C950)","v":207.542786181802},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$554:C951)","v":207.50768509191099},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$554:C952)","v":207.47275994733272},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$554:C953)","v":207.43800942847736},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$554:C954)","v":207.40343222891801},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$554:C955)","v":207.36902705522712},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$554:C956)","v":207.3347926268151},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$554:C957)","v":207.30072767577144},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$554:C958)","v":207.26683094670827},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$554:C959)","v":207.23310119660599},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$554:C960)","v":207.19953719466145},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$554:C961)","v":207.16613772213822},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$554:C962)","v":207.132901572219},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$554:C963)","v":207.09982754986038},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$554:C964)","v":207.06691447164948},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$554:C965)","v":207.03416116566291},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$554:C966)","v":207.00156647132758},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$554:C967)","v":206.96912923928375},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$554:C968)","v":206.93684833124979},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$554:C969)","v":206.90472261988904},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$554:C970)","v":206.87275098867872},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$554:C971)","v":206.84093233178038},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$554:C972)","v":206.80926555391261},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$554:C973)","v":206.77774957022515},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$554:C974)","v":206.74638330617518},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$554:C975)","v":206.71516569740504},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$554:C976)","v":206.68409568962201},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$554:C977)","v":206.65317223847947},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$554:C978)","v":206.62239430945993},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V979*T979/3.413","v":3.1887320013154059},22.277378093379159,{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":376.93902274176236},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":350.32139251398451},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.53772971380366974},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":71.484936528136927},0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$554:C979)","v":206.59176087775975},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$554:C980)","v":206.56127092817525},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$554:C981)","v":206.5309234549907},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$554:C982)","v":206.50071746186759},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$554:C983)","v":206.47065196173577},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$554:C984)","v":206.44072597668574},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$554:C985)","v":206.41093853786282},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$554:C986)","v":206.38128868536239},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$554:C987)","v":206.35177546812696},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$554:C988)","v":206.32239794384432},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$554:C989)","v":206.2931551788474},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$554:C990)","v":206.26404624801521},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$554:C991)","v":206.23507023467542},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$554:C992)","v":206.20622623050801},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$554:C993)","v":206.17751333545044},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$554:C994)","v":206.14893065760401},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$554:C995)","v":206.12047731314152},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$554:C996)","v":206.0921524262161},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$554:C997)","v":206.06395512887144},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$554:C998)","v":206.03588456095304},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$554:C999)","v":206.00793987002081},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$554:C1000)","v":205.98012021126277},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$554:C1001)","v":205.95242474740991},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J1002<1, B1002,N1001)","v":30},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":22.277378093379159},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$554:C1002)","v":205.92485264865218},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},{"$f":"IF((F1002+G1002)=0,0,B1002)","v":0},0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($H$34+273)/(C1003+273))/(1-($H$34+273)/($H$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.15224385512611885},null,{"$f":"IF(X1002>0,X1002,IF(J1003=0,0,B1003))","v":0},{"$f":"IF(X1002>0,Y1002,E1003)","v":22.277378093379159},null,22.277378093379159,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$554:C1003)","v":205.89740309255558},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},0,{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":193.57255240517478},3.1887320013154059,{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":22.277378093379159},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},30,{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$554:C1004)","v":205.87007526398045},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$554:C1005)","v":205.8428683550008},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$554:C1006)","v":205.81578156482462},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$554:C1007)","v":205.78881409971527},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$554:C1008)","v":205.7619651729141},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$554:C1009)","v":205.73523400456381},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$554:C1010)","v":205.70861982163299},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$554:C1011)","v":205.68212185784159},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$554:C1012)","v":205.65573935358745},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$554:C1013)","v":205.62947155587352},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$554:C1014)","v":205.60331771823644},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$554:C1015)","v":205.57727710067573},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$554:C1016)","v":205.55134896958393},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$554:C1017)","v":205.52553259767791},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$554:C1018)","v":205.4998272639306},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$554:C1019)","v":205.47423225350408},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$554:C1020)","v":205.44874685768326},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$554:C1021)","v":205.4233703738104},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$554:C1022)","v":205.39810210522057},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$554:C1023)","v":205.37294136117794},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$554:C1024)","v":205.34788745681277},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$554:C1025)","v":205.3229397130593},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$554:C1026)","v":205.29809745659446},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$554:C1027)","v":205.27336001977713},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$554:C1028)","v":205.24872674058849},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$554:C1029)","v":205.22419696257293},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$554:C1030)","v":205.19977003477968},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$554:C1031)","v":205.1754453117052},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$554:C1032)","v":205.15122215323646},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$554:C1033)","v":205.12709992459469},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.1887320013154059,22.277378093379159,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.15224385512611885,null,0,22.277378093379159,null,22.277378093379159,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$554:C1034)","v":205.10307799627989},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":4931.1517054719525},{"$f":"SUM(M554:M1034)","v":5672.2383059762897},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir B2","index":26,"n_rows":800,"n_cols":66,"rows_kept":800,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"Well Field Makeup (EGS only) - Binary Plant: Calculation Based on Subsurface HX Performance Over Time (Carslaw-Jaeger)"]
[]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"1. Thermal Drawdown is modeled here based on predicted reservoir performance.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1",null,null,null,"C0"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,null,null,null,8.0894106753999999]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,null,null,null,-24.113934501999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,null,null,null,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,null,null,null,1.7070951785999999E-2]
[]
[null,null,"MAKEUP CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T","h",null,null,null,"s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},null,null,null,{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,"A.","BINARY SYSTEM (Calculated Drawdown - ESG System)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"design",{"$f":"F27*1.8+32","v":433.50842841244776},{"$f":"R9*V15^6+S9*V15^5+T9*V15^4+U9*V15^3+V9*V15^2+W9*V15+AA9","v":411.79910058501531},null,null,null,{"$f":"R10*V15^6+S10*V15^5+T10*V15^4+U10*V15^3+V10*V15^2+W10*V15+AA10","v":0.60814508662789135}]
[]
[null,"Module inputs:",null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Initial Reservoir Temp","C",{"$f":"'Resource A1'!D17","v":225},null,{"$f":"F19","v":225}]
[null,null,null,"∆T in Production well","C",{"$f":"'Resource A1'!D39","v":1.9397619930845797},null,{"$f":"'Summary A1'!J56","v":1.9397619930845797},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,null,"F",{"$f":"F20*1.8","v":3.4915715875522437},null,{"$f":"F21","v":3.4915715875522437},null,null,null,null,null,null,null,null,null,"where"]
[{"$f":"'Input A1'!A75","v":0},null,null,"Tgf-Tr (EGS)","C",{"$f":"'Resource A1'!D25","v":0},null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"∆T in Injection well","C",{"$f":"F20*'Summary A1'!H111","v":1.4548214948134348},null,{"$f":"H20*'Summary A1'!J111","v":1.4548214948134348}]
[null,null,null,"SiO2","ppm",{"$f":" -0.0000001334837*F19^4 + 0.0000706584462*F19^3 - 0.0036294799613*F19^2 + 0.3672417729236*F19 + 4.205944351495","v":365.83266064505511},null,{"$f":" -0.0000001334837*H19^4 + 0.0000706584462*H19^3 - 0.0036294799613*H19^2 + 0.3672417729236*H19 + 4.205944351495","v":365.83266064505511}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" 0.0000000000249634*F24^4 - 0.00000000425191*F24^3 - 0.000119669*F24^2 + 0.307616*F24 - 0.294394","v":96.464813791221417},null,{"$f":" 0.0000000000249634*H24^4 - 0.00000000425191*H24^3 - 0.000119669*H24^2 + 0.307616*H24 - 0.294394","v":96.464813791221417}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H143","v":3870373.2484925054},null,{"$f":"'Summary A1'!J143","v":4667582.5980431717}]
[null,null,null,"Plant Design Temp","C",{"$f":"'Resource A1'!D43","v":223.06023800691543},null,{"$f":"F27","v":223.06023800691543}]
[null,null,null,"delta T","C",{"$f":"F19-F27","v":1.9397619930845735},null,{"$f":"H19-H27","v":1.9397619930845735}]
[null,null,null,"2nd law efficiency@design",null,{"$f":"'Binary B1'!D63","v":0.19621428382760034},null,{"$f":"'Binary B1'!D151","v":0.17977221153390255}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":28.229314600226338},null,{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":28.229314600226338}]
[null,"[t]",null,"Design Plant Output","kW",{"$f":"F30*F29*F26/1000","v":21437.97709320956},null,{"$f":"H30*H29*H26/1000","v":23687.264351226757}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.31672040624065823},null,{"$f":"'GF Pumping A2'!M308","v":0.28560085162801591},null,null,null,null,null,null,"Reference Scenario"]
[null,null,null,null,"kW",{"$f":"F32*F26/1000","v":1225.8261875655223},null,{"$f":"H32*H26/1000","v":1333.0655650452368}]
[null,null,null,"Power Sales","kW",{"$f":"F31-F33","v":20212.150905644037},null,{"$f":"H31-H33","v":22354.198786181521},null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[{"$f":"'Input A1'!A250","v":0},null,null,"Calc Max Temp Decline","C",{"$f":" 0.21*$F$19-12.2","v":35.049999999999997},null,{"$f":" 0.21*$H$19-12.2","v":35.049999999999997},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!T277","v":259200},null,"width","m",{"$f":"'Summary A1'!H185","v":" "},"m","kg/s",{"$f":"'Summary A1'!H134","v":80}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":35.049999999999997},null,{"$f":"'Summary A1'!J179","v":35.049999999999997},null,null,null,null,null,null,"Cp","J/kg-C",{"$f":"'Input A1'!T278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!T273","v":8},"T,avg","C",{"$f":"0.5*(F19+Geofluid!H92)","v":168.56339458104429}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F19-F20-F22-F36","v":188.01023800691542},null,{"$f":"H19-H20-H22-H36","v":188.01023800691542},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!T279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!H182","v":""},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X36^4 - 0.00000000006419*X36^3 + 0.00000001365689*X36^2 - 0.00000043857183*X36 +0.001003773308)","v":896.53658948404666}]
[null,null,null,"Calc Max Power Decline","kW",{"$f":"0.5*F34","v":10106.075452822019},null,{"$f":"0.5*H34","v":11177.099393090761},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q35/(Q36*Q37)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!H184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X36^4 - 0.0000011433197*X36^3 + 0.00020328187235*X36^2 - 0.011554722573*X36 +4.301651536642)*1000","v":4411.0939092073486}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F34","v":10106.075452822019},null,{"$f":"0.5*H34","v":11177.099393090761},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U38*U35","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X35/X37)/U36)*60*60*24","v":963.70857601832915}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"A,surface","sq m",{"$f":"U35*U37","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X39/U39","v":{"$error":"#VALUE!"}}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U37/X40","v":{"$error":"#VALUE!"}}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F41/F31,0)","v":13},null,{"$f":"ROUNDDOWN(H41/H31,0)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q35*U40/(27*X37*X38*X39))^2)/Q38+X41","v":{"$error":"#VALUE!"}}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F43","v":15.555555555555555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q35*U40)/(X38*X37*X39*(Q38*(X42-X41))^0.5)","v":{"$error":"#VALUE!"}}]
[null,null,null,"T/To,design",null,{"$f":"(F27+273)/(F43+273)","v":1.7191151875480319},null,{"$f":"(H27+273)/(H43+273)","v":1.7191151875480319},null,null,null,null,null,null,"Improved Scenario"]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F43+273)/(F19+273)","v":0.42057117358322182},null,{"$f":"1-(H43+273)/(H19+273)","v":0.42057117358322182}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[null,"Module outputs",null,"dT,max (decline)","C",{"$f":"(F19+273)-(F43+273)/(1-F46*F45)","v":33.700592353257946},null,{"$f":"(H19+273)-(H43+273)/(1-H46*H45)","v":33.700592353257946},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!W277","v":259200},null,"width","m",{"$f":"'Summary A1'!J185","v":" "},"m","kg/s",{"$f":"'Summary A1'!J134","v":80}]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Cp","J/kg-C",{"$f":"'Input A1'!W278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!W273","v":8},"T,avg","C",{"$f":"0.5*(H19+Geofluid!I92)","v":170.47557262520363}]
[null,null,null,"Relative Revenue",null,{"$f":"L426/M426","v":{"$error":"#VALUE!"}},null,{"$f":"L800/M800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!W279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!J182","v":" "},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X48^4 - 0.00000000006419*X48^3 + 0.00000001365689*X48^2 - 0.00000043857183*X48 +0.001003773308)","v":894.70983944394561}]
[null,null,null,"1st Replacement","yrs",{"$f":"N426","v":{"$error":"#VALUE!"}},null,{"$f":"N800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q47/(Q48*Q49)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!J184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X48^4 - 0.0000011433197*X48^3 + 0.00020328187235*X48^2 - 0.011554722573*X48 +4.301651536642)*1000","v":4413.4060454002065}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I426","v":{"$error":"#VALUE!"}},null,{"$f":"I800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U50*U47","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X47/X49)/U48)*60*60*24","v":965.67620239536927}]
[null,null,null,"Σ added reservoirs -discounted",null,{"$f":"K426","v":{"$error":"#VALUE!"}},null,{"$f":"K800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!W248*1000","v":1000},null,"A,surface","sq m",{"$f":"U47*U49","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X51/U51","v":{"$error":"#VALUE!"}}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O426","v":12.885634761890916},null,{"$f":"O800","v":12.885634761890916},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U49/X52","v":{"$error":"#VALUE!"}}]
[null,null,null,"Time to Plant design temp","yrs",{"$f":"BN63","v":1},null,{"$f":"BN437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q47*U52/(27*X49*X50*X51))^2)/Q50+X53","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q47*U52)/(X50*X49*X51*(Q50*(X54-X53))^0.5)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-0.00065*AJ60+1.01964)*EXP((-0.00244*AJ60-0.0567)*F$29)","v":1.0083590170333014}]
[null,null,{"$f":"AVERAGE(C65:C425)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"F29","v":0.19621428382760034}]
[null,null,"ResvrFlud T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T,avg*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN65:BN425)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency",null,"time","T","Thermal Penetration",null,"be used","2nd law eff","a","b","Tr",null,"Tdesign-Tgf,in","counter","time (yr)"]
[null,0,{"$f":"F19","v":225},{"$f":"T65*AZ65/3.413","v":5.5389947472274335},{"$f":"IF(D65*F$26/1000000-F$33/1000<0,0,D65*F$26/1000000-F$33/1000)","v":20.212150905644041},0,{"$f":"IF(E65<=(F$31-F$33-F$39)/1000,1,0)*0","v":0},1,0,{"$f":"IF(I65<1,0,IF(F42>0,1,0))","v":0},{"$f":"I65/(1+$F$40)^B65","v":0},{"$f":"E65/((1+$F$40)^B65)","v":20.212150905644041},{"$f":"($F$34/1000)/((1+$F$40)^B65)","v":20.212150905644037},{"$f":"IF(J65<1, B65,0)","v":0},{"$f":"(1/12)/(1+$F$40)^B65","v":8.3333333333333329E-2},null,{"$f":"C65*1.8+32-F$21-F$22*1.8","v":433.50842841244776},{"$f":"R$9*$Q65^6+S$9*$Q65^5+T$9*$Q65^4+U$9*$Q65^3+V$9*$Q65^2+W$9*$Q65+AA$9","v":411.79910058501531},{"$f":"R$10*$Q65^6+S$10*$Q65^5+T$10*$Q65^4+U$10*$Q65^3+V$10*$Q65^2+W$10*$Q65+AA$10","v":0.60814508662789135},{"$f":"(R65-W$14)-(V$14+460)*(S65-AA$14)","v":96.346650730572492},null,0,{"$f":"(F19+273)*AY65-273","v":169.10106828068882},{"$f":" 10^(- 34.188 +197.47* (C65+273)^-1 - 0.000005851*(C65+273)^2 + 12.245*LOG(C65+273))*60.08*1000","v":366.2333811562786},{"$f":"( 0.00000000000014225*X65^5 - 0.00000000063335*X65^4 + 0.0000011223*X65^3 - 0.00099104*X65^2 + 0.60315*X65 + 238.86)-273","v":98.50112489572831},{"$f":"(((C65+273)*BJ65)-273)","v":113.63276414435455},{"$f":"MAX(Y65:Z65)+F$23","v":115.08758563916798},{"$f":"(0.00000000217642*W65^4 - 0.0000011433197*W65^3 + 0.00020328187235*W65^2 - 0.011554722573*W65 +4.301651536642)*1000","v":4411.7462906005694},{"$f":" 1/(0.00000000000013*W65^4 - 0.00000000006419*W65^3 + 0.00000001365689*W65^2 - 0.00000043857183*W65 +0.001003773308)","v":896.02421101941286},{"$f":"(X$35/AC65)*3600*24/U$36","v":964.2596588065644},{"$f":"AD65/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V65)*365","v":0},{"$f":"U$37/AE65","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB65*AC65*AD65*(Q$38*(AF65-AG65))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH65)","v":{"$error":"#VALUE!"}},{"$f":"F19","v":225},{"$f":"IF(I65<1,0,IF(AJ65>F$37,0,1))","v":0},{"$f":"IF(AK65<1,AJ65,$F$19)","v":225},{"$f":"EXP((-0.42*LN(AJ65-F$20)+1.4745)*(AZ65))","v":0.85529459148834996},{"$f":"AM65*(AJ65-F$20+273)-273","v":151.27763861973841},{"$f":" 0.0000000000249634*X65^4 - 0.00000000425191*X65^3 - 0.000119669*X65^2 + 0.307616*X65 - 0.294394","v":96.554253933043739},{"$f":"MAX(AN65:AO65)","v":151.27763861973841},null,{"$f":"F19-F20","v":223.06023800691543},{"$f":"-0.0006*AR65 - 0.0681","v":-0.20193614280414923},{"$f":"-0.0004*AR65 + 1.0166","v":0.92737590479723375},{"$f":"AS65*AZ$62+AT65","v":0.88775314915800962},{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.87235174226325585},{"$f":"(1-($F$43+273)/(C65-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":1},{"$f":"-0.001*AR65+0.55","v":0.32693976199308461},{"$f":"IF(AR65<150,AU65,IF(AZ62<AX65,AU65,AV65))","v":0.88775314915800962},{"$f":"( -12.447*AW65^2 + 25.389*AW65 - 11.942)*AZ$62","v":0.19621428382760034},null,{"$f":"V65","v":0},{"$f":"AJ65","v":225},{"$f":"4*(AF65*Q$38)^0.5","v":0},null,{"$f":"D65","v":5.5389947472274335},{"$f":"BF65/(T65/3.413)","v":0.19621428382760037},{"$f":"-0.000655*(C65-(F$19-F$27))+1.01964","v":0.87353554410547052},{"$f":"-0.00244*(C65-(F$19-F$27))-0.0567","v":-0.6009669807368736},{"$f":"BH65*EXP(BI65*BG65)","v":0.77637101233806138},null,{"$f":"F$27-AR65","v":0},{"$f":"IF(BL65<0,0,1)","v":1},{"$f":"BM65","v":1}]
[null,{"$f":"B65+1/12","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},{"$f":"T66*AZ66/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D66*F$26/1000000-F$33/1000<0,0,D66*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C66 <= F$19-F$36,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I65)<(F$42-1),IF((F66+G66)*H66>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J65=1,1,IF(I66=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I66/(1+H$40)^B66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},20.098511002366294,{"$f":"IF(J66<1, B66,N65)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C66*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK65<1,V65+1/12,X$42/365)","v":8.3333333333333329E-2},{"$f":"IF(V66>V65,(C65+273)*AY66-273,W$65)","v":169.10106828068882},{"$f":" 10^(- 34.188 +197.47* (C66+273)^-1 - 0.000005851*(C66+273)^2 + 12.245*LOG(C66+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X66^5 - 0.00000000063335*X66^4 + 0.0000011223*X66^3 - 0.00099104*X66^2 + 0.60315*X66 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C66+273)*BJ66)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y65:Z65)+F$23","v":115.08758563916798},{"$f":"(0.00000000217642*W66^4 - 0.0000011433197*W66^3 + 0.00020328187235*W66^2 - 0.011554722573*W66 +4.301651536642)*1000","v":4411.7462906005694},{"$f":" 1/(0.00000000000013*W66^4 - 0.00000000006419*W66^3 + 0.00000001365689*W66^2 - 0.00000043857183*W66 +0.001003773308)","v":896.02421101941286},{"$f":"(X$35/AC66)*3600*24/U$36","v":964.2596588065644},{"$f":"AD66/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V66)*365","v":30.416666666666664},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB66*AC66*AD66*(Q$38*(AF66-AG66))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH66)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA66-F$19)*AI66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK66<1,AJ66,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ66-F$20)+1.4745)*(AZ66))","v":{"$error":"#VALUE!"}},{"$f":"AM66*(AJ66-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X66^4 - 0.00000000425191*X66^3 - 0.000119669*X66^2 + 0.307616*X66 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN66:AO66)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ65-F$20","v":223.06023800691543},-0.20193614280414923,{"$f":"-0.0004*AR66 + 1.0166","v":0.92737590479723375},0.88775314915800962,{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.87235174226325585},{"$f":"(1-($F$43+273)/(C66-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR66+0.55","v":0.32693976199308461},{"$f":"IF(AR66<150,AU66,IF(AZ$62<AX66,AU66,AV66))","v":0.88775314915800962},{"$f":"( -12.447*AW66^2 + 25.389*AW66 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,{"$f":"B66","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},7.1463588871627168,null,{"$f":"D66","v":{"$error":"#VALUE!"}},{"$f":"BF66/(T66/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH66*EXP(BI66*BG66)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR66","v":0},{"$f":"IF(BM65>0,1,IF(BL66<0,0,1))","v":1},{"$f":"IF(BM65=1,0,IF(BM66=0,0,B66))","v":0}]
[null,{"$f":"B66+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C67 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(E67<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I66)<(F$42-1),IF((F67+G67)*H67>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J66=1,1,IF(I67=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I67/(1+F$40)^B67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.985510023054498,{"$f":"IF(J67<1, B67,N66)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V67>V66,(C66+273)*AY67-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y66:Z66)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W67^4 - 0.0000011433197*W67^3 + 0.00020328187235*W67^2 - 0.011554722573*W67 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W67^4 - 0.00000000006419*W67^3 + 0.00000001365689*W67^2 - 0.00000043857183*W67 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V67)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB67*AC67*AD67*(Q$38*(AF67-AG67))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA67-F$19)*AI67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK67<1,AJ67,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN67:AO67)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ66-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR67 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C66+273)^6 + 0.0000000000022967*(C66+273)^5 - 0.000000002547*(C66+273)^4 + 0.0000014456*(C66+273)^3 - 0.00043516*(C66+273)^2 + 0.063792*(C66+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR67<150,AU67,IF(AZ$62<AX67,AU67,AV67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B67","v":0.16666666666666666},{"$f":"AJ67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM66>0,1,IF(BL67<0,0,1))","v":1},{"$f":"IF(BM66=1,0,IF(BM67=0,0,B67))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C68 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I67)<(F$42-1),IF((F68+G68)*H68>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J67=1,1,IF(I68=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.873144375450803,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V68>V67,(C67+273)*AY68-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB68*AC68*AD68*(Q$38*(AF68-AG68))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA68-F$19)*AI68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR68<150,AU68,IF(AZ$62<AX68,AU68,AV68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I68)<(F$42-1),IF((F69+G69)*H69>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J68=1,1,IF(I69=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.761410487494317,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I69)<(F$42-1),IF((F70+G70)*H70>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.650304807207537,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA70-F$19)*AI70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"BF70/(T70/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I70)<(F$42-1),IF((F71+G71)*H71>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J70=1,1,IF(I71=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I71/(1+F$40)^B71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.539823802583445,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I71)<(F$42-1),IF((F72+G72)*H72>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J71=1,1,IF(I72=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I72/(1+F$40)^B72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.429963961473231,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I72)<(F$42-1),IF((F73+G73)*H73>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.320721791474625,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y72:Z72)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W73^4 - 0.0000011433197*W73^3 + 0.00020328187235*W73^2 - 0.011554722573*W73 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W73^4 - 0.00000000006419*W73^3 + 0.00000001365689*W73^2 - 0.00000043857183*W73 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V73)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK73<1,AJ73,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN73:AO73)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR73 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I73)<(F$42-1),IF((F74+G74)*H74>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.212093819820886,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W74^4 - 0.0000011433197*W74^3 + 0.00020328187235*W74^2 - 0.011554722573*W74 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W74^4 - 0.00000000006419*W74^3 + 0.00000001365689*W74^2 - 0.00000043857183*W74 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V74)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK74<1,AJ74,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN74:AO74)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR74 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I74)<(F$42-1),IF((F75+G75)*H75>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.10407659327041,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W75^4 - 0.0000011433197*W75^3 + 0.00020328187235*W75^2 - 0.011554722573*W75 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W75^4 - 0.00000000006419*W75^3 + 0.00000001365689*W75^2 - 0.00000043857183*W75 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V75)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK75<1,AJ75,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN75:AO75)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR75 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I75)<(F$42-1),IF((F76+G76)*H76>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.996666677996938,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W76^4 - 0.0000011433197*W76^3 + 0.00020328187235*W76^2 - 0.011554722573*W76 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W76^4 - 0.00000000006419*W76^3 + 0.00000001365689*W76^2 - 0.00000043857183*W76 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V76)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK76<1,AJ76,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN76:AO76)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR76 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I76)<(F$42-1),IF((F77+G77)*H77>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.889860659480409,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W77^4 - 0.0000011433197*W77^3 + 0.00020328187235*W77^2 - 0.011554722573*W77 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W77^4 - 0.00000000006419*W77^3 + 0.00000001365689*W77^2 - 0.00000043857183*W77 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V77)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA77-F$19)*AI77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK77<1,AJ77,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN77:AO77)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR77 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I77)<(F$42-1),IF((F78+G78)*H78>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.783655142398406,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I78)<(F$42-1),IF((F79+G79)*H79>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.67804675051822,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I79)<(F$42-1),IF((F80+G80)*H80>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.573032126589535,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I80)<(F$42-1),IF((F81+G81)*H81>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.468607932237678,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I81)<(F$42-1),IF((F82+G82)*H82>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.36477084785751,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I82)<(F$42-1),IF((F83+G83)*H83>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.261517572507891,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I83)<(F$42-1),IF((F84+G84)*H84>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.158844823806756,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I84)<(F$42-1),IF((F85+G85)*H85>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.056749337826751,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I85)<(F$42-1),IF((F86+G86)*H86>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.955227868991482,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I86)<(F$42-1),IF((F87+G87)*H87>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.854277189972343,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR87<150,AU87,IF(AZ$62<AX87,AU87,AV87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I87)<(F$42-1),IF((F88+G88)*H88>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.753894091585924,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I88)<(F$42-1),IF((F89+G89)*H89>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.654075382691971,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I89)<(F$42-1),IF((F90+G90)*H90>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.554817890091964,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I90<1,0,IF(AJ90>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I90)<(F$42-1),IF((F91+G91)*H91>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.456118458428243,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I91)<(F$42-1),IF((F92+G92)*H92>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.357973950083675,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I92)<(F$42-1),IF((F93+G93)*H93>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.260381245081938,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I93)<(F$42-1),IF((F94+G94)*H94>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.163337240988326,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I94)<(F$42-1),IF((F95+G95)*H95>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.066838852811113,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I95)<(F$42-1),IF((F96+G96)*H96>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.97088301290351,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I96)<(F$42-1),IF((F97+G97)*H97>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.875466670866121,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(R97-W$14)-(V$14+460)*(S97-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I97)<(F$42-1),IF((F98+G98)*H98>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.780586793449981,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I98)<(F$42-1),IF((F99+G99)*H99>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.686240364460133,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I99)<(F$42-1),IF((F100+G100)*H100>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.592424384659736,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I100)<(F$42-1),IF((F101+G101)*H101>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.499135871674735,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I101)<(F$42-1),IF((F102+G102)*H102>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.406371859899032,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I102)<(F$42-1),IF((F103+G103)*H103>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.314129400400226,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I103)<(F$42-1),IF((F104+G104)*H104>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.222405560825862,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I104)<(F$42-1),IF((F105+G105)*H105>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.131197425310223,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I105)<(F$42-1),IF((F106+G106)*H106>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.040502094381612,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I106)<(F$42-1),IF((F107+G107)*H107>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.950316684870195,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I107)<(F$42-1),IF((F108+G108)*H108>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.860638329816362,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I108)<(F$42-1),IF((F109+G109)*H109>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.771464178379549,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I109)<(F$42-1),IF((F110+G110)*H110>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.682791395747643,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I110)<(F$42-1),IF((F111+G111)*H111>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.59461716304685,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I111)<(F$42-1),IF((F112+G112)*H112>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.506938677252087,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I112)<(F$42-1),IF((F113+G113)*H113>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.419753151097881,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I113)<(F$42-1),IF((F114+G114)*H114>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.333057812989747,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I114)<(F$42-1),IF((F115+G115)*H115>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.246849906916097,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I115)<(F$42-1),IF((F116+G116)*H116>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.16112669236062,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I116)<(F$42-1),IF((F117+G117)*H117>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.07588544421516,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I117)<(F$42-1),IF((F118+G118)*H118>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.991123452693092,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I118)<(F$42-1),IF((F119+G119)*H119>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.906838023243175,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I119)<(F$42-1),IF((F120+G120)*H120>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.823026476463889,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I120)<(F$42-1),IF((F121+G121)*H121>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.739686148018272,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I121)<(F$42-1),IF((F122+G122)*H122>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.656814388549202,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I122)<(F$42-1),IF((F123+G123)*H123>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.574408563595188,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I123)<(F$42-1),IF((F124+G124)*H124>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.492466053506627,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I124)<(F$42-1),IF((F125+G125)*H125>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.410984253362507,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I125)<(F$42-1),IF((F126+G126)*H126>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.329960572887616,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR126+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I126)<(F$42-1),IF((F127+G127)*H127>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.249392436370185,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I127)<(F$42-1),IF((F128+G128)*H128>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.169277282580019,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T129*AZ129/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E129<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I128)<(F$42-1),IF((F129+G129)*H129>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E129/((1+$F$40)^B129)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B129)","v":14.089612564687068},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B129","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q129^6+S$9*$Q129^5+T$9*$Q129^4+U$9*$Q129^3+V$9*$Q129^2+W$9*$Q129+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q129^6+S$10*$Q129^5+T$10*$Q129^4+U$10*$Q129^3+V$10*$Q129^2+W$10*$Q129+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R129-W$14)-(V$14+460)*(S129-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC129)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD129/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE129","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB129*AC129*AD129*(Q$38*(AF129-AG129))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I129<1,0,IF(AJ129>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR129 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS129*AZ$62+AT129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"4*(AF129*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C129-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C129-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$f":"AJ130","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D130*F$26/1000000-F$33/1000<0,0,D130*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I129)<(F$42-1),IF((F130+G130)*H130>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.010395750180463,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C130*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK129<1,V129+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V130>V129,(C129+273)*AY130-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C130+273)^-1 - 0.000005851*(C130+273)^2 + 12.245*LOG(C130+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X130^5 - 0.00000000063335*X130^4 + 0.0000011223*X130^3 - 0.00099104*X130^2 + 0.60315*X130 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C130+273)*BJ130)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ130-F$20)+1.4745)*(AZ130))","v":{"$error":"#VALUE!"}},{"$f":"AM130*(AJ130-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X130^4 - 0.00000000425191*X130^3 - 0.000119669*X130^2 + 0.307616*X130 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C130-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR130+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW130^2 + 25.389*AW130 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D130","v":{"$error":"#VALUE!"}},{"$f":"BF130/(T130/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH130*EXP(BI130*BG130)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR130","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B130+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I130)<(F$42-1),IF((F131+G131)*H131>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.931624320788014,{"$f":"IF(J131<1, B131,N130)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y130:Z130)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ130-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C130+273)^6 + 0.0000000000022967*(C130+273)^5 - 0.000000002547*(C130+273)^4 + 0.0000014456*(C130+273)^3 - 0.00043516*(C130+273)^2 + 0.063792*(C130+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR131<150,AU131,IF(AZ$62<AX131,AU131,AV131))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B131","v":5.4999999999999973},{"$f":"AJ131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM130>0,1,IF(BL131<0,0,1))","v":1},{"$f":"IF(BM130=1,0,IF(BM131=0,0,B131))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C132 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I131)<(F$42-1),IF((F132+G132)*H132>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.853295772396162,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I132)<(F$42-1),IF((F133+G133)*H133>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.775407614970348,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I133)<(F$42-1),IF((F134+G134)*H134>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.697957372475891,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I134)<(F$42-1),IF((F135+G135)*H135>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.620942582799245,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I135)<(F$42-1),IF((F136+G136)*H136>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J135=1,1,IF(I136=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I136/(1+F$40)^B136","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},13.544360797669746,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I136)<(F$42-1),IF((F137+G137)*H137>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.468209582581785,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I137)<(F$42-1),IF((F138+G138)*H138>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.392486516717399,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I138)<(F$42-1),IF((F139+G139)*H139>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.317189192869336,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I139)<(F$42-1),IF((F140+G140)*H140>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.242315217364508,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I140)<(F$42-1),IF((F141+G141)*H141>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.167862209987916,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W141^4 - 0.0000011433197*W141^3 + 0.00020328187235*W141^2 - 0.011554722573*W141 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W141^4 - 0.00000000006419*W141^3 + 0.00000001365689*W141^2 - 0.00000043857183*W141 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V141)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA141-F$19)*AI141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK141<1,AJ141,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN141:AO141)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR141 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I141)<(F$42-1),IF((F142+G142)*H142>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.093827803906978,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I142)<(F$42-1),IF((F143+G143)*H143>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.02020964559628,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I143)<(F$42-1),IF((F144+G144)*H144>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.947005394762771,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I144)<(F$42-1),IF((F145+G145)*H145>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.874212724271358,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I145)<(F$42-1),IF((F146+G146)*H146>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.801829320070928,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I146)<(F$42-1),IF((F147+G147)*H147>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.729852881120792,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I147)<(F$42-1),IF((F148+G148)*H148>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.658281119317524,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I148)<(F$42-1),IF((F149+G149)*H149>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.587111759422232,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I149)<(F$42-1),IF((F150+G150)*H150>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.516342538988228,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I150)<(F$42-1),IF((F151+G151)*H151>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.4459712082891,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I151)<(F$42-1),IF((F152+G152)*H152>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.375995530247206,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I152)<(F$42-1),IF((F153+G153)*H153>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.306413280362539,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I153)<(F$42-1),IF((F154+G154)*H154>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.237222246642036,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I154)<(F$42-1),IF((F155+G155)*H155>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.168420229529236,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I155)<(F$42-1),IF((F156+G156)*H156>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.100005041834367,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I156)<(F$42-1),IF((F157+G157)*H157>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.03197450866482,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I157)<(F$42-1),IF((F158+G158)*H158>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.964326467356008,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I158)<(F$42-1),IF((F159+G159)*H159>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.89705876740261,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I159)<(F$42-1),IF((F160+G160)*H160>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.830169270390211,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I160)<(F$42-1),IF((F161+G161)*H161>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.763655849927321,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I161)<(F$42-1),IF((F162+G162)*H162>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.697516391577784,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I162)<(F$42-1),IF((F163+G163)*H163>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.631748792793553,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I163)<(F$42-1),IF((F164+G164)*H164>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.566350962847855,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I164)<(F$42-1),IF((F165+G165)*H165>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.501320822768728,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I165)<(F$42-1),IF((F166+G166)*H166>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.43665630527293,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I166)<(F$42-1),IF((F167+G167)*H167>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.372355354700218,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I167)<(F$42-1),IF((F168+G168)*H168>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.308415926948003,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I168)<(F$42-1),IF((F169+G169)*H169>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.244835989406374,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I169)<(F$42-1),IF((F170+G170)*H170>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.181613520893464,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I170)<(F$42-1),IF((F171+G171)*H171>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.118746511591223,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I171)<(F$42-1),IF((F172+G172)*H172>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.0562329629815,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I172)<(F$42-1),IF((F173+G173)*H173>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.994070887782538,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I173)<(F$42-1),IF((F174+G174)*H174>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.932258309885773,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I174)<(F$42-1),IF((F175+G175)*H175>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.870793264293034,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I175)<(F$42-1),IF((F176+G176)*H176>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.809673797054066,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I176)<(F$42-1),IF((F177+G177)*H177>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.748897965204415,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I177)<(F$42-1),IF((F178+G178)*H178>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.688463836703669,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I178)<(F$42-1),IF((F179+G179)*H179>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.62836949037403,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I179)<(F$42-1),IF((F180+G180)*H180>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.568613015839251,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I180)<(F$42-1),IF((F181+G181)*H181>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.509192513463894,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I181)<(F$42-1),IF((F182+G182)*H182>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.450106094292952,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I182)<(F$42-1),IF((F183+G183)*H183>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.39135187999179,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I183)<(F$42-1),IF((F184+G184)*H184>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.332928002786444,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I184)<(F$42-1),IF((F185+G185)*H185>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.274832605404235,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I185)<(F$42-1),IF((F186+G186)*H186>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.217063841014737,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I186)<(F$42-1),IF((F187+G187)*H187>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.159619873171055,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I187)<(F$42-1),IF((F188+G188)*H188>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.10249887575146,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I188)<(F$42-1),IF((F189+G189)*H189>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.045699032901316,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I189)<(F$42-1),IF((F190+G190)*H190>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9892185389753845,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I190)<(F$42-1),IF((F191+G191)*H191>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9330555984803972,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I191)<(F$42-1),IF((F192+G192)*H192>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8772084260179849,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T193*AZ193/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E193<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I192)<(F$42-1),IF((F193+G193)*H193>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E193/((1+$F$40)^B193)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B193)","v":9.8216752462279331},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B193","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q193^6+S$9*$Q193^5+T$9*$Q193^4+U$9*$Q193^3+V$9*$Q193^2+W$9*$Q193+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q193^6+S$10*$Q193^5+T$10*$Q193^4+U$10*$Q193^3+V$10*$Q193^2+W$10*$Q193+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R193-W$14)-(V$14+460)*(S193-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC193)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD193/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE193","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB193*AC193*AD193*(Q$38*(AF193-AG193))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH193)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I193<1,0,IF(AJ193>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR193 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS193*AZ$62+AT193","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"4*(AF193*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C193-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C193-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$f":"AJ194","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D194*F$26/1000000-F$33/1000<0,0,D194*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I193)<(F$42-1),IF((F194+G194)*H194>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7664542937317265,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C194*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK193<1,V193+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V194>V193,(C193+273)*AY194-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C194+273)^-1 - 0.000005851*(C194+273)^2 + 12.245*LOG(C194+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X194^5 - 0.00000000063335*X194^4 + 0.0000011223*X194^3 - 0.00099104*X194^2 + 0.60315*X194 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C194+273)*BJ194)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ194-F$20)+1.4745)*(AZ194))","v":{"$error":"#VALUE!"}},{"$f":"AM194*(AJ194-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X194^4 - 0.00000000425191*X194^3 - 0.000119669*X194^2 + 0.307616*X194 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C194-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR194+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW194^2 + 25.389*AW194 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D194","v":{"$error":"#VALUE!"}},{"$f":"BF194/(T194/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH194*EXP(BI194*BG194)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR194","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B194+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I194)<(F$42-1),IF((F195+G195)*H195>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7115438130764336,{"$f":"IF(J195<1, B195,N194)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y194:Z194)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ194-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C194+273)^6 + 0.0000000000022967*(C194+273)^5 - 0.000000002547*(C194+273)^4 + 0.0000014456*(C194+273)^3 - 0.00043516*(C194+273)^2 + 0.063792*(C194+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR195<150,AU195,IF(AZ$62<AX195,AU195,AV195))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B195","v":10.833333333333341},{"$f":"AJ195","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM194>0,1,IF(BL195<0,0,1))","v":1},{"$f":"IF(BM194=1,0,IF(BM195=0,0,B195))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C196 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I195)<(F$42-1),IF((F196+G196)*H196>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.656942058678915,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I196)<(F$42-1),IF((F197+G197)*H197>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6026472947703105,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I197)<(F$42-1),IF((F198+G198)*H198>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5486577953408709,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I198)<(F$42-1),IF((F199+G199)*H199>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4949718440850948,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I199)<(F$42-1),IF((F200+G200)*H200>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J199=1,1,IF(I200=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I200/(1+F$40)^B200","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.4415877343471521,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I200)<(F$42-1),IF((F201+G201)*H201>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3885037690666451,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I201)<(F$42-1),IF((F202+G202)*H202>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3357182607246543,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I202)<(F$42-1),IF((F203+G203)*H203>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2832295312900843,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I203)<(F$42-1),IF((F204+G204)*H204>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2310359121663375,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I204)<(F$42-1),IF((F205+G205)*H205>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1791357441382502,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W205^4 - 0.0000011433197*W205^3 + 0.00020328187235*W205^2 - 0.011554722573*W205 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W205^4 - 0.00000000006419*W205^3 + 0.00000001365689*W205^2 - 0.00000043857183*W205 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V205)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA205-F$19)*AI205","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK205<1,AJ205,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN205:AO205)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR205 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I205)<(F$42-1),IF((F206+G206)*H206>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1275273773193639,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I206)<(F$42-1),IF((F207+G207)*H207>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0762091710994657,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I207)<(F$42-1),IF((F208+G208)*H208>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0251794940924377,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I208)<(F$42-1),IF((F209+G209)*H209>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.974436724084395,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I209)<(F$42-1),IF((F210+G210)*H210>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9239792479821158,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I210)<(F$42-1),IF((F211+G211)*H211>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8738054617617639,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I211)<(F$42-1),IF((F212+G212)*H212>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.823913770417894,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I212)<(F$42-1),IF((F213+G213)*H213>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7743025879127483,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I213)<(F$42-1),IF((F214+G214)*H214>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7249703371258409,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I214)<(F$42-1),IF((F215+G215)*H215>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6759154498038136,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I215)<(F$42-1),IF((F216+G216)*H216>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6271363665105891,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I216)<(F$42-1),IF((F217+G217)*H217>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5786315365777988,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I217)<(F$42-1),IF((F218+G218)*H218>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5303994180554756,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I218)<(F$42-1),IF((F219+G219)*H219>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.482438477663047,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I219)<(F$42-1),IF((F220+G220)*H220>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4347471907405929,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I220)<(F$42-1),IF((F221+G221)*H221>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3873240412003653,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I221)<(F$42-1),IF((F222+G222)*H222>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3401675214786088,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I222)<(F$42-1),IF((F223+G223)*H223>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.293276132487625,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I223)<(F$42-1),IF((F224+G224)*H224>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2466483835681199,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I224)<(F$42-1),IF((F225+G225)*H225>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2002827924418167,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I225)<(F$42-1),IF((F226+G226)*H226>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1541778851643318,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I226)<(F$42-1),IF((F227+G227)*H227>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1083321960783259,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I227)<(F$42-1),IF((F228+G228)*H228>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0627442677669041,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I228)<(F$42-1),IF((F229+G229)*H229>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0174126510072838,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I229)<(F$42-1),IF((F230+G230)*H230>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9723359047247389,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I230)<(F$42-1),IF((F231+G231)*H231>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9275125959467694,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I231)<(F$42-1),IF((F232+G232)*H232>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.882941299757559,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I232)<(F$42-1),IF((F233+G233)*H233>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8386205992526738,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I233)<(F$42-1),IF((F234+G234)*H234>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7945490854940234,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I234)<(F$42-1),IF((F235+G235)*H235>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7507253574650674,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I235)<(F$42-1),IF((F236+G236)*H236>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7071480220262778,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I236)<(F$42-1),IF((F237+G237)*H237>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.663815693870851,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I237)<(F$42-1),IF((F238+G238)*H238>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6207269954806787,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I238)<(F$42-1),IF((F239+G239)*H239>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5778805570825423,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I239)<(F$42-1),IF((F240+G240)*H240>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5352750166045777,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I240)<(F$42-1),IF((F241+G241)*H241>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4929090196329726,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I241)<(F$42-1),IF((F242+G242)*H242>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4507812193689107,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I242)<(F$42-1),IF((F243+G243)*H243>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4088902765857627,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I243)<(F$42-1),IF((F244+G244)*H244>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3672348595864996,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I244)<(F$42-1),IF((F245+G245)*H245>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3258136441613741,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I245)<(F$42-1),IF((F246+G246)*H246>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2846253135458117,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I246)<(F$42-1),IF((F247+G247)*H247>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2436685583785634,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I247)<(F$42-1),IF((F248+G248)*H248>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2029420766600678,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I248)<(F$42-1),IF((F249+G249)*H249>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1624445737110731,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I249)<(F$42-1),IF((F250+G250)*H250>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1221747621314719,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I250)<(F$42-1),IF((F251+G251)*H251>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0821313617593828,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I251)<(F$42-1),IF((F252+G252)*H252>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0423130996304426,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I252)<(F$42-1),IF((F253+G253)*H253>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0027187099373549,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I253)<(F$42-1),IF((F254+G254)*H254>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9633469339896337,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D255*F$26/1000000-F$33/1000<0,0,D255*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I254)<(F$42-1),IF((F255+G255)*H255>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9241965201736049,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I255)<(F$42-1),IF((F256+G256)*H256>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8852662239126126,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T257*AZ257/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E257<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I256)<(F$42-1),IF((F257+G257)*H257>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E257/((1+$F$40)^B257)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B257)","v":6.8465548076274487},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B257","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q257^6+S$9*$Q257^5+T$9*$Q257^4+U$9*$Q257^3+V$9*$Q257^2+W$9*$Q257+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q257^6+S$10*$Q257^5+T$10*$Q257^4+U$10*$Q257^3+V$10*$Q257^2+W$10*$Q257+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R257-W$14)-(V$14+460)*(S257-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC257)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD257/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE257","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB257*AC257*AD257*(Q$38*(AF257-AG257))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH257)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I257<1,0,IF(AJ257>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR257 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS257*AZ$62+AT257","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"4*(AF257*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C257-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C257-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$f":"AJ258","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D258*F$26/1000000-F$33/1000<0,0,D258*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I257)<(F$42-1),IF((F258+G258)*H258>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8080610406970186,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C258*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK257<1,V257+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V258>V257,(C257+273)*AY258-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C258+273)^-1 - 0.000005851*(C258+273)^2 + 12.245*LOG(C258+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X258^5 - 0.00000000063335*X258^4 + 0.0000011223*X258^3 - 0.00099104*X258^2 + 0.60315*X258 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C258+273)*BJ258)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ258-F$20)+1.4745)*(AZ258))","v":{"$error":"#VALUE!"}},{"$f":"AM258*(AJ258-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X258^4 - 0.00000000425191*X258^3 - 0.000119669*X258^2 + 0.307616*X258 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C258-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR258+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW258^2 + 25.389*AW258 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D258","v":{"$error":"#VALUE!"}},{"$f":"BF258/(T258/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH258*EXP(BI258*BG258)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR258","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B258+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I258)<(F$42-1),IF((F259+G259)*H259>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7697836994192162,{"$f":"IF(J259<1, B259,N258)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y258:Z258)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ258-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C258+273)^6 + 0.0000000000022967*(C258+273)^5 - 0.000000002547*(C258+273)^4 + 0.0000014456*(C258+273)^3 - 0.00043516*(C258+273)^2 + 0.063792*(C258+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR259<150,AU259,IF(AZ$62<AX259,AU259,AV259))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B259","v":16.166666666666707},{"$f":"AJ259","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM258>0,1,IF(BL259<0,0,1))","v":1},{"$f":"IF(BM258=1,0,IF(BM259=0,0,B259))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C260 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I259)<(F$42-1),IF((F260+G260)*H260>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7317215669720252,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I260)<(F$42-1),IF((F261+G261)*H261>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6938734333748346,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I261)<(F$42-1),IF((F262+G262)*H262>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6562380954499751,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I262)<(F$42-1),IF((F263+G263)*H263>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6188143567844708,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I263)<(F$42-1),IF((F264+G264)*H264>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J263=1,1,IF(I264=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I264/(1+F$40)^B264","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.5816010276920052,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I264)<(F$42-1),IF((F265+G265)*H265>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5445969251751004,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I265)<(F$42-1),IF((F266+G266)*H266>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5078008728875112,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB266*AC266*AD266*(Q$38*(AF266-AG266))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I266)<(F$42-1),IF((F267+G267)*H267>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4712117010968315,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I267)<(F$42-1),IF((F268+G268)*H268>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4348282466473066,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I268)<(F$42-1),IF((F269+G269)*H269>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3986493529228543,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W269^4 - 0.0000011433197*W269^3 + 0.00020328187235*W269^2 - 0.011554722573*W269 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W269^4 - 0.00000000006419*W269^3 + 0.00000001365689*W269^2 - 0.00000043857183*W269 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V269)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA269-F$19)*AI269","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK269<1,AJ269,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN269:AO269)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR269 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I269)<(F$42-1),IF((F270+G270)*H270>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3626738698103029,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I270)<(F$42-1),IF((F271+G271)*H271>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3269006536628245,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I271)<(F$42-1),IF((F272+G272)*H272>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2913285672635801,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I272)<(F$42-1),IF((F273+G273)*H273>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2559564797895701,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I273)<(F$42-1),IF((F274+G274)*H274>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2207832667756833,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I274)<(F$42-1),IF((F275+G275)*H275>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.185807810078952,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I275)<(F$42-1),IF((F276+G276)*H276>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1510289978430022,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I276)<(F$42-1),IF((F277+G277)*H277>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1164457244627162,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I277)<(F$42-1),IF((F278+G278)*H278>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0820568905490831,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I278)<(F$42-1),IF((F279+G279)*H279>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0478614028942417,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I279)<(F$42-1),IF((F280+G280)*H280>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0138581744367414,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I280)<(F$42-1),IF((F281+G281)*H281>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9800461242269733,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I281)<(F$42-1),IF((F282+G282)*H282>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9464241773928128,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I282)<(F$42-1),IF((F283+G283)*H283>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9129912651054495,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I283)<(F$42-1),IF((F284+G284)*H284>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8797463245454091,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I284)<(F$42-1),IF((F285+G285)*H285>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.846688298868763,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I285)<(F$42-1),IF((F286+G286)*H286>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.813816137173542,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I286)<(F$42-1),IF((F287+G287)*H287>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7811287944663148,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I287)<(F$42-1),IF((F288+G288)*H288>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7486252316289788,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I288)<(F$42-1),IF((F289+G289)*H289>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7163044153857214,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I289)<(F$42-1),IF((F290+G290)*H290>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6841653182701757,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I290)<(F$42-1),IF((F291+G291)*H291>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6522069185927544,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"T292*AZ292/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D292*F$26/1000000-F$33/1000<0,0,D292*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E292<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I291)<(F$42-1),IF((F292+G292)*H292>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E292/((1+$F$40)^B292)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B292)","v":5.6204282004081749},{"$f":"IF(J292<1, B292,N291)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B292","v":2.3172645943875962E-2},null,{"$f":"C292*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q292^6+S$9*$Q292^5+T$9*$Q292^4+U$9*$Q292^3+V$9*$Q292^2+W$9*$Q292+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q292^6+S$10*$Q292^5+T$10*$Q292^4+U$10*$Q292^3+V$10*$Q292^2+W$10*$Q292+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R292-W$14)-(V$14+460)*(S292-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V292>V291,(C291+273)*AY292-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y291:Z291)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W292^4 - 0.0000011433197*W292^3 + 0.00020328187235*W292^2 - 0.011554722573*W292 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W292^4 - 0.00000000006419*W292^3 + 0.00000001365689*W292^2 - 0.00000043857183*W292 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC292)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD292/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V292)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE292","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB292*AC292*AD292*(Q$38*(AF292-AG292))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH292)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA292-F$19)*AI292","v":{"$error":"#VALUE!"}},{"$f":"IF(I292<1,0,IF(AJ292>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK292<1,AJ292,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ292-F$20)+1.4745)*(AZ292))","v":{"$error":"#VALUE!"}},{"$f":"AM292*(AJ292-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X292^4 - 0.00000000425191*X292^3 - 0.000119669*X292^2 + 0.307616*X292 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN292:AO292)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ291-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR292 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR292 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS292*AZ$62+AT292","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR292+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR292<150,AU292,IF(AZ$62<AX292,AU292,AV292))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B292","v":18.916666666666668},{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"4*(AF292*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D292","v":{"$error":"#VALUE!"}},{"$f":"BF292/(T292/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C292-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C292-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH292*EXP(BI292*BG292)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I292)<(F$42-1),IF((F293+G293)*H293>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5888281534831625,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I293)<(F$42-1),IF((F294+G294)*H294>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5574057732643158,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I294)<(F$42-1),IF((F295+G295)*H295>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5261600608462187,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I295)<(F$42-1),IF((F296+G296)*H296>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4950900229396389,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I296)<(F$42-1),IF((F297+G297)*H297>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4641946718399703,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I297)<(F$42-1),IF((F298+G298)*H298>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4334730253958385,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I298)<(F$42-1),IF((F299+G299)*H299>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4029241069778688,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I299)<(F$42-1),IF((F300+G300)*H300>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.372546945447648,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I300)<(F$42-1),IF((F301+G301)*H301>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3423405751268467,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I301)<(F$42-1),IF((F302+G302)*H302>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3123040357665232,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I302)<(F$42-1),IF((F303+G303)*H303>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2824363725165977,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I303)<(F$42-1),IF((F304+G304)*H304>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.252736635895495,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I304)<(F$42-1),IF((F305+G305)*H305>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2232038817599644,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I305)<(F$42-1),IF((F306+G306)*H306>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1938371712750655,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I306)<(F$42-1),IF((F307+G307)*H307>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1646355708843217,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I307)<(F$42-1),IF((F308+G308)*H308>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.13559815228004,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I308)<(F$42-1),IF((F309+G309)*H309>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1067239923738086,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I309)<(F$42-1),IF((F310+G310)*H310>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0780121732671422,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I310)<(F$42-1),IF((F311+G311)*H311>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0494617822223118,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I311)<(F$42-1),IF((F312+G312)*H312>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0210719116333209,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I312)<(F$42-1),IF((F313+G313)*H313>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9928416589970581,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I313)<(F$42-1),IF((F314+G314)*H314>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9647701268846074,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I314)<(F$42-1),IF((F315+G315)*H315>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9368564229127134,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I315)<(F$42-1),IF((F316+G316)*H316>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9090996597154213,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I316)<(F$42-1),IF((F317+G317)*H317>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8814989549158589,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I317)<(F$42-1),IF((F318+G318)*H318>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8540534310981966,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I318)<(F$42-1),IF((F319+G319)*H319>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8267622157797447,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I319)<(F$42-1),IF((F320+G320)*H320>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7996244413832203,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I320)<(F$42-1),IF((F321+G321)*H321>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7726392452091719,{"$error":"#VALUE!"},1.967726932959446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I321)<(F$42-1),IF((F322+G322)*H322>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.74580576940855,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK321<1,V321+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C322+273)^-1 - 0.000005851*(C322+273)^2 + 12.245*LOG(C322+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X322^5 - 0.00000000063335*X322^4 + 0.0000011223*X322^3 - 0.00099104*X322^2 + 0.60315*X322 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C322+273)*BJ322)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C322-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW322^2 + 25.389*AW322 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR322","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B322+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I322)<(F$42-1),IF((F323+G323)*H323>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7191231609554363,{"$error":"#VALUE!"},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C322+273)^6 + 0.0000000000022967*(C322+273)^5 - 0.000000002547*(C322+273)^4 + 0.0000014456*(C322+273)^3 - 0.00043516*(C322+273)^2 + 0.063792*(C322+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM322>0,1,IF(BL323<0,0,1))","v":1},{"$f":"IF(BM322=1,0,IF(BM323=0,0,B323))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C324 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I323)<(F$42-1),IF((F324+G324)*H324>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6925905716199301,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I324)<(F$42-1),IF((F325+G325)*H325>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6662071579411801,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I325)<(F$42-1),IF((F326+G326)*H326>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6399720812005709,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I326)<(F$42-1),IF((F327+G327)*H327>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6138845073950625,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I327)<(F$42-1),IF((F328+G328)*H328>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J327=1,1,IF(I328=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I328/(1+F$40)^B328","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},4.5879436072106765,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I328)<(F$42-1),IF((F329+G329)*H329>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.562148555996135,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I329)<(F$42-1),IF((F330+G330)*H330>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5364985337366361,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I330)<(F$42-1),IF((F331+G331)*H331>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.510992725027803,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I331)<(F$42-1),IF((F332+G332)*H332>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4856303190497417,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I332)<(F$42-1),IF((F333+G333)*H333>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.460410509541286,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I333)<(F$42-1),IF((F334+G334)*H334>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4353324947743484,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I334)<(F$42-1),IF((F335+G335)*H335>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4103954775284482,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I335)<(F$42-1),IF((F336+G336)*H336>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3855986650653591,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I336)<(F$42-1),IF((F337+G337)*H337>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3609412691039102,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I337)<(F$42-1),IF((F338+G338)*H338>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3364225057949302,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I338)<(F$42-1),IF((F339+G339)*H339>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3120415956963241,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I339)<(F$42-1),IF((F340+G340)*H340>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2877977637483005,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I340)<(F$42-1),IF((F341+G341)*H341>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.263690239248727,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I341)<(F$42-1),IF((F342+G342)*H342>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2397182558286355,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I342)<(F$42-1),IF((F343+G343)*H343>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2158810514278562,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I343)<(F$42-1),IF((F344+G344)*H344>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1921778682707904,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I344)<(F$42-1),IF((F345+G345)*H345>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1686079528423265,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I345)<(F$42-1),IF((F346+G346)*H346>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1451705558638805,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I346)<(F$42-1),IF((F347+G347)*H347>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1218649322695819,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I347)<(F$42-1),IF((F348+G348)*H348>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.098690341182583,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I348)<(F$42-1),IF((F349+G349)*H349>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0756460458915091,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I349)<(F$42-1),IF((F350+G350)*H350>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0527313138270413,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I350)<(F$42-1),IF((F351+G351)*H351>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0299454165386246,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I351)<(F$42-1),IF((F352+G352)*H352>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0072876296713131,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I352)<(F$42-1),IF((F353+G353)*H353>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9847572329427399,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I353)<(F$42-1),IF((F354+G354)*H354>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9623535101202245,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I354)<(F$42-1),IF((F355+G355)*H355>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9400757489980007,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"T356*AZ356/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D356*F$26/1000000-F$33/1000<0,0,D356*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E356<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I355)<(F$42-1),IF((F356+G356)*H356>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E356/((1+$F$40)^B356)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B356)","v":3.9179232413745746},{"$f":"IF(J356<1, B356,N355)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B356","v":1.6153332961545978E-2},null,{"$f":"C356*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q356^6+S$9*$Q356^5+T$9*$Q356^4+U$9*$Q356^3+V$9*$Q356^2+W$9*$Q356+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q356^6+S$10*$Q356^5+T$10*$Q356^4+U$10*$Q356^3+V$10*$Q356^2+W$10*$Q356+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R356-W$14)-(V$14+460)*(S356-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V356>V355,(C355+273)*AY356-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y355:Z355)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W356^4 - 0.0000011433197*W356^3 + 0.00020328187235*W356^2 - 0.011554722573*W356 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W356^4 - 0.00000000006419*W356^3 + 0.00000001365689*W356^2 - 0.00000043857183*W356 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC356)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD356/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V356)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE356","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB356*AC356*AD356*(Q$38*(AF356-AG356))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH356)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA356-F$19)*AI356","v":{"$error":"#VALUE!"}},{"$f":"IF(I356<1,0,IF(AJ356>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK356<1,AJ356,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ356-F$20)+1.4745)*(AZ356))","v":{"$error":"#VALUE!"}},{"$f":"AM356*(AJ356-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X356^4 - 0.00000000425191*X356^3 - 0.000119669*X356^2 + 0.307616*X356 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN356:AO356)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ355-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR356 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR356 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS356*AZ$62+AT356","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR356+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR356<150,AU356,IF(AZ$62<AX356,AU356,AV356))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B356","v":24.249999999999925},{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"4*(AF356*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D356","v":{"$error":"#VALUE!"}},{"$f":"BF356/(T356/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C356-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C356-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH356*EXP(BI356*BG356)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I356)<(F$42-1),IF((F357+G357)*H357>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.895895283030216,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I357)<(F$42-1),IF((F358+G358)*H358>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8739911737045656,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I358)<(F$42-1),IF((F359+G359)*H359>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8522102170743793,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I359)<(F$42-1),IF((F360+G360)*H360>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8305517207313891,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I360)<(F$42-1),IF((F361+G361)*H361>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8090149961602919,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I361)<(F$42-1),IF((F362+G362)*H362>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7875993587168639,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I362)<(F$42-1),IF((F363+G363)*H363>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7663041276061944,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I363)<(F$42-1),IF((F364+G364)*H364>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7451286258610428,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I364)<(F$42-1),IF((F365+G365)*H365>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7240721803203209,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I365)<(F$42-1),IF((F366+G366)*H366>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7031341216076896,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I366)<(F$42-1),IF((F367+G367)*H367>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.682313784110284,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I367)<(F$42-1),IF((F368+G368)*H368>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6616105059575497,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I368)<(F$42-1),IF((F369+G369)*H369>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6410236290002049,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I369)<(F$42-1),IF((F370+G370)*H370>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6205524987893165,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I370)<(F$42-1),IF((F371+G371)*H371>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.600196464555498,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I371)<(F$42-1),IF((F372+G372)*H372>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5799548791882172,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I372)<(F$42-1),IF((F373+G373)*H373>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5598270992152292,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I373)<(F$42-1),IF((F374+G374)*H374>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5398124847821189,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I374)<(F$42-1),IF((F375+G375)*H375>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5199103996319603,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I375)<(F$42-1),IF((F376+G376)*H376>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5001202110850902,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I376)<(F$42-1),IF((F377+G377)*H377>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4804412900189945,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I377)<(F$42-1),IF((F378+G378)*H378>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.460873010848311,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I378)<(F$42-1),IF((F379+G379)*H379>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4414147515049409,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I379)<(F$42-1),IF((F380+G380)*H380>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4220658934182735,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I380)<(F$42-1),IF((F381+G381)*H381>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4028258214955209,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I381)<(F$42-1),IF((F382+G382)*H382>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3836939241021682,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I382)<(F$42-1),IF((F383+G383)*H383>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3646695930425241,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I383)<(F$42-1),IF((F384+G384)*H384>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3457522235403934,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I384)<(F$42-1),IF((F385+G385)*H385>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3269412142198438,{"$error":"#VALUE!"},1.3716753970383681E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I385)<(F$42-1),IF((F386+G386)*H386>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3082359670860955,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK385<1,V385+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C386+273)^-1 - 0.000005851*(C386+273)^2 + 12.245*LOG(C386+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X386^5 - 0.00000000063335*X386^4 + 0.0000011223*X386^3 - 0.00099104*X386^2 + 0.60315*X386 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C386+273)*BJ386)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C386-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW386^2 + 25.389*AW386 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR386","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B386+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I386)<(F$42-1),IF((F387+G387)*H387>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2896358875065084,{"$error":"#VALUE!"},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C386+273)^6 + 0.0000000000022967*(C386+273)^5 - 0.000000002547*(C386+273)^4 + 0.0000014456*(C386+273)^3 - 0.00043516*(C386+273)^2 + 0.063792*(C386+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.833333333333222,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM386>0,1,IF(BL387<0,0,1))","v":1},{"$f":"IF(BM386=1,0,IF(BM387=0,0,B387))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C388 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I387)<(F$42-1),IF((F388+G388)*H388>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2711403841916762,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I388)<(F$42-1),IF((F389+G389)*H389>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2527488691766338,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I389)<(F$42-1),IF((F390+G390)*H390>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2344607578021636,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I390)<(F$42-1),IF((F391+G391)*H391>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2162754686962098,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I391)<(F$42-1),IF((F392+G392)*H392>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J391=1,1,IF(I392=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I392/(1+F$40)^B392","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.1981924237553994,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I392)<(F$42-1),IF((F393+G393)*H393>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.180211048126659,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I393)<(F$42-1),IF((F394+G394)*H394>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1623307701889454,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I394)<(F$42-1),IF((F395+G395)*H395>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1445510215350727,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I395)<(F$42-1),IF((F396+G396)*H396>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1268712369536411,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I396)<(F$42-1),IF((F397+G397)*H397>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1092908544110713,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I397)<(F$42-1),IF((F398+G398)*H398>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0918093150337369,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I398)<(F$42-1),IF((F399+G399)*H399>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0744260630901974,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I399)<(F$42-1),IF((F400+G400)*H400>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0571405459735317,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I400)<(F$42-1),IF((F401+G401)*H401>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.039952214183772,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I401)<(F$42-1),IF((F402+G402)*H402>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0228605213104354,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I402)<(F$42-1),IF((F403+G403)*H403>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0058649240151518,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I403)<(F$42-1),IF((F404+G404)*H404>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9889648820143941,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I404)<(F$42-1),IF((F405+G405)*H405>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9721598580623003,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I405)<(F$42-1),IF((F406+G406)*H406>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9554493179335961,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I406)<(F$42-1),IF((F407+G407)*H407>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9388327304066126,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I407)<(F$42-1),IF((F408+G408)*H408>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9223095672463959,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I408)<(F$42-1),IF((F409+G409)*H409>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9058793031879198,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I409)<(F$42-1),IF((F410+G410)*H410>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8895414159193828,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I410)<(F$42-1),IF((F411+G411)*H411>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8732953860656076,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I411)<(F$42-1),IF((F412+G412)*H412>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8571406971715274,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I412)<(F$42-1),IF((F413+G413)*H413>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.841076835685771,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I413)<(F$42-1),IF((F414+G414)*H414>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8251032909443348,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I414)<(F$42-1),IF((F415+G415)*H415>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8092195551543502,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I415)<(F$42-1),IF((F416+G416)*H416>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7934251233779408,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I416)<(F$42-1),IF((F417+G417)*H417>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7777194935161709,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I417)<(F$42-1),IF((F418+G418)*H418>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7621021662930829,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I418)<(F$42-1),IF((F419+G419)*H419>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7465726452398269,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"T420*AZ420/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D420*F$26/1000000-F$33/1000<0,0,D420*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E420<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$65:I419)<(F$42-1),IF((F420+G420)*H420>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E420/((1+$F$40)^B420)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B420)","v":2.7311304366788769},{"$f":"IF(J420<1, B420,N419)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B420","v":1.1260266367446311E-2},null,{"$f":"C420*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q420^6+S$9*$Q420^5+T$9*$Q420^4+U$9*$Q420^3+V$9*$Q420^2+W$9*$Q420+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q420^6+S$10*$Q420^5+T$10*$Q420^4+U$10*$Q420^3+V$10*$Q420^2+W$10*$Q420+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R420-W$14)-(V$14+460)*(S420-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V420>V419,(C419+273)*AY420-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y419:Z419)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W420^4 - 0.0000011433197*W420^3 + 0.00020328187235*W420^2 - 0.011554722573*W420 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W420^4 - 0.00000000006419*W420^3 + 0.00000001365689*W420^2 - 0.00000043857183*W420 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC420)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD420/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V420)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE420","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB420*AC420*AD420*(Q$38*(AF420-AG420))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH420)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA420-F$19)*AI420","v":{"$error":"#VALUE!"}},{"$f":"IF(I420<1,0,IF(AJ420>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK420<1,AJ420,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ420-F$20)+1.4745)*(AZ420))","v":{"$error":"#VALUE!"}},{"$f":"AM420*(AJ420-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X420^4 - 0.00000000425191*X420^3 - 0.000119669*X420^2 + 0.307616*X420 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN420:AO420)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ419-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR420 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR420 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS420*AZ$62+AT420","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR420+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR420<150,AU420,IF(AZ$62<AX420,AU420,AV420))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B420","v":29.583333333333183},{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"4*(AF420*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D420","v":{"$error":"#VALUE!"}},{"$f":"BF420/(T420/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C420-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C420-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH420*EXP(BI420*BG420)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I420)<(F$42-1),IF((F421+G421)*H421>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7157750497083391,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I421)<(F$42-1),IF((F422+G422)*H422>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7005059961863411,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I422)<(F$42-1),IF((F423+G423)*H423>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6853227907155235,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I423)<(F$42-1),IF((F424+G424)*H424>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6702249506275977,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$f":"T425*AZ425/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I424)<(F$42-1),IF((F425+G425)*H425>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6552119959680129,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E65:E425)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I65:I425)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K65:K425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L65:L425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M65:M425)","v":3125.3567318682167},{"$f":"N425","v":{"$error":"#VALUE!"}},{"$f":"SUM(O65:O425)","v":12.885634761890916}]
[]
[]
[]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C439:C799)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"H29","v":0.17977221153390255}]
[null,null,"Prd Fluid T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN439:BN799)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency"]
[null,0,{"$f":"H19","v":225},{"$f":"T439*AZ439/3.413","v":5.0748463157689727},{"$f":"IF(D439*H$26/1000000-H$33/1000<0,0,D439*H$26/1000000-H$33/1000)","v":22.35419878618152},{"$f":"IF(C439 <= H$37,1,0)","v":0},{"$f":"IF(E439<=(H$31-H$33-H$39)/1000,1,0)*0","v":0},1,{"$f":"(F439+G439)*H439","v":0},{"$f":"IF(I439<1,0,IF(F414>0,1,0))","v":0},{"$f":"I439/(1+$H$40)^B439","v":0},{"$f":"E439/((1+$H$40)^B439)","v":22.35419878618152},{"$f":"($H$34/1000)/((1+$H$40)^B439)","v":22.35419878618152},{"$f":"IF(J439<1, B439,0)","v":0},{"$f":"(1/12)/(1+$H$40)^B439","v":8.3333333333333329E-2},null,{"$f":"C439*1.8+32-H$21-H$22*1.8","v":433.50842841244776},{"$f":"R$9*$Q439^6+S$9*$Q439^5+T$9*$Q439^4+U$9*$Q439^3+V$9*$Q439^2+W$9*$Q439+AA$9","v":411.79910058501531},{"$f":"R$10*$Q439^6+S$10*$Q439^5+T$10*$Q439^4+U$10*$Q439^3+V$10*$Q439^2+W$10*$Q439+AA$10","v":0.60814508662789135},{"$f":"(R439-W$14)-(V$14+460)*(S439-AA$14)","v":96.346650730572492},null,0,{"$f":"(H19+273)*AY439-273","v":169.10106828068882},{"$f":" 10^(- 34.188 +197.47* (C439+273)^-1 - 0.000005851*(C439+273)^2 + 12.245*LOG(C439+273))*60.08*1000","v":366.2333811562786},{"$f":"( 0.00000000000014225*X439^5 - 0.00000000063335*X439^4 + 0.0000011223*X439^3 - 0.00099104*X439^2 + 0.60315*X439 + 238.86)-273","v":98.50112489572831},{"$f":"(((C439+273)*BJ439)-273)","v":117.47207474831418},{"$f":"MAX(Y439:Z439)+F$23","v":118.92689624312762},{"$f":"(0.00000000217642*W439^4 - 0.0000011433197*W439^3 + 0.00020328187235*W439^2 - 0.011554722573*W439 +4.301651536642)*1000","v":4411.7462906005694},{"$f":" 1/(0.00000000000013*W439^4 - 0.00000000006419*W439^3 + 0.00000001365689*W439^2 - 0.00000043857183*W439 +0.001003773308)","v":896.02421101941286},{"$f":"(X$47/AC439)*3600*24/U$48","v":964.2596588065644},{"$f":"AD439/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V439)*365","v":0},{"$f":"U$49/AE439","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB439*AC439*AD439*(Q$50*(AF439-AG439))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH439)","v":{"$error":"#VALUE!"}},{"$f":"H19","v":225},{"$f":"IF(I439<1,0,IF(AJ439>F$37,0,1))","v":0},{"$f":"IF(AK439<1,AJ439,$F$19)","v":225},{"$f":"EXP((-0.42*LN(AJ439-H$20)+1.4745)*(AZ439))","v":0.86657107955877788},{"$f":"AM439*(AJ439-F$20+273)-273","v":156.87145597583702},{"$f":" 0.0000000000249634*X439^4 - 0.00000000425191*X439^3 - 0.000119669*X439^2 + 0.307616*X439 - 0.294394","v":96.554253933043739},{"$f":"MAX(AN439:AO439)","v":156.87145597583702},null,{"$f":"H19-H20","v":223.06023800691543},{"$f":"-0.0006*AR439 - 0.0681","v":-0.20193614280414923},{"$f":"-0.0004*AR439 + 1.0166","v":0.92737590479723375},{"$f":"AS439*AZ$62+AT439","v":0.88775314915800962},{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.87235174226325585},{"$f":"(1-($H$43+273)/(C439-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":1},{"$f":"-0.001*AR439+0.55","v":0.32693976199308461},{"$f":"IF(AR439<150,AU439,IF(AZ436<AX439,AU439,AV439))","v":0.88775314915800962},{"$f":"( -12.447*AW439^2 + 25.389*AW439 - 11.942)*AZ$436","v":0.17977221153390255},null,{"$f":"V439","v":0},{"$f":"AJ439","v":225},{"$f":"4*(AF439*Q$50)^0.5","v":0},null,{"$f":"D439","v":5.0748463157689727},{"$f":"BF439/(T439/3.413)","v":0.17977221153390255},{"$f":"-0.000655*(C439-(F$19-F$27))+1.01964","v":0.87353554410547052},{"$f":"-0.00244*(C439-(F$19-F$27))-0.0567","v":-0.6009669807368736},{"$f":"BH439*EXP(BI439*BG439)","v":0.78408047138215697},null,{"$f":"H$27-AR439","v":0},{"$f":"IF(BL439<0,0,1)","v":1},{"$f":"BM439","v":1}]
[null,{"$f":"B439+1/12","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"T440*AZ440/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D440*H$26/1000000-H$33/1000<0,0,D440*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C440 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I439)<(H$42-1),IF((F440+G440)*H440>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J439=1,1,IF(I440=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I440/(1+H$40)^B440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},22.228515527642035,{"$f":"IF(J440<1, B440,N439)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C440*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK439<1,V439+1/12,X$54/365)","v":8.3333333333333329E-2},{"$f":"IF(V440>V439,(C439+273)*AY440-273,W$65)","v":169.10106828068882},{"$f":" 10^(- 34.188 +197.47* (C440+273)^-1 - 0.000005851*(C440+273)^2 + 12.245*LOG(C440+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C440+273)*BJ440)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y439:Z439)+F$23","v":118.92689624312762},{"$f":"(0.00000000217642*W440^4 - 0.0000011433197*W440^3 + 0.00020328187235*W440^2 - 0.011554722573*W440 +4.301651536642)*1000","v":4411.7462906005694},{"$f":" 1/(0.00000000000013*W440^4 - 0.00000000006419*W440^3 + 0.00000001365689*W440^2 - 0.00000043857183*W440 +0.001003773308)","v":896.02421101941286},{"$f":"(X$47/AC440)*3600*24/U$48","v":964.2596588065644},{"$f":"AD440/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V440)*365","v":30.416666666666664},{"$f":"U$49/AE440","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB440*AC440*AD440*(Q$50*(AF440-AG440))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA440-F$19)*AI440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK440<1,AJ440,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ440-F$20)+1.4745)*(AZ440))","v":{"$error":"#VALUE!"}},{"$f":"AM440*(AJ440-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X440^4 - 0.00000000425191*X440^3 - 0.000119669*X440^2 + 0.307616*X440 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN440:AO440)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ439-F$20","v":223.06023800691543},-0.20193614280414923,{"$f":"-0.0004*AR440 + 1.0166","v":0.92737590479723375},0.88775314915800962,{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.87235174226325585},{"$f":"(1-($H$43+273)/(C440-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR440+0.55","v":0.32693976199308461},{"$f":"IF(AR440<150,AU440,IF(AZ$62<AX440,AU440,AV440))","v":0.88775314915800962},{"$f":"( -12.447*AW440^2 + 25.389*AW440 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,{"$f":"B440","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"4*(AF440*Q$50)^0.5","v":7.1463588871627168},null,{"$f":"D440","v":{"$error":"#VALUE!"}},{"$f":"BF440/(T440/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH440*EXP(BI440*BG440)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR440","v":0},{"$f":"IF(BM439>0,1,IF(BL440<0,0,1))","v":1},{"$f":"IF(BM439=1,0,IF(BM440=0,0,B440))","v":0}]
[null,{"$f":"B440+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I440)<(H$42-1),IF((F441+G441)*H441>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J440=1,1,IF(I441=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.103538905096453,{"$f":"IF(J441<1, B441,N440)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V441>V440,(C440+273)*AY441-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y440:Z440)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W441^4 - 0.0000011433197*W441^3 + 0.00020328187235*W441^2 - 0.011554722573*W441 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W441^4 - 0.00000000006419*W441^3 + 0.00000001365689*W441^2 - 0.00000043857183*W441 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V441)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK441<1,AJ441,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN441:AO441)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ440-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR441 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C440+273)^6 + 0.0000000000022967*(C440+273)^5 - 0.000000002547*(C440+273)^4 + 0.0000014456*(C440+273)^3 - 0.00043516*(C440+273)^2 + 0.063792*(C440+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR441<150,AU441,IF(AZ$62<AX441,AU441,AV441))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B441","v":0.16666666666666666},{"$f":"AJ441","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM440>0,1,IF(BL441<0,0,1))","v":1},{"$f":"IF(BM440=1,0,IF(BM441=0,0,B441))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I441)<(H$42-1),IF((F442+G442)*H442>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J441=1,1,IF(I442=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.979264945585808,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I442)<(H$42-1),IF((F443+G443)*H443>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J442=1,1,IF(I443=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.85568969848854,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I443)<(H$42-1),IF((F444+G444)*H444>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.732809235394875,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA444-F$19)*AI444","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I444)<(H$42-1),IF((F445+G445)*H445>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.610619649981956,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA445-F$19)*AI445","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$f":"AJ446","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I445)<(H$42-1),IF((F446+G446)*H446>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.489117057889676,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$f":"AJ447","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I446)<(H$42-1),IF((F447+G447)*H447>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.368297596597177,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W447^4 - 0.0000011433197*W447^3 + 0.00020328187235*W447^2 - 0.011554722573*W447 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W447^4 - 0.00000000006419*W447^3 + 0.00000001365689*W447^2 - 0.00000043857183*W447 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V447)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK447<1,AJ447,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN447:AO447)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR447 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I447)<(H$42-1),IF((F448+G448)*H448>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.24815742530005,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W448^4 - 0.0000011433197*W448^3 + 0.00020328187235*W448^2 - 0.011554722573*W448 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W448^4 - 0.00000000006419*W448^3 + 0.00000001365689*W448^2 - 0.00000043857183*W448 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V448)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK448<1,AJ448,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN448:AO448)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR448 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I448)<(H$42-1),IF((F449+G449)*H449>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.128692724788287,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W449^4 - 0.0000011433197*W449^3 + 0.00020328187235*W449^2 - 0.011554722573*W449 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W449^4 - 0.00000000006419*W449^3 + 0.00000001365689*W449^2 - 0.00000043857183*W449 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V449)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK449<1,AJ449,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN449:AO449)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR449 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I449)<(H$42-1),IF((F450+G450)*H450>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.009899697324808,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W450^4 - 0.0000011433197*W450^3 + 0.00020328187235*W450^2 - 0.011554722573*W450 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W450^4 - 0.00000000006419*W450^3 + 0.00000001365689*W450^2 - 0.00000043857183*W450 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V450)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK450<1,AJ450,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN450:AO450)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR450 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I450)<(H$42-1),IF((F451+G451)*H451>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.891774566524784,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W451^4 - 0.0000011433197*W451^3 + 0.00020328187235*W451^2 - 0.011554722573*W451 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W451^4 - 0.00000000006419*W451^3 + 0.00000001365689*W451^2 - 0.00000043857183*W451 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V451)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK451<1,AJ451,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN451:AO451)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR451 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I451)<(H$42-1),IF((F452+G452)*H452>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.774313577235549,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I452)<(H$42-1),IF((F453+G453)*H453>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.657512995417243,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I453)<(H$42-1),IF((F454+G454)*H454>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.541369108024121,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I454)<(H$42-1),IF((F455+G455)*H455>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.425878222886485,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I455)<(H$42-1),IF((F456+G456)*H456>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.311036668593339,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I456)<(H$42-1),IF((F457+G457)*H457>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.196840794375657,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I457)<(H$42-1),IF((F458+G458)*H458>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.08328696999035,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I458)<(H$42-1),IF((F459+G459)*H459>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.970371585604838,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I459)<(H$42-1),IF((F460+G460)*H460>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.85809105168229,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I460)<(H$42-1),IF((F461+G461)*H461>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.746441798867558,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I461)<(H$42-1),IF((F462+G462)*H462>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.635420277873656,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I462)<(H$42-1),IF((F463+G463)*H463>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.525022959368957,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I463)<(H$42-1),IF((F464+G464)*H464>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.415246333864996,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I464)<(H$42-1),IF((F465+G465)*H465>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.306086911604901,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I465)<(H$42-1),IF((F466+G466)*H466>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.197541222452447,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I466)<(H$42-1),IF((F467+G467)*H467>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.089605815781759,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I467)<(H$42-1),IF((F468+G468)*H468>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.982277260367606,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I468)<(H$42-1),IF((F469+G469)*H469>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.875552144276316,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I469)<(H$42-1),IF((F470+G470)*H470>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.769427074757338,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I470)<(H$42-1),IF((F471+G471)*H471>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.663898678135357,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I471)<(H$42-1),IF((F472+G472)*H472>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.558963599703073,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I472)<(H$42-1),IF((F473+G473)*H473>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.45461850361454,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I473)<(H$42-1),IF((F474+G474)*H474>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.350860072779113,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I474)<(H$42-1),IF((F475+G475)*H475>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.247685008756029,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I475)<(H$42-1),IF((F476+G476)*H476>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.145090031649527,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I476)<(H$42-1),IF((F477+G477)*H477>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.043071880004579,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I477)<(H$42-1),IF((F478+G478)*H478>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.941627310703218,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I478)<(H$42-1),IF((F479+G479)*H479>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.840753098861455,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I479)<(H$42-1),IF((F480+G480)*H480>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.740446037726731,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I480)<(H$42-1),IF((F481+G481)*H481>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.640702938575991,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I481)<(H$42-1),IF((F482+G482)*H482>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.541520630614333,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I482)<(H$42-1),IF((F483+G483)*H483>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.442895960874164,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I483)<(H$42-1),IF((F484+G484)*H484>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.344825794115017,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I484)<(H$42-1),IF((F485+G485)*H485>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.247307012723862,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I485)<(H$42-1),IF((F486+G486)*H486>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.15033651661599,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I486)<(H$42-1),IF((F487+G487)*H487>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.053911223136478,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I487)<(H$42-1),IF((F488+G488)*H488>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.958028066962171,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I488)<(H$42-1),IF((F489+G489)*H489>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.862684000004275,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I489)<(H$42-1),IF((F490+G490)*H490>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.767875991311421,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I490)<(H$42-1),IF((F491+G491)*H491>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.673601026973323,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I491)<(H$42-1),IF((F492+G492)*H492>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.579856110024981,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I492)<(H$42-1),IF((F493+G493)*H493>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.486638260351395,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I493)<(H$42-1),IF((F494+G494)*H494>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.393944514592832,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I494)<(H$42-1),IF((F495+G495)*H495>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.301771926050623,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I495)<(H$42-1),IF((F496+G496)*H496>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.210117564593478,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I496)<(H$42-1),IF((F497+G497)*H497>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.118978516564361,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I497)<(H$42-1),IF((F498+G498)*H498>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.028351884687844,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I498)<(H$42-1),IF((F499+G499)*H499>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.938234787978017,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I499)<(H$42-1),IF((F500+G500)*H500>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.848624361646893,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR500+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I500)<(H$42-1),IF((F501+G501)*H501>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.759517757013343,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR501+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I501)<(H$42-1),IF((F502+G502)*H502>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.670912141412542,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T503*AZ503/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E503<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I502)<(H$42-1),IF((F503+G503)*H503>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E503/((1+$H$40)^B503)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B503)","v":15.58280469810591},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B503","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q503^6+S$9*$Q503^5+T$9*$Q503^4+U$9*$Q503^3+V$9*$Q503^2+W$9*$Q503+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q503^6+S$10*$Q503^5+T$10*$Q503^4+U$10*$Q503^3+V$10*$Q503^2+W$10*$Q503+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R503-W$14)-(V$14+460)*(S503-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X503^5 - 0.00000000063335*X503^4 + 0.0000011223*X503^3 - 0.00099104*X503^2 + 0.60315*X503 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH503)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I503<1,0,IF(AJ503>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR503 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS503*AZ$62+AT503","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C503-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C503-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D504*H$26/1000000-H$33/1000<0,0,D504*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C504 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I503)<(H$42-1),IF((F504+G504)*H504>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I504/(1+H$40)^B504","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},15.495192626191573,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C504*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK503<1,V503+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V504>V503,(C503+273)*AY504-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C504+273)^-1 - 0.000005851*(C504+273)^2 + 12.245*LOG(C504+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C504+273)*BJ504)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC504)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD504/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE504","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB504*AC504*AD504*(Q$50*(AF504-AG504))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ504-F$20)+1.4745)*(AZ504))","v":{"$error":"#VALUE!"}},{"$f":"AM504*(AJ504-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X504^4 - 0.00000000425191*X504^3 - 0.000119669*X504^2 + 0.307616*X504 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C504-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW504^2 + 25.389*AW504 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$f":"4*(AF504*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D504","v":{"$error":"#VALUE!"}},{"$f":"BF504/(T504/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH504*EXP(BI504*BG504)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR504","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B504+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I504)<(H$42-1),IF((F505+G505)*H505>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.408073140515326,{"$f":"IF(J505<1, B505,N504)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y504:Z504)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ504-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C504+273)^6 + 0.0000000000022967*(C504+273)^5 - 0.000000002547*(C504+273)^4 + 0.0000014456*(C504+273)^3 - 0.00043516*(C504+273)^2 + 0.063792*(C504+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR505<150,AU505,IF(AZ$62<AX505,AU505,AV505))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B505","v":5.4999999999999973},{"$f":"AJ505","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM504>0,1,IF(BL505<0,0,1))","v":1},{"$f":"IF(BM504=1,0,IF(BM505=0,0,B505))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I505)<(H$42-1),IF((F506+G506)*H506>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.321443471582089,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I506)<(H$42-1),IF((F507+G507)*H507>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J506=1,1,IF(I507=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.235300865467872,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I507)<(H$42-1),IF((F508+G508)*H508>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.149642583732225,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I508)<(H$42-1),IF((F509+G509)*H509>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.064465903331181,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA509-F$19)*AI509","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I509)<(H$42-1),IF((F510+G510)*H510>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.979768116530698,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$f":"AJ511","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I510)<(H$42-1),IF((F511+G511)*H511>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.89554653082058,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I511)<(H$42-1),IF((F512+G512)*H512>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.811798468828874,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I512)<(H$42-1),IF((F513+G513)*H513>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.728521268236772,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I513)<(H$42-1),IF((F514+G514)*H514>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.645712281693969,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I514)<(H$42-1),IF((F515+G515)*H515>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.563368876734499,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W515^4 - 0.0000011433197*W515^3 + 0.00020328187235*W515^2 - 0.011554722573*W515 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W515^4 - 0.00000000006419*W515^3 + 0.00000001365689*W515^2 - 0.00000043857183*W515 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V515)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK515<1,AJ515,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN515:AO515)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR515 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I515)<(H$42-1),IF((F516+G516)*H516>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.481488435693063,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I516)<(H$42-1),IF((F517+G517)*H517>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.400068355621803,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I517)<(H$42-1),IF((F518+G518)*H518>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.319106048207564,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I518)<(H$42-1),IF((F519+G519)*H519>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.238598939689604,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I519)<(H$42-1),IF((F520+G520)*H520>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.158544470777784,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I520)<(H$42-1),IF((F521+G521)*H521>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.0789400965712,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I521)<(H$42-1),IF((F522+G522)*H522>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.999783286477291,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I522)<(H$42-1),IF((F523+G523)*H523>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.921071524131385,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I523)<(H$42-1),IF((F524+G524)*H524>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.842802307316708,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I524)<(H$42-1),IF((F525+G525)*H525>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.764973147884836,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I525)<(H$42-1),IF((F526+G526)*H526>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.687581571676608,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I526)<(H$42-1),IF((F527+G527)*H527>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.610625118443458,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I527)<(H$42-1),IF((F528+G528)*H528>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.534101341769219,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I528)<(H$42-1),IF((F529+G529)*H529>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.458007808992342,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I529)<(H$42-1),IF((F530+G530)*H530>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.382342101128565,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I530)<(H$42-1),IF((F531+G531)*H531>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.307101812794023,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I531)<(H$42-1),IF((F532+G532)*H532>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.232284552128769,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I532)<(H$42-1),IF((F533+G533)*H533>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.15788794072075,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I533)<(H$42-1),IF((F534+G534)*H534>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.083909613530182,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I534)<(H$42-1),IF((F535+G535)*H535>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.010347218814381,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I535)<(H$42-1),IF((F536+G536)*H536>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.937198418052999,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I536)<(H$42-1),IF((F537+G537)*H537>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.864460885873681,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I537)<(H$42-1),IF((F538+G538)*H538>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.792132309978138,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I538)<(H$42-1),IF((F539+G539)*H539>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.720210391068653,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I539)<(H$42-1),IF((F540+G540)*H540>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.64869284277497,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I540)<(H$42-1),IF((F541+G541)*H541>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.577577391581626,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I541)<(H$42-1),IF((F542+G542)*H542>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.506861776755665,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I542)<(H$42-1),IF((F543+G543)*H543>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.436543750274787,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I543)<(H$42-1),IF((F544+G544)*H544>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.366621076755857,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I544)<(H$42-1),IF((F545+G545)*H545>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.297091533383874,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I545)<(H$42-1),IF((F546+G546)*H546>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.227952909841285,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I546)<(H$42-1),IF((F547+G547)*H547>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.159203008237732,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I547)<(H$42-1),IF((F548+G548)*H548>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.09083964304018,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I548)<(H$42-1),IF((F549+G549)*H549>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.022860641003433,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I549)<(H$42-1),IF((F550+G550)*H550>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.955263841101058,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I550)<(H$42-1),IF((F551+G551)*H551>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.888047094456679,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I551)<(H$42-1),IF((F552+G552)*H552>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.821208264275667,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I552)<(H$42-1),IF((F553+G553)*H553>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.754745225777214,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I553)<(H$42-1),IF((F554+G554)*H554>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.688655866126785,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I554)<(H$42-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.622938084368952,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I555)<(H$42-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.557589791360609,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I556)<(H$42-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.492608909704549,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I557)<(H$42-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.427993373683439,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I558)<(H$42-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.363741129194137,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I559)<(H$42-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.299850133682405,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I560)<(H$42-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.23631835607797,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I561)<(H$42-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.173143776729956,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I562)<(H$42-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.110324387342684,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I563)<(H$42-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.047858190911832,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I564)<(H$42-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.985743201660942,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR565+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I565)<(H$42-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.923977444978298,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T567*AZ567/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E567<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I566)<(H$42-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E567/((1+$H$40)^B567)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B567)","v":10.862558957354155},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B567","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q567^6+S$9*$Q567^5+T$9*$Q567^4+U$9*$Q567^3+V$9*$Q567^2+W$9*$Q567+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q567^6+S$10*$Q567^5+T$10*$Q567^4+U$10*$Q567^3+V$10*$Q567^2+W$10*$Q567+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R567-W$14)-(V$14+460)*(S567-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X567^5 - 0.00000000063335*X567^4 + 0.0000011223*X567^3 - 0.00099104*X567^2 + 0.60315*X567 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH567)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I567<1,0,IF(AJ567>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR567 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS567*AZ$62+AT567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C567-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C567-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D568*H$26/1000000-H$33/1000<0,0,D568*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C568 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I567)<(H$42-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I568/(1+H$40)^B568","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},10.80148578631832,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C568*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK567<1,V567+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V568>V567,(C567+273)*AY568-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C568+273)^-1 - 0.000005851*(C568+273)^2 + 12.245*LOG(C568+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C568+273)*BJ568)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC568)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD568/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE568","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB568*AC568*AD568*(Q$50*(AF568-AG568))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ568-F$20)+1.4745)*(AZ568))","v":{"$error":"#VALUE!"}},{"$f":"AM568*(AJ568-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X568^4 - 0.00000000425191*X568^3 - 0.000119669*X568^2 + 0.307616*X568 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C568-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW568^2 + 25.389*AW568 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$f":"4*(AF568*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D568","v":{"$error":"#VALUE!"}},{"$f":"BF568/(T568/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH568*EXP(BI568*BG568)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR568","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B568+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I568)<(H$42-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.740755990378078,{"$f":"IF(J569<1, B569,N568)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y568:Z568)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ568-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C568+273)^6 + 0.0000000000022967*(C568+273)^5 - 0.000000002547*(C568+273)^4 + 0.0000014456*(C568+273)^3 - 0.00043516*(C568+273)^2 + 0.063792*(C568+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR569<150,AU569,IF(AZ$62<AX569,AU569,AV569))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B569","v":10.833333333333341},{"$f":"AJ569","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM568>0,1,IF(BL569<0,0,1))","v":1},{"$f":"IF(BM568=1,0,IF(BM569=0,0,B569))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I569)<(H$42-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.680367638956479,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I570)<(H$42-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J570=1,1,IF(I571=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.620318812330964,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I571)<(H$42-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.560607601572336,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I572)<(H$42-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.501232108484079,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA573-F$19)*AI573","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I573)<(H$42-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.442190445542009,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$f":"AJ575","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I574)<(H$42-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.383480735834279,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I575)<(H$42-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.325101113001708,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I576)<(H$42-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.267049721178443,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I577)<(H$42-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.209324714932983,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I578)<(H$42-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.151924259209485,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W579^4 - 0.0000011433197*W579^3 + 0.00020328187235*W579^2 - 0.011554722573*W579 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W579^4 - 0.00000000006419*W579^3 + 0.00000001365689*W579^2 - 0.00000043857183*W579 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V579)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK579<1,AJ579,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN579:AO579)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR579 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I579)<(H$42-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.094846529269452,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I580)<(H$42-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.038089710633711,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I581)<(H$42-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9816519990247414,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I582)<(H$42-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9255316003093057,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I583)<(H$42-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8697267304414282,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I584)<(H$42-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8142356154056749,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I585)<(H$42-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7590564911607505,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I586)<(H$42-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7041876035834331,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I587)<(H$42-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6496272084128059,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I588)<(H$42-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5953735711948021,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I589)<(H$42-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5414249672270817,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I590)<(H$42-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4877796815041862,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I591)<(H$42-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4344360086630346,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I592)<(H$42-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3813922529286966,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I593)<(H$42-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3286467280604999,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I594)<(H$42-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2761977572984122,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I595)<(H$42-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2240436733097422,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I596)<(H$42-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1721828181361396,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I597)<(H$42-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1206135431408821,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I598)<(H$42-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0693342089564748,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I599)<(H$42-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0183431854325224,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I600)<(H$42-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9676388515839225,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I601)<(H$42-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9172195955393239,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I602)<(H$42-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8670838144898898,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I603)<(H$42-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8172299146383448,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I604)<(H$42-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7676563111483112,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I605)<(H$42-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.718361428093921,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I606)<(H$42-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6693436984097261,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I607)<(H$42-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6206015638408768,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I608)<(H$42-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5721334748935849,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I609)<(H$42-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5239378907858683,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I610)<(H$42-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4760132793985683,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I611)<(H$42-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4283581172266508,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I612)<(H$42-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3809708893307633,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I613)<(H$42-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3338500892890828,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I614)<(H$42-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2869942191494257,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I615)<(H$42-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2404017893816253,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I616)<(H$42-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1940713188301935,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I617)<(H$42-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.148001334667212,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I618)<(H$42-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.102190372345536,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I619)<(H$42-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.056636975552216,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I620)<(H$42-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0113396961622243,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I621)<(H$42-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9662970941923952,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I622)<(H$42-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9215077377556682,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I623)<(H$42-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8769702030155582,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I624)<(H$42-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8326830741408981,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I625)<(H$42-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7886449432608211,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I626)<(H$42-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7448544104200208,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I627)<(H$42-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7013100835342261,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I628)<(H$42-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6580105783459693,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR629+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I629)<(H$42-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6149545183805669,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T631*AZ631/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E631<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I630)<(H$42-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E631/((1+$H$40)^B631)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B631)","v":7.5721405349023652},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B631","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q631^6+S$9*$Q631^5+T$9*$Q631^4+U$9*$Q631^3+V$9*$Q631^2+W$9*$Q631+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q631^6+S$10*$Q631^5+T$10*$Q631^4+U$10*$Q631^3+V$10*$Q631^2+W$10*$Q631+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R631-W$14)-(V$14+460)*(S631-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X631^5 - 0.00000000063335*X631^4 + 0.0000011223*X631^3 - 0.00099104*X631^2 + 0.60315*X631 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH631)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I631<1,0,IF(AJ631>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR631 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS631*AZ$62+AT631","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C631-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C631-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D632*H$26/1000000-H$33/1000<0,0,D632*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C632 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I631)<(H$42-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I632/(1+H$40)^B632","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},7.5295672668712283,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C632*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK631<1,V631+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V632>V631,(C631+273)*AY632-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C632+273)^-1 - 0.000005851*(C632+273)^2 + 12.245*LOG(C632+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C632+273)*BJ632)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC632)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD632/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE632","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB632*AC632*AD632*(Q$50*(AF632-AG632))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ632-F$20)+1.4745)*(AZ632))","v":{"$error":"#VALUE!"}},{"$f":"AM632*(AJ632-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X632^4 - 0.00000000425191*X632^3 - 0.000119669*X632^2 + 0.307616*X632 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C632-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW632^2 + 25.389*AW632 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$f":"4*(AF632*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D632","v":{"$error":"#VALUE!"}},{"$f":"BF632/(T632/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH632*EXP(BI632*BG632)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR632","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B632+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I632)<(H$42-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4872333608992729,{"$f":"IF(J633<1, B633,N632)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y632:Z632)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ632-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C632+273)^6 + 0.0000000000022967*(C632+273)^5 - 0.000000002547*(C632+273)^4 + 0.0000014456*(C632+273)^3 - 0.00043516*(C632+273)^2 + 0.063792*(C632+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR633<150,AU633,IF(AZ$62<AX633,AU633,AV633))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B633","v":16.166666666666707},{"$f":"AJ633","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM632>0,1,IF(BL633<0,0,1))","v":1},{"$f":"IF(BM632=1,0,IF(BM633=0,0,B633))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I633)<(H$42-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4451374712078451,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I634)<(H$42-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J634=1,1,IF(I635=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4032782595847371,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I635)<(H$42-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3616543953416445,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I636)<(H$42-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3202645552718684,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA637-F$19)*AI637","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I637)<(H$42-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2791074236082469,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$f":"AJ639","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I638)<(H$42-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.23818169198133,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I639)<(H$42-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1974860593777858,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I640)<(H$42-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1570192320990422,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I641)<(H$42-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1167799237201619,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I642)<(H$42-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0767668550489446,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W643^4 - 0.0000011433197*W643^3 + 0.00020328187235*W643^2 - 0.011554722573*W643 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W643^4 - 0.00000000006419*W643^3 + 0.00000001365689*W643^2 - 0.00000043857183*W643 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V643)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK643<1,AJ643,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN643:AO643)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR643 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I643)<(H$42-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0369787540852657,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I644)<(H$42-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9974143559806352,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I645)<(H$42-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9580724029979928,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I646)<(H$42-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9189516444717221,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I647)<(H$42-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8800508367678983,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I648)<(H$42-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8413687432447441,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I649)<(H$42-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8029041342133221,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I650)<(H$42-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7646557868984463,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I651)<(H$42-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7266224853998073,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I652)<(H$42-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6888030206533173,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I653)<(H$42-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6511961903926817,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I654)<(H$42-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6138007991111705,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I655)<(H$42-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5766156580236199,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I656)<(H$42-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5396395850286373,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I657)<(H$42-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5028714046710281,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I658)<(H$42-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4663099481044206,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I659)<(H$42-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.429954053054117,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I660)<(H$42-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3938025637801399,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I661)<(H$42-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3578543310404934,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I662)<(H$42-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3221082120546281,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I663)<(H$42-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.286563070467114,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I664)<(H$42-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2512177763115178,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I665)<(H$42-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2160712059744743,{"$error":"#VALUE!"},2.3172645943875962E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I666)<(H$42-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1811222421599838,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I667)<(H$42-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1463697738538556,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I668)<(H$42-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1118126962884514,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I669)<(H$42-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0774499109075073,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I670)<(H$42-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0432803253312395,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I671)<(H$42-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0093028533216097,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I672)<(H$42-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9755164147477995,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I673)<(H$42-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9419199355518684,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I674)<(H$42-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9085123477146109,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I675)<(H$42-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8752925892216075,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I676)<(H$42-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8422596040294605,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I677)<(H$42-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8094123420322239,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I678)<(H$42-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7767497590280215,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I679)<(H$42-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7442708166858507,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I680)<(H$42-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7119744825125762,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I681)<(H$42-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6798597298201052,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I682)<(H$42-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6479255376927515,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I683)<(H$42-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6161708909547805,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I684)<(H$42-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5845947801381355,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I685)<(H$42-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5531962014503495,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I686)<(H$42-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5219741567426324,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I687)<(H$42-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4909276534781437,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I688)<(H$42-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4600557047004363,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I689)<(H$42-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4293573290020847,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I690)<(H$42-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3988315504934832,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I691)<(H$42-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3684773987718284,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I692)<(H$42-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3382939088902637,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR693+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I693)<(H$42-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3082801213272068,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$f":"T695*AZ695/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E695<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I694)<(H$42-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E695/((1+$H$40)^B695)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B695)","v":5.2784350819558483},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B695","v":1.967726932959446E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q695^6+S$9*$Q695^5+T$9*$Q695^4+U$9*$Q695^3+V$9*$Q695^2+W$9*$Q695+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q695^6+S$10*$Q695^5+T$10*$Q695^4+U$10*$Q695^3+V$10*$Q695^2+W$10*$Q695+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R695-W$14)-(V$14+460)*(S695-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X695^5 - 0.00000000063335*X695^4 + 0.0000011223*X695^3 - 0.00099104*X695^2 + 0.60315*X695 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH695)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I695<1,0,IF(AJ695>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR695 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS695*AZ$62+AT695","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C695-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C695-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D696*H$26/1000000-H$33/1000<0,0,D696*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C696 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I695)<(H$42-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I696/(1+H$40)^B696","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},5.248757842013819,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$f":"C696*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK695<1,V695+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V696>V695,(C695+273)*AY696-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C696+273)^-1 - 0.000005851*(C696+273)^2 + 12.245*LOG(C696+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C696+273)*BJ696)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC696)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD696/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE696","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB696*AC696*AD696*(Q$50*(AF696-AG696))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ696-F$20)+1.4745)*(AZ696))","v":{"$error":"#VALUE!"}},{"$f":"AM696*(AJ696-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X696^4 - 0.00000000425191*X696^3 - 0.000119669*X696^2 + 0.307616*X696 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C696-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW696^2 + 25.389*AW696 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$f":"4*(AF696*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D696","v":{"$error":"#VALUE!"}},{"$f":"BF696/(T696/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH696*EXP(BI696*BG696)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR696","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B696+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I696)<(H$42-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2192474580730286,{"$f":"IF(J697<1, B697,N696)","v":{"$error":"#VALUE!"}},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y696:Z696)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ696-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C696+273)^6 + 0.0000000000022967*(C696+273)^5 - 0.000000002547*(C696+273)^4 + 0.0000014456*(C696+273)^3 - 0.00043516*(C696+273)^2 + 0.063792*(C696+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR697<150,AU697,IF(AZ$62<AX697,AU697,AV697))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B697","v":21.499999999999964},{"$f":"AJ697","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM696>0,1,IF(BL697<0,0,1))","v":1},{"$f":"IF(BM696=1,0,IF(BM697=0,0,B697))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I697)<(H$42-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1899029920096771,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I698)<(H$42-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J698=1,1,IF(I699=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1607235109744272,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I699)<(H$42-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.131708087362755,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I700)<(H$42-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1028557987854581,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA701-F$19)*AI701","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I701)<(H$42-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0741657280393353,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$f":"AJ703","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I702)<(H$42-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0456369630780262,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I703)<(H$42-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0172685969830217,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I704)<(H$42-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9890597279348299,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I705)<(H$42-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.961009459184309,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I706)<(H$42-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.933116899024161,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W707^4 - 0.0000011433197*W707^3 + 0.00020328187235*W707^2 - 0.011554722573*W707 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W707^4 - 0.00000000006419*W707^3 + 0.00000001365689*W707^2 - 0.00000043857183*W707 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V707)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK707<1,AJ707,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN707:AO707)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR707 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I707)<(H$42-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9053811607605819,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I708)<(H$42-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8778013626850774,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I709)<(H$42-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8503766280464307,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I710)<(H$42-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8231060850228333,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I711)<(H$42-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7959888666941684,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I712)<(H$42-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7690241110144509,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I713)<(H$42-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7422109607844298,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I714)<(H$42-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7155485636243277,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I715)<(H$42-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6890360719467532,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I716)<(H$42-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6626726429297518,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I717)<(H$42-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6364574384900124,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I718)<(H$42-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6103896252562286,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I719)<(H$42-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5844683745426043,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I720)<(H$42-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5586928623225065,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I721)<(H$42-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5330622692022766,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I722)<(H$42-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5075757803951761,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I723)<(H$42-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4822325856954883,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I724)<(H$42-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4570318794527628,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I725)<(H$42-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4319728605462005,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I726)<(H$42-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4070547323591889,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I727)<(H$42-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3822767027539795,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I728)<(H$42-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3576379840465016,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I729)<(H$42-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3331377929813248,{"$error":"#VALUE!"},1.6153332961545978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I730)<(H$42-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3087753507067612,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I731)<(H$42-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2845498827501016,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I732)<(H$42-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.260460618993001,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I733)<(H$42-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2365067936469911,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I734)<(H$42-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2126876452291393,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I735)<(H$42-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1890024165378428,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I736)<(H$42-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1654503546287538,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I737)<(H$42-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1420307107908449,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I738)<(H$42-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1187427405226105,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I739)<(H$42-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J739=1,1,IF(I740=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0955857035083953,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I740)<(H$42-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J740=1,1,IF(I741=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0725588635948649,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I741)<(H$42-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J741=1,1,IF(I742=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0496614887675966,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I742)<(H$42-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0268928511278173,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I743)<(H$42-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0042522268692569,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I744)<(H$42-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9817388962551448,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I745)<(H$42-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9593521435953223,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I746)<(H$42-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9370912572234986,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I747)<(H$42-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9149555294746232,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I748)<(H$42-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.89294425666239,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I749)<(H$42-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.871056739056868,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I750)<(H$42-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8492922808622558,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I751)<(H$42-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.827650190194765,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I752)<(H$42-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8061297790606239,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I753)<(H$42-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7847303633342055,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I754)<(H$42-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7634512627362806,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I755)<(H$42-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7422918008123935,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I756)<(H$42-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7212513049113531,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR757+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I757)<(H$42-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7003291061638564,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$f":"T759*AZ759/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E759<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$439:I758)<(H$42-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E759/((1+$H$40)^B759)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B759)","v":3.6795245394612173},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B759","v":1.3716753970383681E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q759^6+S$9*$Q759^5+T$9*$Q759^4+U$9*$Q759^3+V$9*$Q759^2+W$9*$Q759+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q759^6+S$10*$Q759^5+T$10*$Q759^4+U$10*$Q759^3+V$10*$Q759^2+W$10*$Q759+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R759-W$14)-(V$14+460)*(S759-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X759^5 - 0.00000000063335*X759^4 + 0.0000011223*X759^3 - 0.00099104*X759^2 + 0.60315*X759 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH759)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I759<1,0,IF(AJ759>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR759 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS759*AZ$62+AT759","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C759-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C759-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D760*H$26/1000000-H$33/1000<0,0,D760*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C760 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I759)<(H$42-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I760/(1+H$40)^B760","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.6588369434342307,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$f":"C760*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK759<1,V759+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V760>V759,(C759+273)*AY760-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C760+273)^-1 - 0.000005851*(C760+273)^2 + 12.245*LOG(C760+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C760+273)*BJ760)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC760)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD760/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE760","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB760*AC760*AD760*(Q$50*(AF760-AG760))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ760-F$20)+1.4745)*(AZ760))","v":{"$error":"#VALUE!"}},{"$f":"AM760*(AJ760-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X760^4 - 0.00000000425191*X760^3 - 0.000119669*X760^2 + 0.307616*X760 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C760-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW760^2 + 25.389*AW760 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$f":"4*(AF760*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D760","v":{"$error":"#VALUE!"}},{"$f":"BF760/(T760/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH760*EXP(BI760*BG760)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR760","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B760+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I760)<(H$42-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6382656604321437,{"$f":"IF(J761<1, B761,N760)","v":{"$error":"#VALUE!"}},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y760:Z760)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ760-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C760+273)^6 + 0.0000000000022967*(C760+273)^5 - 0.000000002547*(C760+273)^4 + 0.0000014456*(C760+273)^3 - 0.00043516*(C760+273)^2 + 0.063792*(C760+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR761<150,AU761,IF(AZ$62<AX761,AU761,AV761))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B761","v":26.833333333333222},{"$f":"AJ761","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM760>0,1,IF(BL761<0,0,1))","v":1},{"$f":"IF(BM760=1,0,IF(BM761=0,0,B761))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I761)<(H$42-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6178100365017491,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I762)<(H$42-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5974694213665979,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I763)<(H$42-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5772431684063268,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I764)<(H$42-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5571306346361009,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA765-F$19)*AI765","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I765)<(H$42-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5371311806861772,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$f":"AJ767","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I766)<(H$42-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5172441707815749,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I767)<(H$42-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4974689727218662,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I768)<(H$42-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4778049578610815,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I769)<(H$42-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4582515010877191,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I770)<(H$42-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4388079808048788,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W771^4 - 0.0000011433197*W771^3 + 0.00020328187235*W771^2 - 0.011554722573*W771 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W771^4 - 0.00000000006419*W771^3 + 0.00000001365689*W771^2 - 0.00000043857183*W771 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V771)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK771<1,AJ771,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN771:AO771)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR771 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I771)<(H$42-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4194737789104992,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I772)<(H$42-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4002482807777072,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I773)<(H$42-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3811308752352822,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I774)<(H$42-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3621209545482253,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I775)<(H$42-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3432179143984389,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I776)<(H$42-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3244211538655177,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I777)<(H$42-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3057300754076446,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I778)<(H$42-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2871440848425961,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I779)<(H$42-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2686625913288498,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I780)<(H$42-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2502850073468079,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I781)<(H$42-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2320107486801142,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I782)<(H$42-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2138392343970854,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I783)<(H$42-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1957698868322448,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I784)<(H$42-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1778021315679537,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I785)<(H$42-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1599353974161546,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I786)<(H$42-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.142169116400213,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I787)<(H$42-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1245027237368612,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I788)<(H$42-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1069356578182434,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I789)<(H$42-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0894673601940634,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I790)<(H$42-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0720972755538303,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I791)<(H$42-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.054824851709208,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I792)<(H$42-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0376495395764582,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I793)<(H$42-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0205707931589871,{"$error":"#VALUE!"},1.1260266367446311E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I794)<(H$42-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0035880695299899,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I795)<(H$42-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9867008288151844,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I796)<(H$42-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9699085341756604,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I797)<(H$42-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9532106517908008,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I798)<(H$42-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9366066508413238,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E439:E799)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I439:I799)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K439:K799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L439:L799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M439:M799)","v":3456.5764914412839},{"$f":"N799","v":{"$error":"#VALUE!"}},{"$f":"SUM(O439:O799)","v":12.885634761890916}]

{"sheet":"Reservoir F1","index":27,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!I47","v":60},{"$f":"Geofluid!I48","v":28.093532960000005},{"$f":"Geofluid!I49","v":5.5531784907809009E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":225},null,{"$f":"'Summary A1'!J50","v":225}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":437},null,{"$f":"H17*1.8+32","v":437},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":1.9397619930845797},null,{"$f":"'Summary A1'!J56","v":1.9397619930845797},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":3.4915715875522437},null,{"$f":"H19*1.8","v":3.4915715875522437},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":100.26818984999997},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":100.26818984999997},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H310","v":3870373.2484925054},null,{"$f":"'Summary A1'!J310","v":4667582.5980431717},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,{"$f":"'Summary A1'!J277","v":223.06023800691543},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.7273754384315172},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.7273754384315172}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1- Reference'!P24","v":0.37732552495153593},null,{"$f":"'Flash Plant F1- Improved'!P15","v":0.38958735734990313}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!H52","v":28.229314600226338},null,{"$f":"Geofluid!I52","v":28.229314600226338}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H307/F29","v":0.37096564574605045},null,{"$f":"'Summary A1'!J307/H29","v":0.38302080309135433}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":28.713281331296603},null,{"$f":"Geofluid!D52","v":28.713281331296603}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":41225.826187565523},null,{"$f":"H27*H26*H23/1000","v":51333.065565045246}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.31672040624065823},null,{"$f":"'Summary A1'!J237","v":0.28560085162801591}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":1225.8261875655223},null,{"$f":"H31*H23/1000","v":1333.0655650452368}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":40000},null,{"$f":"H30-H32","v":50000.000000000007}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!H46","v":15.555555555555555},null,{"$f":"Geofluid!I46","v":15.555555555555555}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":35.049999999999997},null,{"$f":"'Summary A1'!J179","v":35.049999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":189.95},null,{"$f":"H17-H35","v":189.95}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":20000},null,{"$f":"0.5*H33","v":25000.000000000004}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!H61*1000","v":300000},null,{"$f":"'Summary A1'!J61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":7},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":5}]
[null,null,null,"To","C",{"$f":"F34","v":15.555555555555555},null,{"$f":"H34","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.7191151875480319},null,{"$f":"(H24+273)/(H41+273)","v":1.7191151875480319}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.41830541243353414},null,{"$f":"1-(H41+273)/(H24+273)","v":0.41830541243353414}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":33.279281437693385},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":33.279281437693385}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":30},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000},{"$f":"AI48","v":1000},{"$f":"AJ48","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89048754989716838},null,{"$f":"L1035/M1035","v":0.89091091092771313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000},{"$f":"AK48+AI$48+1/12","v":2000.0833333333333},2000.0833333333333]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<29.99,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<29.99,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000},3000.1666666666665,3000.1666666666665]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000},4000.25,4000.25]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000},5000.333333333333,5000.333333333333]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608963995651742},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000},6000.4166666666661,6000.4166666666661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000},7000.4999999999991,7000.4999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000},8000.5833333333321,8000.5833333333321]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.37732552495153593},null,null,null,null,null,null,null,{"$f":"F48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":60},{"$f":"W11","v":28.093532960000005},{"$f":"X11","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":27.927906922783155},null,{"$f":"MIN(AD63:AD543)","v":27.927906922783155},{"$f":"MIN(AE63:AE543)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":225},{"$f":"V63*T63/3.413","v":10.650930450877357},{"$f":"D63*F$23/1000000-F$32/1000","v":39.997250101064417},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":39.997250101064417},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":40},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":433.50842841244776},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":411.78694064258809},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.60813406104670542},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":96.340224090361914},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37732552495153593},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":39.997250101064417},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":39.997250101064417},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":225},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":224.90625},{"$f":"V64*T64/3.413","v":10.640961482281002},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":39.958666471694016},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":39.734004632677028},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":39.775105769181621},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":433.33967841244777},411.59980022475173,0.60792701031138996,96.260750054889627,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99981113776363606},0.37728359189302074,{"$f":"V64/V$59","v":0.99988886768654051},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":39.958666471694016},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":39.958666471694016},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":224.953125},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":224.81253906250001},10.631000735018375,39.920114661953761,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":39.472486398029886},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":39.551475973739635},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.4127635393894,0.60772003184347156,96.181342172844836,0.99962235421987067,0.37724162180450183,0.99977763723499791,null,0.16666666666666666,null,{"$f":"IF(AA64>0,AA64,IF(K65=0,0,B65))","v":0},{"$f":"IF(AA64>0,AB64,E65)","v":39.920114661953761},null,{"$f":"IF(B65<=AD$59,E65,AD64)","v":39.920114661953761},{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":224.90626302083334},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,10.62104820119181,39.881594641276706,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,{"$f":"I66/(1+$F$38)^B66","v":0},39.21268408935039,39.329103504568494,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,433.00238932065088,411.2258304912674,0.60751312558981374,96.102000376624915,0.99943364933591505,0.37719961466571844,0.99966630859167649,null,0.25,null,0,39.881594641276706,null,{"$f":"IF(B66<=AD$59,E66,AD65)","v":39.881594641276706},{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":224.85941405843101},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.61110387291639,39.84310637914529,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,38.954586472799996,39.107981292532585,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.03900098530818,0.60730629149737558,96.022724598733532,0.99924502307899454,0.37715757045641357,0.99955488170289053,null,0.33333333333333331,null,0,39.84310637914529,null,39.84310637914529,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":224.81257810872535},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.6011677423199,39.804649845091106,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,38.698182387990805,38.8881023082415,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,432.66538124454007,410.85227492659004,0.60709952951321244,95.943514771780201,0.99905647541634768,0.37711548915633364,0.99944335651496341,null,0.41666666666666663,null,0,39.804649845091106,null,39.804649845091106,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":224.76575516765004},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.591239801542825,39.766225008694896,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,38.443460747505569,38.669459561826542,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.66565222034694,0.60689283958447549,95.864370828480332,0.99886800631522699,0.37707337074522879,0.99933173297422817,null,0.49999999999999994,null,0,39.766225008694896,null,39.766225008694896,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":224.71894523114017},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.581320042738321,39.72783183958645,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,38.190410536420707,38.452046102718555,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.4791327719679,0.60668622165841091,95.785292701654896,0.99867961574289832,0.37703121520285271,0.99922001102702762,null,0.58333333333333326,null,0,39.72783183958645,null,39.72783183958645,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":224.67214829513213},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.571408458072156,39.689470307444353,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,37.93902081183235,38.235855019426971,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.29271648699682,0.6064796756823605,95.706280324230022,0.99849130366664163,0.37698902250896293,0.99910819061971434,null,0.66666666666666663,null,0,39.689470307444353,null,39.689470307444353,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":224.6253643555637},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.561505039722736,39.651140381996129,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,37.689280702385737,38.020879439320048,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.10640327113231,0.60627320160376119,95.627333629237171,0.99830307005374996,0.37694679264332048,0.99899627169865046,null,0.75,null,0,39.651140381996129,null,39.651140381996129,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":224.57859340837399},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.551609779880977,39.612842033017699,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,37.441179407807219,37.807112528406442,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.92019303022687,0.60606679937014496,95.548452549812168,0.99811491487153026,0.37690452558569004,0.99888425421020755,null,0.83333333333333337,null,0,39.612842033017699,null,39.612842033017699,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":224.53183544950346},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.54172267075038,39.574575230333714,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,37.194706198440024,37.59454749111795,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.73408567028696,0.60586046892913836,95.469637019195659,0.99792683808730309,0.37686222131584018,0.99877213810076793,null,0.91666666666666674,null,0,39.574575230333714,null,39.574575230333714,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":224.48509047489401},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.531843704546981,39.536339943817318,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,36.949850414782539,37.383177570093459,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.54808109747268,0.60565421022846244,95.390886970732879,0.99773883966840293,0.37681987981354315,0.99865992331672304,null,1,null,0,39.536339943817318,null,39.536339943817318,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":224.43835848048872},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.52197287349925,39.498136143389786,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,36.706601467029543,37.172996045964133,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,431.32015441726321,409.36217921809708,0.60544802321593283,95.312202337872691,0.99755091958217723,0.37677750105857488,0.99854760980447466,null,1.0833333333333333,null,0,39.498136143389786,null,39.498136143389786,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":224.39163946223221},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.512110169848121,39.459963799020649,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,36.464948834616841,36.963996237139845,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,431.15231619809452,409.17637993862598,0.60524190783945897,95.23358305416798,0.99736307779598732,0.37673508503071507,0.9984351975104343,null,1.1666666666666665,null,0,39.459963799020649,null,39.459963799020649,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":224.34493341607032},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.502255585847003,39.421822880727696,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,36.224882065768831,36.756171499596718,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,430.98454791151721,408.99068316567798,0.60503586404704446,95.155029053275541,0.99717531427720851,0.37669263170974721,0.99832268638102339,null,1.2499999999999998,null,0,39.421822880727696,null,39.421822880727696,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":224.29824033795026},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.492409113761623,39.383713358576422,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,35.98639077704842,36.549515226665967,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.80508880602355,0.60482989178678703,95.076540268954943,0.99698762899322901,0.37665014107545874,0.998210076362674,null,1.333333333333333,null,0,39.383713358576422,null,39.383713358576422,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":224.25156022382066},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.482570745870163,39.345635202680491,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,35.749464652910916,36.344020848823831,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.61959676658523,0.60462399100687725,94.998116635069721,0.99680002191145123,0.37660761310764074,0.99809736740182786,null,1.4166666666666663,null,0,39.345635202680491,null,39.345635202680491,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":224.20489306963145},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.472740474463073,39.307588383201065,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,35.514093445259725,36.139681833482747,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.43420695443677,0.60441816165559981,94.919758085585556,0.996612492999291,0.37656504778608829,0.99798455944493736,null,1.4999999999999996,null,0,39.307588383201065,null,39.307588383201065,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":224.15823887133391},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.462918291843133,39.269572870347041,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,35.280266973005851,35.936491684783704,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.24891927680324,0.60421240368133222,94.841464554571132,0.99642504222417738,0.37652244509060018,0.99787165243846443,null,1.5833333333333328,null,0,39.269572870347041,null,39.269572870347041,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":224.11159762488063},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,10.453104190325442,39.23158863437498,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,35.047975121629925,35.734443943389692,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.06373364106042,0.60400671703254472,94.763235976197848,0.99623766955355342,0.37647980500097911,0.99775864632888156,null,1.6666666666666661,null,0,39.23158863437498,null,39.23158863437498,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":224.06496932622568},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,10.443298162237289,39.193635645588628,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,34.817207842746775,35.533532186280418,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.87864995473484,0.60380110165780143,94.685072284738737,0.99605037495487547,0.37643712749703179,0.997645541062672,null,1.7499999999999993,null,0,39.193635645588628,null,39.193635645588628,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":224.01835397132433},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,10.433500199918255,39.155713874339291,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,34.587955153673619,35.333750026548081,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.69366812550282,0.60359555750575777,94.606973414569438,0.99586315839561368,0.37639441255856881,0.997532336586329,null,1.8333333333333326,null,0,39.155713874339291,null,39.155713874339291,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":223.97175155613323},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,10.423710295720062,39.11782329102531,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,34.360207137000259,35.135091113194349,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.50878806119073,0.60339008452516252,94.528939300166883,0.99567601984325149,0.37635166016540461,0.99741903284635625,null,1.9166666666666659,null,0,39.11782329102531,null,39.11782329102531,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":223.92516207661049},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,10.413928442006624,39.07996386609215,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,34.133953940162591,34.937549130928467,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.32400966977445,0.60318468266485659,94.450969876109696,0.99548895926528624,0.37630887029735771,0.99730562978926807,null,1.9999999999999991,null,0,39.07996386609215,null,39.07996386609215,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":223.87858552871546},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,10.404154631153983,39.042135570032258,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,33.909185775018798,34.741117799966474,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.13933285937884,0.60297935187377272,94.373065077077683,0.99530197662922848,0.37626604293425059,0.99719212736158935,null,2.0833333333333326,null,0,39.042135570032258,null,39.042135570032258,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":223.83202190840879},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,10.394388855550313,39.004338373385039,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,33.685892917428355,34.545790875831628,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.9547575382777,0.60277409210093535,94.295224837852004,0.9951150719026024,0.37622317805590955,0.99707852550985532,null,2.1666666666666661,null,0,39.004338373385039,null,39.004338373385039,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":223.78547121165263},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,10.384631107595851,38.966572246736554,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,33.464065706833516,34.351562149155811,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.77028361489357,0.60256890329546142,94.217449093314315,0.99492824505294575,0.37618027564216511,0.99696482418061194,null,2.2499999999999996,null,0,38.966572246736554,null,38.966572246736554,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":223.73893343441037},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,10.374881379702911,38.928837160719638,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,33.243694545843979,34.158425445482209,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.58591099779687,0.60236378540655844,94.13973777844717,0.99474149604780981,0.37613733567285185,0.99685102332041631,null,2.333333333333333,null,0,38.928837160719638,null,38.928837160719638,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":223.69240857264674},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,10.365139664295791,38.89113308601349,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,33.024769899823752,33.966374625069001,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.40163959570589,0.60215873838352585,94.062090828333112,0.99455482485475932,0.37609435812780817,0.99673712287583538,null,2.4166666666666665,null,0,38.89113308601349,null,38.89113308601349,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":223.64589662232785},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,10.355405953810846,38.853459993343989,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,32.807282296481361,33.775403582694153,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.2174693174868,0.60195376217575403,93.984508178155352,0.99436823144137254,0.3760513429868767,0.99662312279344767,null,2.5,null,0,38.853459993343989,null,38.853459993343989,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":223.59939757942118},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,10.345680240696369,38.81581785348321,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,32.591222325462105,33.585506247461403,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.03340007215257,0.60174885673272416,93.906989763196691,0.99418171577524139,0.37600829022990423,0.99650902301984234,null,2.5833333333333335,null,0,38.81581785348321,null,38.81581785348321,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":223.55291143989552},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,10.335962517412572,38.778206637249347,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,32.376580637943192,33.396676582607185,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.84943176886333,0.60154402200400869,93.829535518839464,0.99399527782397123,0.37596519983674148,0.99639482350161923,null,2.666666666666667,null,0,38.778206637249347,null,38.778206637249347,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":223.50643819972098},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,10.326252776431641,38.740626315506965,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,32.16334794623198,33.208908585308798,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.66556431692567,0.60133925793927001,93.752145380565935,0.99380891755518064,0.37592207178724341,0.99628052418538926,null,2.7500000000000004,null,0,38.740626315506965,null,38.740626315506965,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":223.45997785486901},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,10.316551010237601,38.703076859166416,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,31.951515023365971,33.022196286493532,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.48179762579247,0.6011345644882613,93.674819283957277,0.99362263493650194,0.37587890606126906,0.99616612501777435,null,2.8333333333333339,null,0,38.703076859166416,null,38.703076859166416,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":223.41353040131244},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,10.306857211326365,38.665558239184108,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,31.741072702716256,32.836533750648918,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.29813160506257,0.6009299416008258,93.597557164693796,0.99343642993558112,0.37583570263868182,0.99605162594540764,null,2.9166666666666674,null,0,38.665558239184108,null,38.665558239184108,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":223.36709583502545},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,10.297171372205671,38.628070426562175,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,31.532011877593003,32.651915075634072,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.11456616448032,0.60072538922689678,93.520358958554652,0.99325030252007751,0.37579246149934908,0.99593702691493302,null,3.0000000000000009,null,0,38.628070426562175,null,38.628070426562175,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":223.32067415198355},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,10.287493485395055,38.590613392348423,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,31.324323500853748,32.468334392492032,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.93110121393551,0.60052090731649754,93.443224601417455,0.99306425265766352,0.37574918262314244,0.99582232787300584,null,3.0833333333333344,null,0,38.590613392348423,null,38.590613392348423,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":223.2742653481636},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,10.277823543425844,38.553187107636312,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,31.117998584514297,32.2857858652632,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.74773666346283,0.60031649581974078,93.366154029258269,0.99287828031602565,0.37570586598993783,0.99570752876629232,null,3.1666666666666679,null,0,38.553187107636312,null,38.553187107636312,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":223.22786941954371},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,10.268161538841111,38.515791543564745,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,30.913028199362007,32.104263690799819,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.56447242324157,0.60011215468682866,93.289147178151325,0.99269238546286331,0.37566251157961533,0.99559262954147032,null,3.2500000000000013,null,0,38.515791543564745,null,38.515791543564745,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":223.18148636210344},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,10.258507464195647,38.478426671317997,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,30.709403474571726,31.923762098581498,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,426.81298382158542,404.38130840359543,0.59990788386805283,93.212203984268626,0.99250656806588999,0.37561911937205933,0.99547763014522861,null,3.3333333333333348,null,0,38.478426671317997,null,38.478426671317997,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":223.13511617182365},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,10.248861312055931,38.441092462125553,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,30.50711559732412,31.744275350531769,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.1982445149921,0.59970368331379398,93.13532438387989,0.99232082809283184,0.37557568934715835,0.99536253052426726,null,3.4166666666666683,null,0,38.441092462125553,null,38.441092462125553,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":223.08875884468654},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,10.239223075000156,38.403788887262252,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,30.306155812426802,31.565797740835652,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.01528066804315,0.59949955297452162,93.058508313352547,0.99213516551142933,0.37553222148480558,0.99524733062529847,null,3.5000000000000018,null,0,38.403788887262252,null,38.403788887262252,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":223.04241437667568},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,10.229592745618092,38.366515918047739,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,30.10651542193737,31.388323595758315,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.83241677350321,0.59929549280079419,92.981755709150889,0.99194958028943558,0.37548871576489812,0.99513203039504483,null,3.5833333333333353,null,0,38.366515918047739,null,38.366515918047739,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":222.99608276377586},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,10.219970316511178,38.329273525846823,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,29.908185784789577,31.211847273464652,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.64965274227029,0.59909150274325851,92.905066507836523,0.99176407239461783,0.37544517216733775,0.99501662978024163,null,3.6666666666666687,null,0,38.329273525846823,null,38.329273525846823,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":222.94976400197339},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,10.210355780292426,38.292061682069104,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,29.711158316421457,31.03636316383999,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,425.983873877382,403.46698848538506,0.59888758275264964,92.828440646067918,0.99157864179475608,0.37540159067203033,0.99490112872763459,null,3.7500000000000022,null,0,38.292061682069104,null,38.292061682069104,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":222.90345808725579},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,10.200749129586397,38.254880358168876,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,29.515424488406033,30.861865688311703,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.2844239140307,0.59868373277979126,92.751878060599893,0.99139328845764429,0.37535797125888615,0.99478552718398128,null,3.8333333333333357,null,0,38.254880358168876,null,38.254880358168876,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":222.85716501561194},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,10.191150357029194,38.217729525645112,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,29.32097582808451,30.688349299671877,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.10195893953249,0.59847995277559496,92.675378688283786,0.99120801235108968,0.37531431390782005,0.99466982509605151,null,3.9166666666666692,null,0,38.217729525645112,null,38.217729525645112,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":222.81088478303207},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,10.18155945526844,38.180609156041371,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,29.127803918201856,30.515808481900997,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.91959347335745,0.59827624269105961,92.598942466067115,0.99102281344291288,0.37527061859875127,0.99455402241062651,null,4.0000000000000027,null,0,38.180609156041371,null,38.180609156041371,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":222.76461738550773},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,10.171976416963229,38.143519220945606,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,28.9359003965446,30.344237749992548,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.73732742711434,0.59807260247727245,92.522569330993349,0.99083769170094771,0.37522688531160325,0.99443811907449875,null,4.0833333333333357,null,0,38.143519220945606,null,38.143519220945606,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":222.71836281903182},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,10.162401234784111,38.106459691990104,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,28.745256955581208,30.173631649778685,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.55516071255295,0.59786903208540765,92.446259220201625,0.99065264709304168,0.37518311402630411,0.99432211503447321,null,4.1666666666666687,null,0,38.106459691990104,null,38.106459691990104,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":222.67212107959861},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,10.15283390141308,38.069430540851457,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,28.555865342104745,30.003984757756839,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,424.99121978115397,402.37309324156428,0.5976655314667273,92.370012070926748,0.99046767958705562,0.37513930472278634,0.99420601023736632,null,4.2500000000000018,null,0,38.069430540851457,null,38.069430540851457,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":222.62589216320364},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,10.143274409543512,38.032431739250299,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,28.367717356877726,29.835291680917287,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.19112492617955,0.59746210057257998,92.29382782049862,0.99028278915086387,0.3750954573809871,0.99408980463000673,null,4.3333333333333348,null,0,38.032431739250299,null,38.032431739250299,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":222.57967606584378},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,10.133722751880141,37.995463258951226,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,28.180804854279458,29.667547056571745,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.00925567857041,0.59725873935440166,92.217706406342188,0.99009797575235359,0.37505157198084765,0.99397349815923441,null,4.4166666666666679,null,0,37.995463258951226,null,37.995463258951226,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":222.53347278351728},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,10.124178921139123,37.958525071763049,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,27.995119741955879,29.500745552182853,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.82748541104866,0.59705544776371455,92.141647765977723,0.98991323935942632,0.37500764850231427,0.9938570907719021,null,4.5000000000000009,null,0,37.958525071763049,null,37.958525071763049,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":222.48728231222373},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,10.114642910047873,37.92161714953815,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,27.810653980471059,29.334881865194685,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,424.33082801706951,401.64581403606559,0.59685222575212793,92.065651837019743,0.98972857993999597,0.37496368692533744,0.99374058241487417,null,4.5833333333333339,null,0,37.92161714953815,null,37.92161714953815,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":222.44110464796401},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,10.105114711345125,37.884739464172718,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,27.627399582961637,29.169950722864165,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.46424146621206,0.59664907327133732,91.989718557177298,0.9895439974619904,0.37491968722987246,0.99362397303502725,null,4.666666666666667,null,{"$f":"IF(AA118>0,AA118,IF(K119=0,0,B119))","v":0},37.884739464172718,null,37.884739464172718,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":222.39493978674034},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,10.09559431778087,37.847891987606502,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,27.445348614793115,29.005946882093454,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.28276761421768,0.59644599027312428,91.913847864253682,0.9893594918933506,0.37487564939587886,0.99350726257924971,null,4.75,null,0,37.847891987606502,null,37.847891987606502,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":222.3487877245563},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,10.086081722116393,37.811074691822988,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,27.264493193218758,28.842865129263274,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.10139239295125,0.59624297670935666,91.838039696146438,0.98917506320203108,0.37483157340332129,0.99339045099444312,null,4.833333333333333,null,0,37.811074691822988,null,37.811074691822988,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":222.30264845741678},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,10.076576917124139,37.774287548848825,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,27.08482548704017,28.680700280067182,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.9201157154198,0.59604003253198812,91.762293990846615,0.9889907113559997,0.37478745923216855,0.99327353822752018,null,4.9166666666666661,null,0,37.774287548848825,null,37.774287548848825,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":222.25652198132795},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,10.067079895587792,37.737530530754192,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,26.90633771627072,28.519447179346731,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.73893749476861,0.59583715769305801,91.68661068643911,0.98880643632323739,0.37474330686239427,0.99315652422540635,null,4.9999999999999991,null,0,37.737530530754192,null,37.737530530754192,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":222.21040829229744},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,10.057590650302185,37.700803609652397,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,26.729022151800695,28.35910070092762,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.55785764428077,0.59563435214469096,91.610989721102158,0.98862223807173877,0.37469911627397684,0.99303940893503972,null,5.0833333333333321,null,0,37.700803609652397,null,37.700803609652397,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":222.16430738633414},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,10.048109174073275,37.664106757699805,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,26.552871115064821,28.19965574745672,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.37687607737701,0.59543161583909754,91.535431033106931,0.98843811656951164,0.37465488744689923,0.99292219230337064,null,5.1666666666666652,null,0,37.664106757699805,null,37.664106757699805,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":222.11821925944821},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,10.038635459718193,37.627439947096036,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,26.377876977712155,28.041107250240039,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.19599270761529,0.59522894872857268,91.459934560818169,0.98825407178457703,0.37461062036114906,0.99280487427736153,null,5.2499999999999982,null,0,37.627439947096036,null,37.627439947096036,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":222.07214390765122},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V127*T127/3.413","v":10.029169500065127},{"$f":"D127*F$23/1000000-F$32/1000","v":37.590803150083495},0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},26.204032161277702,27.883450169081581,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":400.01520744869055},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.59502635076549659},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":91.38450024269298},0.98807010368496972,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37456631499671889},0.99268745480398801,null,5.3333333333333313,null,0,37.590803150083495,null,37.590803150083495,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":222.02608132695602},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,218.98679363072884,10.019711287953287,37.554196338947264,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,26.031329136856364,27.726679492123129,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":422.68465694775966},399.83452021443435,0.59482382190233507,91.309128017280784,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.98788621223873696},0.37452197133360565,{"$f":"V128/V$59","v":0.99256993383023751},null,{"$f":"B128","v":5.4166666666666643},null,0,37.554196338947264,null,37.554196338947264,{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":221.98003151337682},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},{"$f":"IF($AG128=8,$AH128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":218.8955491333827},10.010260816233012,37.517619486015484,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":25.859760424779441},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":27.570790235684914},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.65393091881481,0.5946213620916373,91.233817823224058,0.98770239741394028,0.37447758935181141,0.99245231130311073,null,5.4999999999999973,null,{"$f":"IF(AA128>0,AA128,IF(K129=0,0,B129))","v":0},{"$f":"IF(AA128>0,AB128,E129)","v":37.517619486015484},null,{"$f":"IF(B129<=AD$59,E129,AD128)","v":37.517619486015484},{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":221.93399446292915},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,10.00081807776561,37.481072563658735,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,25.689318594292498,27.415777444107189,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.47343947593589,0.5944189712860376,91.158569599257021,0.98751865917865389,0.37443316903134277,0.99233458716962053,null,5.5833333333333304,null,0,37.481072563658735,null,37.481072563658735,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":221.88797017162986},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,9.9913830654233777,37.444555544290161,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,25.519996263235846,27.261636189592679,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.29304580003753,0.59421664943825447,91.083383284205865,0.98733499750096543,0.37438871035221127,0.99221676137679304,null,5.6666666666666634,null,0,37.444555544290161,null,37.444555544290161,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":221.84195863549712},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,9.9819557720895844,37.408068400365359,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,25.351786097727018,27.108361572049962,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.11274980549513,0.59401439650109078,91.008258816988587,0.98715141234897608,0.37434421329443318,0.99209883387166642,null,5.7499999999999964,null,0,37.408068400365359,null,37.408068400365359,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":221.79595985055047},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,9.9725361906584347,37.371611104382239,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,25.184680811845208,26.955948718937645,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,421.864140520295,398.93255140681913,0.59381221242743298,90.93319613661464,0.98696790369080023,0.37429967783802981,0.9919808046012929,null,5.8333333333333295,null,0,37.371611104382239,null,37.371611104382239,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":221.74997381281068},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,9.963124314035058,37.335183628881012,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,25.018673167317932,26.804392785109521,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.752450518655,0.59361009717025115,90.858195182185057,0.98678447149456505,0.37425510396302686,0.9918626735127356,null,5.9166666666666625,null,0,37.335183628881012,null,37.335183628881012,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":221.70400051829995},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,9.9537201351354518,37.298785946443935,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,24.853755973209537,26.653688952660502,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,421.53641238446068,398.57244705578285,0.59340805068259972,90.783255892891646,0.98660111572841169,0.37421049164945536,0.99174444055307243,null,5.9999999999999956,null,0,37.298785946443935,null,37.298785946443935,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":221.65803996304174},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,9.9443236468865361,37.26241802969556,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,24.689922085612089,26.503832430773478,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.39254093311712,0.59320607291761551,90.708378208017734,0.98641783636049429,0.37416584087735111,0.99162610566939347,null,6.0833333333333286,null,0,37.26241802969556,null,37.26241802969556,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":221.61209214306089},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,9.9349348422259922,37.226079851302067,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,24.527164407337697,26.354818455567035,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.21273206570623,0.59300416382851961,90.63356206693669,0.98623463335898021,0.37412115162675474,0.9915076688088017,null,6.1666666666666616,null,0,37.226079851302067,null,37.226079851302067,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":221.56615705438352},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,9.925553714102378,37.189771383971745,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,24.365475887613549,26.206642289943968,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.0330203687322,0.59280232336861516,90.558807409112944,0.98605150669204999,0.37407642387771195,0.99138912991841377,null,6.2499999999999947,null,0,37.189771383971745,null,37.189771383971745,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":221.52023469303703},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,9.9161802554750142,37.153492600454548,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,24.20484952177841,26.059299223440739,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.85340575751076,0.59260055149128921,90.484114174101023,0.98586845632789777,0.37403165761027318,0.99127048894535874,null,6.3333333333333277,null,0,37.153492600454548,null,37.153492600454548,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":221.47432505505026},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,9.906814459313992,37.117243473542096,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,24.045278350981331,25.912784572077697,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.67388814749057,0.59239884815001076,90.409482301545609,0.98568548223473063,0.37398685280449406,0.99115174583677934,null,6.4166666666666607,null,0,37.117243473542096,null,37.117243473542096,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":221.42842813645328},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,9.8974563186001632,37.081023976067669,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,23.886755461882359,25.767093678210209,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.49446745425342,0.59219721329833186,90.334911731181535,0.98550258438076876,0.3739420094404351,0.99103290053983117,null,6.4999999999999938,null,0,37.081023976067669,null,37.081023976067669,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":221.3825439332775},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,9.8881058263250523,37.044834080905837,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,23.729273986354944,25.622221910380553,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.31514359351337,0.59199564688988682,90.260402402832881,0.98531976273424626,0.3738971274981619,0.99091395300168372,null,6.5833333333333268,null,0,37.044834080905837,null,37.044834080905837,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":221.33667244155566},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,9.8787629754909094,37.008673760972712,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,23.572827101190725,25.478164663170737,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.13591648111691,0.5917941488783921,90.185954256413652,0.98513701726340963,0.3738522069577449,0.99079490316951879,null,6.6666666666666599,null,0,37.008673760972712,null,37.008673760972712,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":221.29081365732185},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,9.8694277591106712,36.972542989225751,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,23.417408027805905,25.334917357056042,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.95678603304259,0.591592719217646,90.111567231927324,0.98495434793651948,0.37380724779925983,0.99067575099053273,null,6.7499999999999929,null,0,36.972542989225751,null,36.972542989225751,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":221.2449675766114},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,9.8601001702078861,36.936441738663476,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,23.263010031949555,25.192475438259489,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.77775216540078,0.5913913578615293,90.037241269466222,0.98477175472184852,0.37376225000278734,0.99055649641193433,null,6.8333333333333259,null,0,36.936441738663476,null,36.936441738663476,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":221.19913419546106},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,9.8507802018167272,36.900369982325543,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,23.109626423413992,25.050834378607032,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.598814794433,0.59119006476400393,89.962976309211626,0.98458923758768402,0.37371721354841325,0.99043713938094669,null,6.916666666666659,null,0,36.900369982325543,null,36.900369982325543,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":221.15331350990883},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,9.8414678469819563,36.86432769329258,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,22.957250555746946,24.909989675383652,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.41997383651199,0.59098883987911355,89.888772291433611,0.9844067965023251,0.37367213841622837,0.99031767984480557,null,6.999999999999992,null,0,36.86432769329258,null,36.86432769329258,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":221.10750551599409},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,9.8321630987589206,36.828314844686176,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,22.805875825965657,24.769936851190174,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,419.41282493580445,396.24122920814153,0.5907876831609834,89.81462915649081,0.98422443143408522,0.37362702458632885,0.9901981177507615,null,7.083333333333325,null,0,36.828314844686176,null,36.828314844686176,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":221.06171020975742},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,9.8228659502135258,36.792331409668826,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,22.655495674272867,24.630671453800971,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.06258082595593,0.59058659456381968,89.740546844830362,0.98404214235129051,0.37358187203881571,0.99007845304607722,null,7.1666666666666581,null,0,36.792331409668826,null,36.792331409668826,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":221.01592758724087},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,9.8135763944221726,36.75637736144359,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,22.506103583774458,24.492189056022404,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.88402860671971,0.59038557404190961,89.666525296987345,0.98385992922228016,0.37353668075379531,0.98995868567803025,null,7.2499999999999911,null,0,36.75637736144359,null,36.75637736144359,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":220.9701576444877},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,9.8042944244717916,36.720452673254321,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,22.357693080199269,24.354485255552092,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.70557246732744,0.59018462154962126,89.592564453585055,0.98367779201540695,0.37349145071137918,0.9898388155939114,null,7.3333333333333242,null,0,36.720452673254321,null,36.720452673254321,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":220.92440037754253},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,9.7950200334597746,36.684557318385352,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,22.210257731620469,24.217555674838973,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.52721232480354,0.5899837370414035,89.518664255334386,0.98349573069903673,0.3734461818916841,0.98971884274102551,null,7.4166666666666572,null,0,36.684557318385352,null,36.684557318385352,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":220.87865578245135},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,9.785753214493921,36.648691270161294,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,22.063791148178758,24.081395960944121,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.34894809630168,0.58978292047178615,89.444824643033542,0.98331374524154813,0.37340087427483187,0.98959876706669092,null,7.4999999999999902,null,0,36.648691270161294,null,36.648691270161294,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":220.8329238552613},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,9.776493960692541,36.612854501947432,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,21.918286981807778,23.946001785402387,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.17077969910497,0.58958217179537864,89.371045557568721,0.98313183561133366,0.37335552784094977,0.98947858851824011,null,7.5833333333333233,null,0,36.612854501947432,null,36.612854501947432,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":220.78720459202103},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,9.7672422651842847,36.577046987149075,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,21.773738925960682,23.811368844084804,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,418.27411129559977,394.99270705062514,0.58938149096687098,89.297326939912864,0.98295000177679837,0.37331014257017014,0.9893583070430193,null,7.6666666666666563,null,0,36.577046987149075,null,36.577046987149075,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":220.74149798878037},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,9.7579981211082334,36.541268699211912,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,21.630140715339081,23.677492857061722,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.8147300684027,0.58918087794103291,89.223668731126224,0.98276824370636073,0.37326471844263087,0.98923792258838938,null,7.7499999999999893,null,0,36.541268699211912,null,36.541268699211912,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":220.69580404159052},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,9.7487615216137673,36.505519611621494,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,21.487486125623239,23.544369568466813,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.63684867010664,0.58898033267271499,89.150070872355514,0.98258656136845257,0.37321925543847484,0.98911743510172412,null,7.8333333333333224,null,0,36.505519611621494,null,36.505519611621494,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":220.650122746504},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,9.7395324598606496,36.469799697903539,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,21.345768973204546,23.411994746361717,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.45906277353367,0.58877985511684605,89.076533304834413,0.98240495473151845,0.37317375353785037,0.98899684453041226,null,7.9166666666666554,null,0,36.469799697903539,null,36.469799697903539,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":220.60445409957467},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,9.7303109290189198,36.434108931623562,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,21.204983114919308,23.280364182601545,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.28137229660854,0.58857944522843553,89.003055969882723,0.98222342376401639,0.37312821272091129,0.98887615082185665,null,7.9999999999999885,null,0,36.434108931623562,null,36.434108931623562,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":220.5587980968576},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,9.7210969222689165,36.398447286386919,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,21.065122447784542,23.1494736927011,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,417.46277585090297,394.10377715738349,0.58837910296257212,88.929638808906645,0.98204196843441749,0.37308263296781652,0.98875535392347402,null,8.0833333333333215,null,0,36.398447286386919,null,36.398447286386919,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":220.51315473440923},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,9.7118904328012619,36.362814735838782,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,20.926180908735461,23.019319115701848,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.92627727403794,0.58817882827442303,88.856281763398613,0.98186058871120585,0.37303701425873048,0.98863445378269532,null,8.1666666666666554,null,0,36.362814735838782,null,36.362814735838782,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":220.4675240082874},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,9.7026914538167688,36.327211253663755,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,20.788152474364423,22.889896314039628,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.7488725648783,0.5879786211192356,88.782984774936438,0.98167928456287901,0.37299135657382315,0.98851345034696647,null,8.2499999999999893,null,0,36.327211253663755,null,36.327211253663755,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":220.42190591455113},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,9.6934999785265159,36.29163681358618,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,20.651031160662058,22.76120117341317,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.5715629483376,0.58777848145233491,88.709747785184106,0.98149805595794726,0.37294565989326955,0.98839234356374661,null,8.3333333333333233,null,0,36.29163681358618,null,36.29163681358618,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":220.37630044926081},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.6843160001517585,36.256091389369786,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,20.514811022759641,22.633229602653245,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.39434834297549,0.58757840922912541,88.636570735890928,0.98131690286493412,0.37289992419725043,0.98827113338051031,null,8.4166666666666572,null,0,36.256091389369786,null,36.256091389369786,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":220.33070760847815},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.6751395119239127,36.220574954817629,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,20.379486154673341,22.505977533592635,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.21722866747757,0.58737840440509015,88.563453568891362,0.98113582525237653,0.37285414946595197,0.98814981974474625,null,8.4999999999999911,null,0,36.220574954817629,null,36.220574954817629,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":220.28512738826615},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.6659705070845661,36.185087483772115,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,20.245050689050199,22.379440920936808,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.04020384065547,0.58717846693579012,88.490396226105247,0.98095482308882409,0.37280833567956578,0.98802840260395763,null,8.583333333333325,null,0,36.185087483772115,null,36.185087483772115,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":220.23955978468911},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.6568089788853761,36.149628950114668,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,20.111498796915566,22.253615742135324,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,416.32974274924379,392.8632737814462,0.58697859677686526,88.417398649536892,0.98077389634283985,0.37276248281828883,0.98790688190566178,null,8.666666666666659,null,0,36.149628950114668,null,36.149628950114668,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":220.1940047938127},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.6476549205881739,36.11419932776603,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,19.978824687422506,22.128497997253945,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.68643840891224,0.58677879388403265,88.344460781275927,0.98059304498299971,0.37271659086232389,0.98778525759739155,null,8.7499999999999929,null,0,36.11419932776603,null,36.11419932776603,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":220.1484624117038},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.6385083254648229,36.078798590685821,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,19.847022607602486,22.004083708847482,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.50969764224129,0.58657905821308809,88.271582563496167,0.98041226897789291,0.37267065979187902,0.98766352962669357,null,8.8333333333333268,null,0,36.078798590685821,null,36.078798590685821,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":220.10293263443074},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.6293691867972484,36.043426712872574,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,19.716086842117896,21.880368921833369,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.33305140074549,0.58637938971990444,88.198763938455841,0.98023156829612157,0.37262468958716788,0.98754169794112967,null,8.9166666666666607,null,0,36.043426712872574,null,36.043426712872574,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":220.05741545806302},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.6202374978774188,36.008083668363717,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,19.586011713016216,21.757349703365922,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.15649960386173,0.5861797883604325,88.126004848497473,0.98005094290630079,0.37257868022840979,0.98741976248827634,null,8.9999999999999947,null,0,36.008083668363717,null,36.008083668363717,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":220.0119108786715},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.6111132520073177,35.972769431235406,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,19.456791579485653,21.635022142711296,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,415.52245469811817,391.98004217115124,0.58598025409070065,88.053305236047549,0.97987039277705934,0.37253263169582967,0.98729772321572506,null,9.0833333333333286,null,0,35.972769431235406,null,35.972769431235406,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":219.96641889232839},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.6019964424989013,35.937483975602433,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,19.328420837612462,21.513382351123209,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.80367902229909,0.58578078686681423,87.980665043616341,0.97968991787703841,0.37248654396965797,0.98717558007108186,null,9.1666666666666625,null,0,35.937483975602433,null,35.937483975602433,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":219.92093949510712},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.5928870626740874,35.90222727561811,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,19.200893920139805,21.392426461719268,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.62741007711406,0.58558138664495585,87.908084213797679,0.9795095181748924,0.3724404170301307,0.98705333300196774,null,9.2499999999999964,null,0,35.90222727561811,null,35.90222727561811,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":219.87547268308253},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.5837851058647612,35.866999305474359,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,19.074205296228318,21.272150629358094,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.45123525552845,0.58538205338138471,87.835562689269068,0.97932919363928883,0.37239425085748973,0.98693098195601903,null,9.3333333333333304,null,0,35.866999305474359,null,35.866999305474359,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":219.83001845233068},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.5746905654127108,35.831800039401415,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,18.948349471218023,21.152551030517042,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.27515447759782,0.5851827870324372,87.763100412791118,0.97914894423890864,0.37234804543198241,0.98680852688088661,null,9.4166666666666643,null,0,35.831800039401415,null,35.831800039401415,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":219.78457679892898},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.5656034346696153,35.796629451667783,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,18.823320986391941,21.033623863170675,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.0991676635004,0.58498358755452606,87.690697327207488,0.97896876994244508,0.37230180073386188,0.98668596772423678,null,9.4999999999999982,null,0,35.796629451667783,null,35.796629451667783,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":219.73914771895613},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.5565237069970586,35.761487516580324,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,18.699114418741313,20.915365346669905,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.92327473353754,0.58478445490414077,87.618353375444997,0.97878867071860509,0.37225551674338697,0.98656330443375084,null,9.5833333333333321,null,0,35.761487516580324,null,35.761487516580324,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":219.69373120849218},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.5474513757664408,35.726374208483882,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,18.575724380732101,20.797771721621789,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.74747560813239,0.58458538903784663,87.546068500512831,0.97860864653610857,0.37220919344082232,0.98644053695712541,null,9.6666666666666661,null,0,35.726374208483882,null,35.726374208483882,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":219.64832726361837},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.5383864343590101,35.691289501761403,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,18.453145520073306,20.680839249770031,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.57177020783075,0.58438638991228553,87.473842645502941,0.97842869736368787,0.37216283080643808,0.98631766524207198,null,9.75,null,0,35.691289501761403,null,35.691289501761403,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":219.60293588041736},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,9.529328876165847,35.656233370833924,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,18.331372519486688,20.564564213876139,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.39615845330007,0.58418745748417489,87.401675753589814,0.9782488231700891,0.37211642882051038,0.98619468923631759,null,9.8333333333333339,null,0,35.656233370833924,null,35.656233370833924,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":219.55755705497307},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,9.5202786945877804,35.621205790160175,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,18.210400096477834,20.448942917601272,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.22064026532951,0.58398859171030837,87.32956776802979,0.97806902392407091,0.37206998746332104,0.98607160888760459,null,9.9166666666666679,null,0,35.621205790160175,null,35.621205790160175,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":219.51219078337073},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,9.5112358830354164,35.586206734236747,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,18.090223003108967,20.3339716853887,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.04521556482939,0.58378979254755525,87.257518632161293,0.9778892995944054,0.37202350671515788,0.98594842414369122,null,10.000000000000002,null,0,35.586206734236747,null,35.586206734236747,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":219.46683706169685},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,9.5022004349291169,35.551236177597978,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,17.970836025773149,20.219646862346995,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.86988427283126,0.58359105995285987,87.185528289404772,0.9777096501498771,0.37197698655631423,0.98582513495235002,null,10.083333333333336,null,0,35.551236177597978,null,35.551236177597978,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":219.42149588603928},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,9.4931723436989532,35.516294094815805,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,17.852233984969889,20.105964814133827,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.69464631048754,0.58339239388324238,87.113596683262188,0.97753007555928395,0.37193042696708939,0.98570174126136978,null,10.16666666666667,null,0,35.516294094815805,null,35.516294094815805,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":219.37616725248716},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,9.484151602784701,35.4813804604997,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,17.734411735082301,19.992921926840431,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.51950159907125,0.58319379429579798,87.041723757316959,0.97735057579143714,0.37188382792778873,0.98557824301855501,null,10.250000000000004,null,0,35.4813804604997,null,35.4813804604997,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":219.33085115713092},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,9.4751382056358135,35.446495249296611,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,17.617364164155681,19.880514606876712,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.3444500599756,0.58299526114769673,86.96990945523396,0.97717115081516015,0.37183718941872318,0.98545464017172524,null,10.333333333333337,null,0,35.446495249296611,null,35.446495249296611,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":219.28554759606226},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,9.466132145711402,35.411638435890843,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,17.501086193677551,19.768739280857034,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.16949161471393,0.5827967943961837,86.898153720759069,0.97699180059928981,0.37179051142020975,0.98533093266871596,null,10.416666666666671,null,0,35.411638435890843,null,35.411638435890843,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":219.24025656537427},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,9.4571334164801861,35.376809995003917,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,17.385572778359084,19.657592395486603,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,412.79022416702196,388.99462618491924,0.58259839399857882,86.826456497718937,0.97681252511267624,0.3717437939125714,0.98520712045737835,null,10.500000000000005,null,0,35.376809995003917,null,35.376809995003917,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":219.19497806116124},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,9.4481420114205452,35.342009901394732,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,17.270818905918123,19.547070417448499,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.8198536923444,0.58240005991227617,86.754817730021443,0.97663332432418193,0.37169703687613692,0.98508320348557932,null,10.583333333333339,null,0,35.342009901394732,null,35.342009901394732,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":219.14971207951882},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V191*T191/3.413","v":9.4391579240204067},{"$f":"D191*F$23/1000000-F$32/1000","v":35.307238129859108},0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},17.156819596863315,19.437169833291378,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":388.64517405886124},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.58220179209474476},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":86.683237361654619},0.97645419820268298,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37165024029124127},0.98495918170120189,null,10.666666666666673,null,0,35.307238129859108,null,35.307238129859108,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":219.10445861654395},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,213.22313534936194,9.4301811477772883,35.272494655230041,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,17.043569904280016,19.327887149317775,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":412.31007204129924},388.47058720646083,0.58200359050352746,86.611715336687212,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.97627514671706794},0.37160340413822507,{"$f":"V192/V$59","v":0.98483505505214408},null,{"$f":"B192","v":10.750000000000007},null,0,35.272494655230041,null,35.272494655230041,{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":219.05921766833487},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},{"$f":"IF($AG192=8,$AH192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":213.13429237629973},9.4212116761982578,35.237779452377453,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":16.931064913617313},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":19.21921889147302},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.29609305725285,0.58180545509624115,86.540251599268117,0.9760961698362387,0.37155652839743525,0.98471082348632089,null,10.833333333333341,null,{"$f":"IF(AA192>0,AA192,IF(K193=0,0,B193))","v":0},{"$f":"IF(AA192>0,AB192,E193)","v":35.237779452377453},null,{"$f":"IF(B193<=AD$59,E193,AD192)","v":35.237779452377453},{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":219.01398923099109},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,9.4122495027999076,35.203092496208122,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,16.81929974247657,19.111161605234823,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.12169153346571,0.58160738583057692,86.468846093626382,0.97591726752910957,0.37150961304922447,0.98458648695166207,null,10.916666666666675,null,0,35.203092496208122,null,35.203092496208122,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":218.96877330061346},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,9.4032946211082944,35.16843376166549,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,16.708269540401258,19.00371185550345,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,411.8305198556892,387.94738255744579,0.58140938266429976,86.397498764070576,0.9757384397646085,0.37146265807395168,0.98446204539611448,null,11.000000000000009,null,0,35.16843376166549,null,35.16843376166549,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":218.92356987330407},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,9.3943470246590337,35.133803223729963,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,16.597969488668411,18.896866226492509,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.77316605165782,0.58121144555524784,86.326209554989589,0.97555968651167613,0.3714156634519819,0.98433749876764076,null,11.083333333333343,null,0,35.133803223729963,null,35.133803223729963,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":218.87837894516642},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,9.3854067069971627,35.099200857418431,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,16.488394800081089,18.790621321620392,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.59904193868419,0.58101357446133306,86.254978410851663,0.97538100773926562,0.37136862916368601,0.98421284701421929,null,11.166666666666677,null,0,35.099200857418431,null,35.099200857418431,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":218.83320051230515},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,9.3764736616771405,35.064626637784244,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,16.379540718762364,18.684973763402262,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.42501014122462,0.58081576934054069,86.183805276204112,0.97520240341634379,0.37132155518944115,0.9840880900838449,null,11.250000000000011,null,0,35.064626637784244,null,35.064626637784244,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":218.78803457082634},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,9.3675478822628726,35.030080539917314,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,16.271402519950783,18.579920193342712,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.2510705820963,0.58061803015092905,86.112690095673827,0.97502387351188957,0.3712744415096304,0.98396322792452817,null,11.333333333333345,null,0,35.030080539917314,null,35.030080539917314,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":218.74288111683725},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,9.3586293623276902,34.995562538944043,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,16.163975509797002,18.475457271828997,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.07722318423339,0.58042035685062932,86.041632813966828,0.97484541799489566,0.37122728810464339,0.98383826048429723,null,11.416666666666679,null,0,34.995562538944043,null,34.995562538944043,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":218.69774014644651},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,9.3497180954542305,34.961072610026825,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,16.057255025161631,18.37158167802485,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.90346787068682,0.58022274939784613,85.970633375867521,0.97466703683436717,0.37118009495487542,0.98371318771119487,null,11.500000000000012,null,0,34.961072610026825,null,34.961072610026825,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":218.65261165576402},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,9.3408140752345492,34.926610728364537,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,15.951236433414799,18.268290109764941,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.72980456462392,0.58002520775085609,85.899691726239439,0.97448872999932246,0.37113286204072832,0.98358800955328163,null,11.583333333333346,null,0,34.926610728364537,null,34.926610728364537,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":218.60749564090096},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,9.3319172952700065,34.892176869192049,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,15.845915132236602,18.165579283449876,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.55623318932834,0.57982773186800862,85.8288078100245,0.97431049745879206,0.37108558934260982,0.98346272595863327,null,11.66666666666668,null,0,34.892176869192049,null,34.892176869192049,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":218.56239209796988},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,9.3230277491713203,34.85777100778045,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,15.741286549419183,18.063445933941836,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.3827536682,0.57963032170772577,85.757981572243239,0.97413233918182041,0.37103827684093416,0.98333733687534308,null,11.750000000000014,null,0,34.85777100778045,null,34.85777100778045,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":218.51730102308449},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,9.3141454305584261,34.823393119436517,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,15.637346142669752,17.961886814460755,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.20936592475408,0.57943297722850184,85.687212957993779,0.97395425513746414,0.37099092451612165,0.98321184225152036,null,11.833333333333348,null,0,34.823393119436517,null,34.823393119436517,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":218.47222241235988},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,9.305270333060621,34.789043179503253,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,15.534089399415388,17.860898696481133,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.03606988262175,0.57923569838890265,85.616501912453032,0.9737762452947929,0.37094353234859884,0.98308624203529082,null,11.916666666666682,null,0,34.789043179503253,null,34.789043179503253,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":218.42715626191247},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,9.2964024503163802,34.754721163359171,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,15.431511836608525,17.760478369629379,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.86286546554919,0.57903848514756673,85.545848380875157,0.9735983096228894,0.3708961003187986,0.98296053617479728,null,12.000000000000016,null,0,34.754721163359171,null,34.754721163359171,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":218.38210256785987},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,9.2875417759734766,34.720427046418791,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,15.329609000534298,17.660622641581774,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.68975259739778,0.57884133746320376,85.475252308592474,0.97342044809084938,0.37084862840716021,0.9828347246181991,null,12.08333333333335,null,0,34.720427046418791,null,34.720427046418791,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":218.33706132632105},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,9.2786883036888543,34.686160804132122,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,15.228376466618649,17.561328337962973,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.51673120214355,0.5786442552945954,85.404713641014609,0.97324266066778076,0.37080111659412901,0.98270880731367183,null,12.166666666666684,null,0,34.686160804132122,null,34.686160804132122,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":218.29203253341626},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,9.2698420271286572,34.651922411984771,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,15.127809839237987,17.462592302245092,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.34380120387721,0.57844723860059488,85.334232323628498,0.97306494732280524,0.37075356486015698,0.98258278420940892,null,12.250000000000018,null,0,34.651922411984771,null,34.651922411984771,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":218.247016185267},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,9.2610029399681935,34.617711845497816,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,15.027904751529993,17.364411395647384,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.17096252680352,0.57825028734012662,85.263808301998324,0.97288730802505696,0.3707059731857022,0.98245665525361969,null,12.333333333333352,null,0,34.617711845497816,null,34.617711845497816,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":218.20201227799615},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,9.2521710358919407,34.583529080227834,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,14.928656865205713,17.266782497036434,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,409.12435354038416,384.99821509524156,0.5780534014721862,85.193441521765408,0.9727097427436826,0.37065834155122918,0.98233042039453045,null,12.416666666666686,null,0,34.583529080227834,null,34.583529080227834,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":218.1570208077278},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,9.2433463085934857,34.549374091766651,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,14.830061870362766,17.169702502826954,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.82555883362409,0.57785658095584036,85.123131928647751,0.97253225144784206,0.37061066993720893,0.98220407958038491,null,12.50000000000002,null,0,34.549374091766651,null,34.549374091766651,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":218.11204177058735},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,9.2345287517755494,34.515246855741452,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,14.732115485299923,17.073168326883113,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.65299366649742,0.57765982575022645,85.052879468440324,0.9723548341067082,0.37056295832411873,0.98207763275944349,null,12.583333333333353,null,0,34.515246855741452,null,34.515246855741452,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":218.06707516270149},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,9.2257183591499317,34.481147347814542,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,14.634813456332761,16.977176900420439,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,408.64878184390233,384.48051951852148,0.57746313581455311,84.982684087014491,0.97217749068946646,0.37051520669244242,0.98195107987998365,null,12.666666666666687,null,0,34.481147347814542,null,34.481147347814542,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":218.0221209801982},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,9.2169151244374774,34.447075543683255,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,14.538151557610565,16.881725171908247,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.3081363144687,0.57726651110809912,84.912545730317788,0.97200022116531537,0.37046741502267028,0.9818244208903002,null,12.750000000000021,null,0,34.447075543683255,null,34.447075543683255,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":217.97717921920676},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,9.2081190413681195,34.413031419080099,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,14.442125590934538,16.786810106972659,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.13584397922489,0.5770699515902139,84.842464344374321,0.97182302550346578,0.37041958329529889,0.9816976557387046,null,12.833333333333355,null,0,34.413031419080099,null,34.413031419080099,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":217.93224987585771},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,9.1993301036807971,34.379014949772419,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,14.346731385576991,16.692428688300115,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,408.17380436438185,383.96364243778822,0.57687345722031702,84.772439875284022,0.97164590367314208,0.37037171149083159,0.98157078437352607,null,12.916666666666689,null,0,34.379014949772419,null,34.379014949772419,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":217.8873329462829},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,9.190548305123464,34.345026111562468,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,14.251964798101897,16.598577915541469,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.79153161526926,0.57667702795789832,84.702472269222767,0.9714688556435811,0.37032379958977801,0.98144380674311071,null,13.000000000000023,null,0,34.345026111562468,null,34.345026111562468,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":217.84242842661544},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,9.1817736394530733,34.311064880287326,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,14.157821712186527,16.505254805216605,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,407.85748246521638,383.61951143689083,0.57648066376251772,84.632561472442262,0.97129188138403244,0.37027584757265442,0.98131672279582205,null,13.083333333333357,null,0,34.311064880287326,null,34.311064880287326,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":217.79753631298979},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,9.1730061004355186,34.277131231818665,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,14.064298038444216,16.412456390619592,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.44758182798745,0.57628436459380494,84.56270743126953,0.97111498086375836,0.37022785541998354,0.98118953248004093,null,13.166666666666691,null,0,34.277131231818665,null,34.277131231818665,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":217.75265660154162},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,9.1642456818456903,34.243225142062997,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,13.97138971424847,16.320179721724376,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.27574271400539,0.57608813041145901,84.492910092107365,0.97093815405203465,0.37017982311229486,0.98106223574416584,null,13.250000000000025,null,0,34.243225142062997,null,34.243225142062997,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":217.70778928840792},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,9.1554923774673522,34.209346586961161,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,13.879092703557923,16.228421865091008,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.1039940205024,0.57589196117524943,84.42316940143337,0.970761400918149,0.37013175063012427,0.9809348325366124,null,13.333333333333359,null,0,34.209346586961161,null,34.209346586961161,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":217.66293436972697},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,9.1467461810932154,34.17549554248864,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,13.787402996742738,16.13717990377236,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.93233567314718,0.57569585684501412,84.353485305800518,0.97058472143140251,0.37008363795401428,0.98080732280581384,null,13.416666666666693,null,0,34.17549554248864,null,34.17549554248864,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":217.61809184163832},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,9.1380070865248779,34.141671984655304,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,13.69631661041198,16.046450937221444,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.76076759771973,0.57549981738066092,84.283857751836706,0.97040811556110895,0.37003548506451417,0.98067970650022129,null,13.500000000000027,null,0,34.141671984655304,null,34.141671984655304,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":217.57326170028281},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,9.1292750875727897,34.10787588950528,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,13.605829587242091,15.956232081199165,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.58928972011034,0.5753038427421665,84.214286686244407,0.97023158327659453,0.36998729194217972,0.98055198356830287,null,13.583333333333361,null,0,34.10787588950528,null,34.10787588950528,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":217.52844394180258},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,9.1205501780562752,34.07410723311704,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,13.515937995806617,15.866520467682642,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.41790196632024,0.57510793288957684,84.144772055800956,0.97005512454719867,0.36993905856757342,0.98042415395854488,null,13.666666666666694,null,0,34.07410723311704,null,34.07410723311704,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":217.48363856234099},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,9.1118323518034607,34.040365991603139,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,13.426637930406912,15.777313244774055,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.24660426246044,0.57491208778300629,84.075313807357816,0.96987873934227353,0.36989078492126454,0.98029621761945118,null,13.750000000000028,null,0,34.040365991603139,null,34.040365991603139,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":217.43884555804277},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,9.1031216026513206,34.006652141110372,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,13.337925510904082,15.688607576609954,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.07539653475226,0.57471630738263813,84.00591188784108,0.96970242763118364,0.36984247098382894,0.98016817449954352,null,13.833333333333362,null,0,34.006652141110372,null,34.006652141110372,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":217.3940649250539},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,9.0944179244455849,33.972965657819401,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,13.249796882551843,15.600400643271129,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.90427870952664,0.57452059164872427,83.936566244250685,0.9695261893833067,0.36979411673584922,0.98004002454736117,null,13.916666666666696,null,0,33.972965657819401,null,33.972965657819401,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":217.34929665952166},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,9.0857213110407784,33.939306517944956,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,13.162248215830688,15.512689640692953,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.73325071322421,0.57432494054158501,83.867276823660688,0.9693500245680331,0.36974572215791485,0.97991176771146182,null,14.00000000000003,null,0,33.939306517944956,null,33.939306517944956,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":217.30454075759451},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,9.0770317563001779,33.905674697735627,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,13.075275706282984,15.425471780576258,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.56231247239481,0.57412935402160858,83.79804357321899,0.96917393315476597,0.36969728723062184,0.97978340394042018,null,14.083333333333364,null,0,33.905674697735627,null,33.905674697735627,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":217.25979721542231},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,9.0683492540957786,33.872070173473745,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,12.988875574349162,15.338744290298676,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.39146391369718,0.57393383204925164,83.728866440146987,0.96899791511292066,0.36964881193457322,0.97965493318283003,null,14.166666666666698,null,0,33.872070173473745,null,33.872070173473745,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":217.21506602915616},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,9.0596737983083209,33.838492921475492,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,12.903044065205092,15.252504412826514,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22070496389938,0.57373837458503885,83.659745371739859,0.96882197041192653,0.36960029625037871,0.97952635538730259,null,14.250000000000032,null,0,33.838492921475492,null,33.838492921475492,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":217.17034719494845},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,9.0510053828271957,33.804942918090518,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,12.817777448600307,15.166749406627098,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05003554987758,0.57354298158956252,83.590680315365717,0.96864609902122423,0.36955174015865483,0.97939767050246718,null,14.333333333333366,null,0,33.804942918090518,null,33.804942918090518,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":217.12564070895277},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,9.0423440015505108,33.771420139702251,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,12.73307201869757,15.081476545581635,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,405.33637653046407,380.87945559861663,0.57334765302348267,83.521671218466281,0.9684703009102682,0.36950314364002507,0.97926887847697142,null,14.4166666666667,null,0,33.771420139702251,null,33.771420139702251,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":217.08094656732408},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,9.0336896483850122,33.737924562727493,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,12.648924093913191,14.996683118898536,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.70896503720945,0.57315238884752695,83.452718028556092,0.96829457604852509,0.36945450667511959,0.97913997925948082,null,14.500000000000034,null,0,33.737924562727493,null,33.737924562727493,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":217.03626476621864},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,9.0250423172460899,33.704456163616555,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,12.565330016758622,14.912366431027246,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,405.02241866188456,380.53856379285691,0.57295718902249027,83.383820693222617,0.9681189244054742,0.3694058292445756,0.97901097279867955,null,14.583333333333368,null,0,33.704456163616555,null,33.704456163616555,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":216.99159530179386},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,9.0164020020577453,33.671014918853039,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,12.482286153682923,14.828523801572556,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.36825179286751,0.57276205350923493,83.314979160126029,0.96794334595060794,0.3693571113290372,0.97888185904326985,null,14.666666666666702,null,0,33.671014918853039,null,33.671014918853039,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":216.94693817020863},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,9.007768696752585,33.637600804953877,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,12.399788894916377,14.745152565209388,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.1980289646574,0.57256698226869029,83.246193376999088,0.96776784065343124,0.36930835290915531,0.97875263794197243,null,14.750000000000036,null,0,33.637600804953877,null,33.637600804953877,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":216.90229336762289},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,8.999142395271793,33.604213798469189,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,12.317834654315053,14.662250071598082,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.02789523574978,0.57237197526185279,83.177463291646973,0.96759240848346173,0.36925955396558796,0.97862330944352638,null,14.833333333333369,null,0,33.604213798469189,null,33.604213798469189,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":216.85766089019799},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,8.9905230915651391,33.570853875982323,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,12.236419869206435,14.579813685300111,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.85785053377492,0.57217703244978513,83.108788851947338,0.96741704941022966,0.36921071447899989,0.97849387349668882,null,14.916666666666703,null,0,33.570853875982323,null,33.570853875982323,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":216.81304073409657},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,8.981910779590887,33.537521014109508,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,12.155541000235948,14.497840785694342,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,404.23866791334774,379.68789478647,0.57198215379361772,83.040170005849461,0.96724176340327817,0.36916183443006312,0.97836433005023615,null,15.000000000000037,null,0,33.537521014109508,null,33.537521014109508,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":216.76843289548248},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,8.9733054533158665,33.504215189500123,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,12.075194531214677,14.41632876689369,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.51802792167865,0.57178733925454672,82.971606701375038,0.96706655043216294,0.36911291379945649,0.97823467905296291,null,15.083333333333371,null,0,33.504215189500123,null,33.504215189500123,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":216.72383737052084},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,8.9647071067153909,33.470936378836377,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,11.995376968967907,14.335275037662306,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.34824986735072,0.57159258879383468,82.903098886617329,0.96689141046645222,0.36906395256786584,0.97810492045368191,null,15.166666666666705,null,0,33.470936378836377,null,33.470936378836377,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":216.67925415537812},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,8.9561157337732809,33.437684558833411,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,11.916084843184748,14.254677021333181,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.17856055154249,0.57139790237281096,82.834646509741447,0.96671634347572732,0.36901495071598417,0.97797505420122532,null,15.250000000000039,null,0,33.437684558833411,null,33.437684558833411,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":216.63468324622204},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,8.9475313284818139,33.404459706239095,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,11.8373147062687,14.174532155726254,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.008959902416,0.57120327995287068,82.766249518983898,0.96654134942958181,0.36896590822451147,0.97784508024444361,null,15.333333333333373,null,0,33.404459706239095,null,33.404459706239095,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":216.5901246392215},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,8.9389538848417072,33.371261797833974,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,11.759063133189189,14.094837893066943,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.83944784823876,0.57100872149547488,82.697907862652471,0.96636642829762232,0.36891682507415491,0.97771499853220623,null,15.416666666666707,null,0,33.371261797833974,null,33.371261797833974,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":216.54557833054682},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,8.9303833968621351,33.338090810431311,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,11.681326721334147,14.015591699905169,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67002431738416,0.57081422696215067,82.629621489126464,0.96619158004946759,0.36886770124562851,0.97758480901340095,null,15.500000000000041,null,0,33.338090810431311,null,33.338090810431311,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":216.50104431636947},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,8.9218198585606601,33.304946720876849,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,11.604102090363426,13.936791057034803,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50068923833027,0.57061979631449045,82.561390346855887,0.96601680465474982,0.3688185367196537,0.97745451163693509,null,15.583333333333375,null,0,33.304946720876849,null,33.304946720876849,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":216.45652259286231},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,8.9132632639632412,33.271829506048796,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,11.527385882063282,13.858433459413598,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33144253966077,0.5704254295141532,82.49321438436175,0.96584210208311316,0.36876933147695901,0.97732410635173461,null,15.666666666666709,null,0,33.271829506048796,null,33.271829506048796,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":216.41201315619932},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,8.9047136071042221,33.23873914285786,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,11.451174760201777,13.780516416083534,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.16228415006356,0.57023112652286201,82.425093550235943,0.96566747230421446,0.36872008549827984,0.97719359310674414,null,15.750000000000043,null,0,33.23873914285786,null,33.23873914285786,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":216.3675160025559},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,8.8961708820263201,33.20567560824712,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,11.375465410385132,13.703037450091655,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,402.67605738208675,377.99321399833144,0.57003688730240598,82.357027793141015,0.96549291528772396,0.36867079876435921,0.97706297185092805,null,15.833333333333377,null,0,33.20567560824712,null,33.20567560824712,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":216.32303112810865},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,8.8876350827805375,33.172638879191744,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,11.300254539914908,13.625994098411311,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.82423201336138,0.5698427118146393,82.289017061809602,0.96531843100332348,0.36862147125594691,0.97693224253326894,null,15.91666666666671,null,0,33.172638879191744,null,33.172638879191744,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":216.27855852903545},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V255*T255/3.413","v":8.8791062034262627},{"$f":"D255*F$23/1000000-F$32/1000","v":33.139628932699331},0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},11.225538877646363,13.549383911863863,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":377.65533812415475},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.56964860002148121},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":82.221061305045168},0.96514401942070804,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36857210295380027},0.97680140510276914,null,16.000000000000043,null,0,33.139628932699331,null,33.139628932699331,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":216.23409820151548},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,207.61117460296325,8.8705842380311477,33.106645745809509,0,0,1,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,11.151315173847479,13.473204455040829,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":402.20854269778158},377.48653225981661,0.56945455188491578,82.153160471721037,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.96496968050958554},0.36852269383868375,{"$f":"V256/V$59","v":0.97667045950845011},null,{"$f":"B256","v":16.083333333333375},null,0,33.106645745809509,null,33.106645745809509,{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":216.18965014172912},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},{"$f":"IF($AG256=8,$AH256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":207.52466994687867},8.8620691806711402,33.073689295593951,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":11.077580200059039},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":13.397453306226451},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.31781434955559,0.5692605673669916,82.08531451078062,0.96479541423967596,0.36847324389136904,0.97653940569935238,null,16.166666666666707,null,{"$f":"IF(AA256>0,AA256,IF(K257=0,0,B257))","v":0},{"$f":"IF(AA256>0,AB256,E257)","v":33.073689295593951},null,{"$f":"IF(B257<=AD$59,E257,AD256)","v":33.073689295593951},{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":216.14521434585808},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,8.8535610254304675,33.040759559156427,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,11.004330748955649,13.322128057320729,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.14918432268411,0.56906664642982197,82.01752337123736,0.96462122058071209,0.36842375309263514,0.97640824362453582,null,16.250000000000039,null,0,33.040759559156427,null,33.040759559156427,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":216.10079081008533},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,8.8450597664015547,33.007856513632419,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,10.9315636342075,13.247226313762853,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98064210861747,0.56887278903558502,81.949787002173935,0.96444709950243968,0.36837422142326837,0.9762769732330796,null,16.333333333333371,null,0,33.007856513632419,null,33.007856513632419,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":216.05637953059511},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,8.8365653976851153,32.974980136189487,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,10.859275690343303,13.172745694455088,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.8121876368744,0.56867899514652276,81.882105352743224,0.96427305097461646,0.36832464886406224,0.97614559447408233,null,16.416666666666703,null,0,32.974980136189487,null,32.974980136189487,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":216.01198050357289},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,8.8280779133900626,32.942130404026912,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,10.787463772613863,13.098683831687076,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.64382083707613,0.56848526472494132,81.814478372167287,0.96409907496701297,0.36827503539581785,0.97601410729666238,null,16.500000000000036,null,0,32.942130404026912,null,32.942130404026912,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":215.96759372520549},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,8.8195973076334759,32.909307294375608,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,10.716124756856644,13.025038371060567,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.47554163894665,0.56829159773321147,81.746906009737359,0.96392517144941281,0.36822538099934338,0.97588251164995699,null,16.583333333333368,null,0,32.909307294375608,null,32.909307294375608,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":215.92321919168091},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,8.8111235745406304,32.876510784498187,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,10.645255539361258,12.951806971414582,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.30734997231229,0.56809799413376738,81.679388214813912,0.9637513403916117,0.36817568565545461,0.97575080748312337,null,16.6666666666667,null,0,32.876510784498187,null,32.876510784498187,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":215.87885689918843},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,8.8026567082449674,32.843740851688899,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,10.574853036735806,12.878987304750973,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.13924576710156,0.56790445388910704,81.61192493682654,0.96357758176341779,0.36812594934497456,0.97561899474533831,null,16.750000000000032,null,0,32.843740851688899,null,32.843740851688899,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":215.83450684391866},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,8.7941967028880565,32.810997473273403,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,10.504914185774028,12.806577056160435,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97122895334496,0.5677109769617924,81.54451612527356,0.96340389553465255,0.36807617204873377,0.97548707338579821,null,16.833333333333364,null,0,32.810997473273403,null,32.810997473273403,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":215.79016902206342},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,8.7857435526196035,32.778280626608897,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,10.435435943323435,12.734573923748899,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.80329946117467,0.56751756331444847,81.477161729722127,0.96323028167514924,0.3680263537475702,0.97535504335371925,null,16.916666666666696,null,0,32.778280626608897,null,32.778280626608897,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":215.74584342981581},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,8.7772972515973944,32.745590289083822,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,10.366415286154165,12.662975618564369,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.63545722082443,0.56732421290976409,81.409861699807777,0.96305674015475395,0.36797649442232916,0.97522290459833705,null,17.000000000000028,null,0,{"$f":"IF(AA266>0,AB266,E267)","v":32.745590289083822},null,32.745590289083822,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":215.7015300633702},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,8.7688577939873404,32.712926438118082,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,10.297849210828874,12.591779864524149,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.46770216262939,0.56713092571049095,81.342615985234772,0.9628832709433256,0.36792659405386363,0.97509065706890752,null,17.083333333333361,null,0,32.712926438118082,null,32.712926438118082,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":215.65722891892221},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,8.7604251739633678,32.680289051162596,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,10.229734733573242,12.520984398342488,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.30003421702554,0.56693770167944424,81.275424535775187,0.96270987401073527,0.36787665262303387,0.97495830071470602,null,17.166666666666693,null,0,32.680289051162596,null,32.680289051162596,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":215.61293999266877},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,8.7519993857075136,32.647678105699676,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,10.16206889014761,12.450586969458636,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13245331455011,0.56674454077950187,81.208287301269763,0.96253654932686694,0.36782667011070791,0.97482583548502832,null,17.250000000000025,null,0,32.647678105699676,null,32.647678105699676,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":215.56866328080804},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,8.7435804234098189,32.615093579242611,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,10.094848735719182,12.380585339965293,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.96495938584076,0.5665514429736046,81.141204231627,0.9623632968616167,0.36777664649776098,0.97469326132918943,null,17.333333333333357,null,0,32.615093579242611,null,32.615093579242611,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":215.52439877953941},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,8.7351682812683684,32.582535449335822,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,10.02807134473526,12.310977284537476,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.79755236163578,0.5663584082247558,81.074175276823439,0.96219011658489384,0.36772658176507628,0.97456057819652531,null,17.416666666666689,null,0,32.582535449335822,null,32.582535449335822,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":215.48014648506359},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,8.7267629534891888,32.55000369355448,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,9.9617338107971296,12.241760590361766,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.6302321727735,0.56616543649602169,81.007200386902866,0.96201700846661953,0.36767647589354424,0.97442778603639124,null,17.500000000000021,null,0,32.55000369355448,null,32.55000369355448,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":215.43590639358251},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,8.718364434286352,32.517498289504864,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,9.895833246534993,12.172933057065965,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46299875019264,0.56597252775053086,80.940279511977224,0.96184397247672793,0.36762632886406299,0.97429488479816273,null,17.583333333333353,null,0,32.517498289504864,null,32.517498289504864,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":215.39167850129942},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.7099727178818664,32.485019214824007,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,9.8303667834835196,12.104492496649154,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.29585202493143,0.5657796819514741,80.873412602225585,0.96167100858516541,0.36757614065753841,0.97416187443123614,null,17.666666666666686,null,0,32.485019214824007,null,32.485019214824007,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":215.3474628044188},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.7015877985056758,32.452566447179635,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,9.7653315719582796,12.036436733412138,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.1287919281279,0.56558689906210435,80.80659960789427,0.9614981167618909,0.36752591125488371,0.97402875488502694,null,17.750000000000018,null,0,32.452566447179635,null,32.452566447179635,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":215.30325929914633},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,8.6932096703957065,32.420139964270369,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,9.7007247809330686,11.968763603888268,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96181839101951,0.56539417904573652,80.739840479297186,0.96132529697687619,0.36747564063702015,0.97389552610897212,null,17.83333333333335,null,0,32.420139964270369,null,32.420139964270369,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":215.25906798168901},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,8.6848383277977508,32.387739743825279,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,9.6365435979178429,11.901470956774684,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,398.79790370040394,373.794931344943,0.56520152186574768,80.673135166814859,0.96115254920010529,0.36742532878487633,0.9737621880525279,null,17.916666666666682,null,0,32.387739743825279,null,32.387739743825279,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":215.21488884825516},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,8.6764737649654933,32.355365763603977,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,9.5727852288376152,11.83455665286391,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,398.643616419034,373.62813072133383,0.56500892748557663,80.606483620894664,0.96097987340157476,0.36737497567938876,0.97362874066517169,null,18.000000000000014,null,0,32.355365763603977,null,32.355365763603977,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":215.17072189505427},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,8.6681159761605109,32.323018001396619,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,9.5094468979121025,11.768018564975852,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46141645172662,0.5648163958687239,80.539885792050825,0.96080726955129347,0.36732458130150153,0.973495183896401,null,18.083333333333346,null,0,32.323018001396619,null,32.323018001396619,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":215.12656711829709},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,8.6597649556522729,32.290696435023918,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,9.446525847536174,11.701854577890186,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.2947884677543,0.56462392697875097,80.473341630864468,0.96063473761928309,0.36727414563216654,0.97336151769573398,null,18.166666666666679,null,0,32.290696435023918,null,32.290696435023918,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":215.08242451419568},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,8.651420697718045,32.258401042336764,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,9.384019338160968,11.636062588279112,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.12824670114844,0.56443152077928149,80.406851087982716,0.96046227757557789,0.3672236686523434,0.97322774201270901,null,18.250000000000011,null,0,32.258401042336764,null,32.258401042336764,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":215.03829407896333},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,8.643083196642964,32.226131801216489,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,9.3219246481759495,11.570640504640474,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.96179108373866,0.56423917723399963,80.340414114119483,0.96028988939022419,0.36717315034299952,0.97309385679688543,null,18.333333333333343,null,0,32.226131801216489,null,32.226131801216489,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":214.99417580881462},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,8.6347524467199488,32.193888689574571,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,9.2602390737916114,11.5055862472313,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.79542154745252,0.56404689630665117,80.274030660054564,0.96011757303328094,0.36712259068511005,0.97295986199784301,null,18.416666666666675,null,0,32.193888689574571,null,32.193888689574571,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":214.95006969996535},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,8.6264284422497042,32.161671685352609,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,9.1989599289229851,11.44089774800166,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.62913802431547,0.56385467796104316,80.207700676633692,0.95994532847481984,0.36707198965965815,0.97282575756518264,null,18.500000000000007,null,0,32.161671685352609,null,32.161671685352609,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":214.90597574863256},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,8.6181111775407491,32.129480766522441,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,9.1380845450739834,11.376572950528949,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46294044645038,0.5636625221610424,80.141424114768995,0.95977315568492461,0.36702134724763441,0.97269154344852504,null,18.583333333333339,null,0,32.129480766522441,null,32.129480766522441,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":214.8618939510346},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,8.6098006469093242,32.097315911085794,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,9.0776102712223334,11.312609809952491,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.29682874607772,0.56347042887057786,80.075200925437912,0.95960105463369205,0.36697066343003776,0.97255721959751285,null,18.666666666666671,null,0,32.097315911085794,null,32.097315911085794,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":214.81782430339106},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,8.6014968446794491,32.06517709707451,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,9.0175344737054566,11.24900629290855,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.1308028555149,0.56327839805363789,80.009031059683878,0.95942902529123075,0.36691993818787472,0.9724227859618092,null,18.750000000000004,null,0,32.06517709707451,null,32.06517709707451,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":214.77376680192276},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,8.5931997651828524,32.033064302550265,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,8.9578545361069288,11.185760377465682,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.96486270717651,0.56308642967427192,79.942914468615754,0.95925706762766216,0.36686917150215964,0.97228824249109758,null,18.833333333333336,null,0,32.033064302550265,null,32.033064302550265,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":214.72972144285183},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,8.5849094027589743,32.000977505604581,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,8.8985678591437676,11.122870053060463,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.79900823357372,0.56289452369658977,79.876851103407716,0.95908518161312006,0.36681836335391499,0.9721535891350831,null,18.916666666666668,null,0,32.000977505604581,null,32.000977505604581,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":214.68568822240161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,8.5766257517549391,31.968916684358717,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,8.8396718605544429,11.06033332043358,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63323936731427,0.5627026800847611,79.810840915299138,0.95891336721775067,0.36676751372417105,0.97201882584349164,null,19,null,0,31.968916684358717,null,31.968916684358717,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":214.64166713679668},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,8.5683488065255666,31.936881816963712,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,8.781163974987594,10.998148191566226,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.4675560411024,0.56251089880301619,79.744883855594651,0.95874162441171262,0.36671662259396604,0.97188395256607008,null,19.083333333333332,null,0,31.936881816963712,null,31.936881816963712,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":214.59765818226293},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,8.5600785614333219,31.90487288160022,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,8.7230416538915492,10.936312689617006,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30195818773836,0.56231917981564472,79.678979875663742,0.95856995316517712,0.36666568994434628,0.97174896925258691,null,19.166666666666664,null,0,31.90487288160022,null,31.90487288160022,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":214.55366135502749},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,8.5518150108483404,31.872889856478537,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,8.6653023654044627,10.87482484885899,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.13644574011852,0.56212752308699654,79.613128926940988,0.9583983534483278,0.36661471575636589,0.97161387585283099,null,19.249999999999996,null,0,31.872889856478537,null,31.872889856478537,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":214.50967665131864},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,8.5435581491483354,31.840932719838335,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,8.6079435942451852,10.813682714617276,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97101863123481,0.56193592858148123,79.547330960925251,0.95822682523136049,0.36656370001108718,0.97147867231661311,null,19.333333333333329,null,0,31.840932719838335,null,31.840932719838335,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":214.46570406736609},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,8.5353079707186712,31.809001449948873,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,8.5509628416049654,10.75288434320683,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.80567679417476,0.56174439626356765,79.481585929180255,0.95805536848448347,0.36651264268958039,0.97134335859376497,null,19.416666666666661,null,0,31.809001449948873,null,31.809001449948873,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":214.42174359940068},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,8.5270644699523093,31.777096025108818,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,8.4943576250397257,10.69242780187072,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64042016212153,0.5615529260977844,79.415893783334297,0.95788398317791779,0.36646154377292378,0.97120793463413979,null,19.499999999999993,null,0,31.777096025108818,null,31.777096025108818,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":214.37779524365456},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,8.5188276412497661,31.745216423646085,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,8.4381254783630766,10.632311168718653,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.47524866835317,0.56136151804871937,79.350254475079737,0.95771266928189636,0.36641040324220375,0.97107240038761189,null,19.583333333333325,null,0,31.745216423646085,null,31.745216423646085,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":214.3338589963611},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,8.5105974790191361,31.713362623917895,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,8.3822639515400592,10.572532532665887,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,395.57133537009577,370.31016224624267,0.56117017208101938,79.284667956173223,0.95754142676666498,0.36635922107851487,0.97093675580407768,null,19.666666666666657,null,0,31.713362623917895,null,31.713362623917895,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":214.28993485375489},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,8.5023739776760472,31.681534604310663,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,8.3267706105815638,10.513089993372486,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.14516082925797,0.56097888815939079,79.219134178435411,0.95737025560248157,0.36630799726295959,0.97080100083345422,null,19.749999999999989,null,0,31.681534604310663,null,31.681534604310663,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":214.24602281207186},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,8.4941571316436839,31.649732343240025,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,8.2716430374394552,10.453981661182889,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98024435096153,0.56078766624859833,79.153653093751075,0.95719915575961667,0.36625673177664875,0.97066513542568089,null,19.833333333333321,null,0,31.649732343240025,null,31.649732343240025,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":214.20212286754912},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,8.4859469353526951,31.617955819150509,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,8.2168788299022975,10.395205657065862,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.81541274501006,0.56059650631346603,79.08822465406837,0.95702812720835295,0.36620542460070116,0.97052915953071806,null,19.916666666666654,null,0,31.617955819150509,null,31.617955819150509,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":214.15823501642507},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,8.4777433832412736,31.586205010515847,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,8.1624756014919271,10.336760112554746,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65066594515469,0.56040540831887664,79.022848811399513,0.95685716991898551,0.36615407571624381,0.97039307309854805,null,19.999999999999986,null,0,31.586205010515847,null,31.586205010515847,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":214.1143592549393},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,8.469546469755068,31.554479895838632,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,8.1084309813605326,10.27864316968807,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.48600388524022,0.56021437222977088,78.957525517820045,0.95668628386182197,0.36610268510441202,0.97025687607917488,null,20.083333333333318,null,0,31.554479895838632,null,31.554479895838632,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":214.07049557933277},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,8.4613561893472173,31.522780453650434,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,8.0547426141885161,10.220852980950482,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32142649920559,0.56002339801114831,78.892254725469115,0.95651546900718232,0.36605125274634914,0.97012056842262429,null,20.16666666666665,null,0,31.522780453650434,null,31.522780453650434,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":214.02664398584753},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,8.4531725364782631,31.491106662511484,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,8.0014081600829225,10.163387709214019,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.15693372108308,0.55983248562806731,78.827036386548741,0.95634472532539871,0.36599977862320687,0.96998415007894379,null,20.249999999999982,null,0,31.491106662511484,null,31.491106662511484,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":213.98280447072699},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,8.4449955056162214,31.459458501010943,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,7.9484252944766771,10.106245527679704,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,394.34957519430878,368.9925254849984,0.55964163504564346,78.761870453324434,0.95617405278681589,0.36594826271614517,0.96984762099820288,null,20.333333333333314,null,0,31.459458501010943,null,31.459458501010943,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":213.93897703021577},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,8.4368250912365355,31.427835947766702,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,7.8957917080283559,10.049424619819476,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.82820172517069,0.55945084622905095,78.696756878124859,0.95600345136179088,0.3658967050063322,0.96971098113049292,null,20.416666666666647,null,0,31.427835947766702,null,31.427835947766702,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":213.89516166055975},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,8.4286612878219884,31.396238981425086,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,7.8435051065225965,9.9929231793184385,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66396237591181,0.55926011914352214,78.63169561334098,0.95583292102069284,0.36584510547494431,0.96957423042592683,null,20.499999999999979,null,0,31.396238981425086,null,31.396238981425086,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":213.85135835800605},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,8.4205040898628027,31.364667580661198,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,7.7915632107713142,9.9367394100174415,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.49980737162656,0.55906945375434658,78.566686611426974,0.95566246173390368,0.36579346410316649,0.96943736883464049,null,20.583333333333311,null,0,31.364667580661198,null,31.364667580661198,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":213.80756711880301},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,8.4123534918565621,31.333121724178632,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,7.7399637565154018,9.8808715258559801,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.33573664681251,0.5588788500268721,78.501729824899655,0.9554920734718173,0.36574178087219167,0.96930039630679088,null,20.666666666666643,null,0,31.333121724178632,null,31.333121724178632,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":213.76378793920031},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,8.4042094883081937,31.301601390709394,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,7.6887044943271396,9.825317750815417,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17175013605942,0.55868830792650359,78.436825206338199,0.95532175620484006,0.36569005576322139,0.96916331279255752,null,20.749999999999975,null,0,31.301601390709394,null,31.301601390709394,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":213.72002081544875},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,8.3960720737299699,31.270106559013946,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,7.6377831895132458,9.7700763188625235,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.00784777404954,0.55849782741870391,78.371972708384192,0.95515150990339071,0.36563828875746546,0.96902611824214224,null,20.833333333333307,null,0,31.270106559013946,null,31.270106559013946,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":213.67626574380043},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,8.3879412426414586,31.238637207880963,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,7.58719762201852,9.7151454738933403,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.84402949555698,0.55830740846899296,78.307172283741295,0.95498133453790057,0.36558647983614212,0.96888881260576898,null,20.916666666666639,null,0,31.238637207880963,null,31.238637207880963,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":213.63252272050877},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,8.3798169895695764,31.207193316127565,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,7.5369455863302059,9.6605234696773419,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68029523544783,0.55811705104294773,78.24242388517564,0.95481123007881241,0.36553462898047795,0.96875139583368386,null,20.999999999999972,null,0,31.207193316127565,null,31.207193316127565,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":213.58879174182832},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,8.3716993090485055,31.175774862599006,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,7.4870248913828652,9.6062085698019448,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,392.97995517944008,367.51664492867985,0.55792675510620271,78.17772746551509,0.95464119649658252,0.36548273617170812,0.96861386787615578,null,21.083333333333304,null,0,31.175774862599006,null,31.175774862599006,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":213.54507280401489},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,8.3635881956197178,31.144381826168733,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,7.4374333604639498,9.5521990476172824,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35307851030217,0.55773652062444856,78.113082977649583,0.95447123376167819,0.36543080139107587,0.96847622868347472,null,21.166666666666636,null,0,31.144381826168733,null,31.144381826168733,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":213.50136590332559},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,8.3554836438319242,31.113014185738237,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,7.3881688311199483,9.4984931861813369,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.18959591545547,0.5575463475634338,78.048490374530559,0.95430134184458038,0.3653788246198334,0.96833847820595498,null,21.249999999999968,null,0,31.113014185738237,null,31.113014185738237,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":213.45767103601875},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V319*T319/3.413","v":8.3473856482410849},{"$f":"D319*F$23/1000000-F$32/1000","v":31.081671920237042},0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},7.3392291550631734,9.4450892782053408,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":367.02619707937123},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.55735623588896299},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":77.983949609171134},0.95413152071578111,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36532680583924104},0.96820061639393196,null,21.3333333333333,null,0,31.081671920237042,null,31.081671920237042,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":213.41398819835393},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.416666666666632,202.14691876376202,8.3392942034104145,31.050355008622759,0,0,1,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,7.2906121980791792,9.3919856259995207,21.416666666666632,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":392.37288218721937},366.86288193737209,0.55716618556689734,77.919460634646157,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.95396177034578566},0.36527474503056784,{"$f":"V320/V$59","v":0.96806264319776425},null,{"$f":"B320","v":21.416666666666632},null,0,31.050355008622759,null,31.050355008622759,{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":213.37031738659198},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},{"$f":"IF($AG320=8,$AH320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":21.499999999999964},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":202.06269088094379},8.3312093039103114,31.019063429880816,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":7.242315839934701},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":9.3391805414191094},{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,392.22127199814656,366.69965042487144,0.55697619656315478,77.855023404091583,0.95379209070511106,0.36522264217509121,0.96792455856783288,null,21.499999999999964,null,{"$f":"IF(AA320>0,AA320,IF(K321=0,0,B321))","v":0},{"$f":"IF(AA320>0,AB320,E321)","v":31.019063429880816},null,{"$f":"IF(B321<=AD$59,E321,AD320)","v":31.019063429880816},{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":213.32665859699486},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,8.3231309443183967,30.987797163024567,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,7.194337974286289,9.2866723458107021,21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.53650247737295,0.55678626884370919,77.790637870704813,0.95362248176428677,0.36517049725409728,0.96778636245454142,null,21.583333333333297,null,0,30.987797163024567,null,30.987797163024567,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":213.28301182582595},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,8.315059119219443,30.95655618709506,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,7.1466765085894535,9.2344593699588682,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37343803047099,0.5565964023745914,77.726303987744132,0.95345294349385434,0.36511831024888047,0.96764805480831606,null,21.666666666666629,null,0,30.95655618709506,null,30.95655618709506,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":213.23937706934976},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,8.3069938232054259,30.925340481161236,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,7.0993293640085122,9.182539954033107,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.21045701984991,0.55640659712188745,77.662021708529096,0.95328347586436801,0.36506608114074413,0.96750963557960623,null,21.749999999999961,null,0,30.925340481161236,null,30.925340481161236,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":213.19575432383203},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,8.2989350508754303,30.894150024319529,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,7.0522944753268817,9.130912447535076,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.04755938128386,0.55621685305173985,77.597790986439804,0.95311407884639388,0.36501380991099991,0.96737110471888343,null,21.833333333333293,null,0,30.894150024319529,null,30.894150024319529,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":213.15214358553985},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,8.2908827968357368,30.862984795694238,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,7.0055697908581323,9.0795752092461175,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.88474505063738,0.55602717013034708,77.533611774917574,0.95294475241051069,0.36496149654096838,0.96723246217664283,null,21.916666666666625,null,0,30.862984795694238,null,30.862984795694238,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":213.10854485074145},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,8.2828370556996873,30.831844774436973,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,6.9591532723574154,9.0285266071750954,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72201396386407,0.55583754832396326,77.469484027463864,0.95277549652730908,0.36490914101197852,0.96709370790340199,null,21.999999999999957,null,0,30.831844774436973,null,30.831844774436973,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":213.06495811570625},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,8.2747978220877485,30.800729939726942,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,6.9130428949336569,8.9777650185064974,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.55936605700708,0.555647987598898,77.405407697640783,0.95260631116739214,0.36485674330536805,0.9669548418497016,null,22.08333333333329,null,0,30.800729939726942,null,30.800729939726942,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":213.0213833767051},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,8.2667650906275316,30.769640270770996,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,6.867236646962275,8.9272888295488713,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.39680126619913,0.55545848792151631,77.341382739071321,0.95243719630137502,0.36480430340248338,0.96681586396610519,null,22.166666666666622,null,0,30.769640270770996,null,30.769640270770996,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":212.97782063000989},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,8.258738855953645,30.738575746803065,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,6.821732529998318,8.877096435683498,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.23431952766157,0.55526904925823894,77.277409105437982,0.95226815189988556,0.36475182128467964,0.96667677420319953,null,22.249999999999954,null,0,30.738575746803065,null,30.738575746803065,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":212.93426987189386},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,8.2507191127078023,30.707536347084574,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,6.7765285586904103,8.8271862413134112,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07192077770503,0.55507967157554217,77.21348675048381,0.95209917793356347,0.36469929693332082,0.966537572511595,null,22.333333333333286,null,0,30.707536347084574,null,30.707536347084574,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":212.89073109863148},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,8.2427058555387536,30.676522050904197,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,6.7316227606950871,8.7775566598126424,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,390.55772341330351,364.90960495272844,0.5548903548399563,77.149615628011873,0.95193027437306055,0.36464673032977923,0.96639825884192387,null,22.416666666666618,null,0,30.676522050904197,null,30.676522050904197,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":212.84720430649836},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,8.2346990791022758,30.645532837577793,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,6.6870131765917558,8.728206113475812,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.74737198921957,0.55470109901806786,77.085795691884982,0.95176144118904105,0.36459412145543635,0.96625883314484273,null,22.49999999999995,null,0,30.645532837577793,null,30.645532837577793,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":212.80368949177151},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,8.2266987780611665,30.614568686448401,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,6.6426978597981972,8.6791330334679522,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58522182375441,0.55451190407651785,77.022026896025807,0.95159267835218186,0.36454147029168243,0.96611929537103147,null,22.583333333333282,null,0,30.614568686448401,null,30.614568686448401,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":212.76018665072905},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,8.2187049470852394,30.583629576886199,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,6.5986748764866396,8.6303358597746502,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.42315439299705,0.5543227699820017,76.95830919441687,0.95142398583317112,0.36448877681991626,0.96597964547119242,null,22.666666666666615,null,0,30.583629576886199,null,30.583629576886199,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":212.71669577965039},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,8.2107175808512789,30.552715488288367,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,6.5549423055003349,8.5818130411524454,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26116963369975,0.55413369670127011,76.894642541099984,0.95125536360271012,0.36443604102154575,0.96583988339605253,null,22.749999999999947,null,0,30.552715488288367,null,30.552715488288367,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":212.67321687481612},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,8.2027366740430381,30.521826400079039,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,6.5114982382707165,8.5335630350795189,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.09926748270232,0.55394468420112797,76.831026890176474,0.95108681163151165,0.36438326287798734,0.96570000909636078,null,22.833333333333279,null,0,30.521826400079039,null,30.521826400079039,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":212.62974993250816},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,8.1947622213512314,30.490962291709302,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,6.4683407787350991,8.4855843077066613,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.93744787693237,0.5537557324484349,76.7674621958069,0.95091832989030145,0.36433044237066664,0.96556002252289086,null,22.916666666666611,null,0,30.490962291709302,null,30.490962291709302,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":212.58629494900958},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,8.1867942174735333,30.460123142657171,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,6.4254680432549147,8.4378753338085062,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77571075340484,0.55356684141010448,76.703948412211219,0.95074991834981637,0.36427757948101785,0.96541992362643914,null,22.999999999999943,null,0,30.460123142657171,null,30.460123142657171,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":212.54285192060473},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,8.1788326571145031,30.429308932427325,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,6.3828781605344291,8.3904345967350515,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61405604922192,0.55337801105310491,76.640485493668052,0.9505815769808067,0.36422467419048443,0.96527971235782639,null,23.083333333333275,null,0,30.429308932427325,null,30.429308932427325,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":212.49942084357917},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,8.1708775349856548,30.398519640551342,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,6.3405692715400974,8.343260588363437,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45248370157287,0.55318924134445802,76.577073394515367,0.95041330575403415,0.36417172648051849,0.96513938866789639,null,23.166666666666607,null,0,30.398519640551342,null,30.398519640551342,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":212.45600171421972},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,8.1629288458054052,30.367755246587517,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,6.2985395294203537,8.2963518090500052,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29099364773407,0.55300053225124002,76.51371206914996,0.95024510464027268,0.36411873633258113,0.96499895250751699,null,23.24999999999994,null,0,30.367755246587517,null,30.367755246587517,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":212.41259452881437},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,8.1549865842990084,30.33701573012063,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,6.2567870994259236,8.2497067675826319,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.12958582506838,0.55281188374058099,76.450401472026954,0.95007697361030874,0.36406570372814251,0.96485840382757959,null,23.333333333333272,null,0,30.33701573012063,null,30.33701573012063,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":212.36919928365245},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,8.1470507451986212,30.306301070762149,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,6.2153101588307367,8.2033239811333178,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.96826017102518,0.5526232957796644,76.387141557660357,0.94990891263494048,0.36401262864868161,0.96471774257899934,null,23.416666666666604,null,0,30.306301070762149,null,30.306301070762149,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":212.3258159750244},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,8.1391213232432662,30.275611248150138,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,6.1741068968533019,8.1572019752110467,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80701662314033,0.55243476833572747,76.323932280622728,0.9497409216849787,0.36395951107568664,0.96457696871271559,null,23.499999999999936,null,0,30.275611248150138,null,30.275611248150138,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":212.28244459922198},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,8.1311983131787624,30.244946241948945,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,6.1331755145785465,8.1113392836149174,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64585511903579,0.55224630137606112,76.260773595544663,0.94957300073124595,0.36390635099065449,0.96443608217969079,null,23.583333333333268,null,0,30.244946241948945,null,30.244946241948945,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":212.23908515253814},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,8.1232817097578103,30.214306031849567,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,6.0925142248803059,8.0657344483875324,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48477559641981,0.55205789486800971,76.19766545711542,0.94940514974457746,0.36385314837509153,0.96429508293091271,null,23.6666666666666,null,0,30.214306031849567,null,30.214306031849567,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":212.19573763126706},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,8.1153715077398729,30.183690597569168,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,6.0521212523441532,8.0203860197686474,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32377799308603,0.55186954877897054,76.13460782008201,0.94923736869581987,0.36379990321051281,0.96415397091739197,null,23.749999999999932,null,0,30.183690597569168,null,30.183690597569168,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":212.15240203170421},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,8.1074677018912578,30.15309991885141,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,6.0119948331908848,7.9752925561490899,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.16286224691413,0.5516812630763942,76.071600639249823,0.94906965755583272,0.36374661547844273,0.96401274609016363,null,23.833333333333265,null,0,30.15309991885141,null,30.15309991885141,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":212.10907835014621},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,8.0995702869849975,30.122533975465977,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,5.972133215200353,7.9304526240249249,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00202829586902,0.55149303772778469,76.008643869481659,0.94890201629548743,0.36369328516041466,0.96387140840028729,null,23.916666666666597,null,0,30.122533975465977,null,30.122533975465977,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":212.06576658289094},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,8.0916792578009495,30.091992747208963,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,5.9325346576359639,7.885864797951883,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84127607800104,0.55130487270069828,75.945737465698642,0.94873444488566683,0.36363991223797099,0.96372995779884563,null,23.999999999999929,null,0,30.091992747208963,null,30.091992747208963,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":212.02246672623755},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,8.0837946091256665,30.061476213902385,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,5.8931974311695017,7.8415276605000557,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68060553144562,0.55111676796274489,75.882881382878963,0.94856694329726721,0.36358649669266352,0.96358839423694687,null,24.083333333333261,null,0,30.061476213902385,null,30.061476213902385,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":211.97917877648635},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,8.075916335752515,30.030984355394629,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,5.8541198178066178,7.797439802208828,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5200165944234,0.5509287234815865,75.820075576059082,0.94839951150119628,0.36353303850605301,0.96344671766572265,null,24.166666666666593,null,0,30.030984355394629,null,30.030984355394629,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":211.93590272993887},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,8.0680444324815301,30.00051715155989,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,5.8153001108126139,7.7535998215420694,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.35950920523942,0.55074073922493794,75.757320000332356,0.94823214946837342,0.36347953765970942,0.96330492803632906,null,24.249999999999925,null,0,30.00051715155989,null,30.00051715155989,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":211.892638582898},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,8.0601788941194705,29.970074582298381,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,5.7767366146388666,7.7100063248435911,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.19908330228338,0.55055281516056642,75.694614610849555,0.94806485716973099,0.36342599413521209,0.96316302529994724,null,24.333333333333258,null,0,29.970074582298381,null,29.970074582298381,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":211.84938633166766},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,8.0523197154798059,29.939656627536301,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,5.7384276448496694,7.6666579262928281,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.03873882402979,0.55036495125629159,75.631959362818861,0.94789763457621312,0.36337240791414926,0.96302100940778179,null,24.41666666666659,null,0,29.939656627536301,null,29.939656627536301,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":211.8061459725532},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,8.0444668913826778,29.909263267225658,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,5.7003715280495459,7.6235532478607979,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.87847570903705,0.55017714747998536,75.569354211505356,0.94773048165877571,0.36331877897811865,0.96287888031106217,null,24.499999999999922,null,0,29.909263267225658,null,29.909263267225658,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":211.76291750186101},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,8.0366204166548947,29.878894481344272,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,5.6625666018110508,7.580690919266285,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.71829389594791,0.54998940379957206,75.506799112231135,0.94756339838838732,0.36326510730872724,0.9627366379610427,null,24.583333333333254,null,0,29.878894481344272,null,29.878894481344272,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":211.71970091589887},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,8.0287802861299387,29.848550249895794,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,5.6250112146030595,7.5380695779322782,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.55819332348881,0.54980172018302731,75.44429402037531,0.94739638473602827,0.36321139288759113,0.9625942823090019,null,24.666666666666586,null,0,29.848550249895794,null,29.848550249895794,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":211.67649621097567},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,8.0209464946479105,29.818230552909483,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,5.5877037257194804,7.4956878689426674,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.39817393047019,0.54961409659837945,75.381838891373548,0.94722944067269099,0.36315763569633591,0.9624518133062433,null,24.749999999999918,null,0,29.818230552909483,null,29.818230552909483,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":211.63330338340157},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,8.0131190370555565,29.787935370440326,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,5.5506425052084838,7.4535444449991557,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,386.2083851062626,360.23823565578596,0.54942653301370836,75.319433680718305,0.94706256616938,0.36310383571659632,0.9623092309040947,null,24.83333333333325,null,0,29.787935370440326,null,29.787935370440326,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":211.59012242948796},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,8.0052979082062343,29.757664682568898,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,5.5138259338021616,7.4116379663784402,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.07837843841344,0.5492390293971452,75.257078343958597,0.94689576119711216,0.36304999293001661,0.96216653505390903,null,24.916666666666583,null,0,29.757664682568898,null,29.757664682568898,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":211.54695334554745},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,7.9974831029599027,29.727418469401314,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,5.4772524028466512,7.3699671008896166,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.91860221741331,0.5490515857168734,75.194772836699826,0.9467290257269162,0.36299610731825033,0.96202372570706396,null,24.999999999999915,null,0,29.727418469401314,null,29.727418469401314,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":211.50379612789382},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,7.9896746161830725,29.697196711069065,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,5.4409203142327005,7.3285305238318346,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,385.76144643658091,359.758906931929,0.54886420194112739,75.132517114603445,0.94656235972983271,0.36294217886296026,0.9618808028149618,null,25.083333333333247,null,0,29.697196711069065,null,29.697196711069065,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":211.46065077284217},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,7.9818724427488723,29.666999387729238,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,5.4048280803267543,7.287326917952182,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.59929252118724,0.54867687803819321,75.070311133387463,0.94639576317691476,0.36288820754581874,0.96173776632902974,null,25.166666666666579,null,0,29.666999387729238,null,29.666999387729238,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":211.41751727670876},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,7.9740765775369695,29.636826479564235,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,5.3689741239024,7.2463549734038093,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,385.4637976113209,359.43975892449731,0.54848961397640794,75.008154848825882,0.94622923603922704,0.36283419334850747,0.96159461620072018,null,25.249999999999911,null,0,29.636826479564235,null,29.636826479564235,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":211.37439563581111},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,7.9662870154335828,29.606677966781817,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,5.3333568780723217,7.2056133877042967,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28030608125113,0.54830240972416,74.946048216748636,0.9460627782878468,0.36278013625271766,0.96145135238151069,null,25.333333333333243,null,0,29.606677966781817,null,29.606677966781817,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":211.33128584646789},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,7.9585037513314427,29.576553829614941,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,5.2979747862206557,7.1651008656942379,25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12093393092289,0.54811526524988874,74.883991193041425,0.94589638989386304,0.36272603624014993,0.96130797482290342,null,25.416666666666575,null,0,29.576553829614941,null,29.576553829614941,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":211.28818790499909},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,7.950726780129834,29.546454048321941,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,5.262826301935859,7.1248161194960797,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96164241306928,0.54792818052208447,74.82198373364605,0.94573007082837657,0.36267189329251431,0.96116448347642602,null,25.499999999999908,null,0,29.546454048321941,null,29.546454048321941,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":211.24510180772583},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,7.9429560967345028,29.516378603186144,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,5.2279098889439028,7.0847578684731696,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80243146732863,0.54774115550928804,74.760025794559539,0.94556382106250092,0.36261770739153043,0.96102087829363103,null,25.58333333333324,null,0,29.516378603186144,null,29.516378603186144,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":211.20202755097057},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,7.9351916960577169,29.486327474516134,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,5.1932240210420328,7.0449248391890524,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64330103342172,0.54755419018009166,74.698117331834737,0.94539764056736086,0.36256347851892745,0.96087715922609651,null,25.666666666666572,null,0,29.486327474516134,null,29.486327474516134,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":211.15896513105685},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,7.9274335730181891,29.456300642645434,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,5.1587671820328431,7.0053157653669853,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48425105115052,0.54736728450313754,74.636258301579687,0.94523152931409404,0.36250920665644393,0.96073332622542562,null,25.749999999999904,null,0,29.456300642645434,null,29.456300642645434,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":211.1159145443095},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,7.9196817225411253,29.426298087932693,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,5.1245378656588834,6.9659293878496849,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32528146039891,0.5471804384471185,74.574448659957966,0.9450654872738492,0.36245489178582813,0.96058937924324683,null,25.833333333333236,null,0,29.426298087932693,null,29.426298087932693,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":211.07287578705458},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,7.9119361395581977,29.396319790761591,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,5.0905345755376334,6.9267644545592955,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16639220113228,0.54699365198077776,74.512688363188545,0.94489951441778786,0.36240053388883786,0.96044531823121415,null,25.916666666666568,null,0,29.396319790761591,null,29.396319790761591,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":211.02984885561935},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,7.9041968190074385,29.366365731540423,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,5.0567558250968538,6.8878197204575917,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.0075832133968,0.54680692507290896,74.450977367544823,0.94473361071708317,0.36234613294724044,0.96030114314100679,null,25.999999999999901,null,0,29.366365731540423,null,29.366365731540423,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":210.98683374633231},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,7.8964637558333752,29.336435890702628,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,5.0232001375105169,6.8490939475063932,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84885443732014,0.54662025769235578,74.389315629355821,0.94456777614292042,0.36229168894281288,0.9601568539243297,null,26.083333333333233,null,0,29.336435890702628,null,29.336435890702628,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":210.94383045552314},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,7.8887369449869418,29.30653024870643,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,4.9898660456350088,6.810585904628212,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69020581311088,0.54643364980801179,74.32770310500544,0.94440201066649698,0.36223720185734187,0.96001245053291318,null,26.166666666666565,null,0,29.30653024870643,null,29.30653024870643,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":210.90083897952277},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,7.8810163814253986,29.276648786034546,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,4.9567520919457531,6.7722943676671177,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53163728105778,0.54624710138882071,74.2661397509317,0.94423631425902199,0.36218267167262369,0.95986793291851324,null,26.249999999999897,null,0,29.276648786034546,null,29.276648786034546,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":210.85785931466336},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,7.8733020601124917,29.246791483194794,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,4.9238568284744053,6.7342181193498147,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.37314878153103,0.54606061240377579,74.204625523628295,0.94407068689171691,0.36212809837046428,0.95972330103291148,null,26.333333333333229,null,0,29.246791483194794,null,29.246791483194794,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":210.81489145727821},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,7.8655939760182356,29.216958320719257,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,4.89117881674622,6.6963559492469571,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21474025498065,0.54587418282192079,74.143160379642524,0.94390512853581465,0.36207348193267924,0.95957855482791499,null,26.416666666666561,null,0,29.216958320719257,null,29.216958320719257,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":210.77193540370195},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,7.8578921241190756,29.187149279164895,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,4.8587166277180511,6.6587066537346589,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05641164193707,0.545687812612348,74.081744275576796,0.94373963916256087,0.36201882234109417,0.95943369425535741,null,26.499999999999893,null,0,29.187149279164895,null,29.187149279164895,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":210.7289911502703},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,7.850196499397752,29.157364339113048,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,4.8264688417165971,6.6212690359562396,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.89816288301085,0.54550150174420009,74.020377168087492,0.94357421874321257,0.36196411957754399,0.95928871926709713,null,26.583333333333226,null,0,29.157364339113048,null,29.157364339113048,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":210.68605869332032},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,{"$f":"V383*T383/3.413","v":7.842507096843379},{"$f":"D383*F$23/1000000-F$32/1000","v":29.127603481169711},0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},4.7944340483771537,6.5840419057841668,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":356.73999391889248},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.54531525018666838},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":73.959059013885621},0.94340886724903905,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36190937362387365},0.95914362981501888,null,26.666666666666558,null,0,29.127603481169711,null,29.127603481169711,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":210.64313802919023},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.74999999999989,196.82648028859887,7.8348239114513323,29.097866685965126,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,4.7626108465826746,6.5470240797822354,26.74999999999989,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":382.79609293192573},356.58190469035219,0.54512905790899435,73.897789769735823,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.9432435846513213},0.3618545844619378,{"$f":"V384/V$59","v":0.95899842585103345},null,{"$f":"B384","v":26.74999999999989},null,0,29.097866685965126,null,29.097866685965126,{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":210.60022915421945},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},{"$f":"IF($AG384=8,$AH384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":26.833333333333222},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":196.7444692551453},7.827146938223331,29.068153934154079,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":4.7309978444033298},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":6.5102143811679358},{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.4238951382398,0.54494292488046792,73.836569392457164,0.94307837092135272,0.36179975207360088,0.95885310732707729,null,26.833333333333222,null,{"$f":"IF(AA384>0,AA384,IF(K385=0,0,B385))","v":0},{"$f":"IF(AA384>0,AB384,E385)","v":29.068153934154079},null,{"$f":"IF(B385<=AD$59,E385,AD384)","v":29.068153934154079},{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":210.55733206474864},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,7.8194761721673895,29.038465206415719,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,4.6995936590363891,6.4736116397750489,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26596520348477,0.54475685107042848,73.775397838922657,0.94291322603043815,0.36174487644073711,0.95870767419511305,null,26.916666666666554,null,0,29.038465206415719,null,29.038465206415719,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":210.51444675711963},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,7.8118116082977638,29.008800483453356,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,4.6683969167464943,6.4372146920164477,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10811482709545,0.5445708364482641,73.714275066058804,0.94274814994989498,0.3616899575452307,0.95856212640712957,null,26.999999999999886,null,0,29.008800483453356,null,29.008800483453356,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":210.47157322767552},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,7.8041532416350083,28.979159745994679,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,4.6374062528063851,6.4010223808471034,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95034395015983,0.5443848809834122,73.653201030846191,0.94258314265105192,0.36163499536897548,0.95841646391514124,null,27.083333333333218,null,0,28.979159745994679,null,28.979159745994679,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":210.42871147276065},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,7.7965010672059023,28.94954297479147,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,4.6066203114379363,6.3650335557273081,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79265251384442,0.54419898464535843,73.592175690318726,0.94241820410525001,0.36157998989387535,0.95827068667118942,null,27.166666666666551,null,0,28.94954297479147,null,28.94954297479147,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":210.38586148872045},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,7.7888550800435006,28.919950150619794,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,4.5760377457536556,6.3292470725860985,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.63504045939487,0.54401314740363726,73.531199001564175,0.94225333428384228,0.36152494110184408,0.95812479462734124,null,27.249999999999883,null,0,28.919950150619794,null,28.919950150619794,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":210.34302327190167},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,7.7812152751870238,28.890381254279582,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,4.5456572176984578,6.2936617937848807,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47750772813521,0.54382736922783204,73.470270921723227,0.9420885331581933,0.36146984897480511,0.95797878773568967,null,27.333333333333215,null,0,28.890381254279582,null,28.890381254279582,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":210.30019681865227},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,7.7735816476819544,28.860836266595008,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,4.5154773979919627,6.2582765880812747,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32005426146821,0.54364165008757437,73.409391407990228,0.94192380069968018,0.36141471349469223,0.95783266594835503,null,27.416666666666547,null,0,28.860836266595008,null,28.860836266595008,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":210.25738212532133},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,7.7659541925799749,28.831315168414225,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,4.4854969660710511,6.2230903305931458,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16268000087479,0.54345598995254363,73.348560417612788,0.94175913687969137,0.36135953464344889,0.95768642921748337,null,27.499999999999879,null,0,28.831315168414225,null,28.831315168414225,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":210.21457918825922},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,7.7583329049389134,28.801817940609194,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,4.4557146100328202,6.1881019027628454,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.0053848879142,0.54327038879246858,73.28777790789124,0.94159454166962775,0.36130431240302852,0.95754007749524717,null,27.583333333333211,null,0,28.801817940609194,null,28.801817940609194,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":210.17178800381757},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,7.7507177798228177,28.772344564075937,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,4.4261290265779767,6.1533101923216567,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84816886422357,0.54308484657712486,73.22704383617932,0.9414300150409014,0.36124904675539465,0.95739361073384543,null,27.666666666666544,null,0,28.772344564075937,null,28.772344564075937,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":210.12900856834906},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,7.7431088123018741,28.742895019734227,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,4.39673892095451,6.1187140932544306,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69103187151802,0.54289936327633714,73.166358159883401,0.94126555696493708,0.36119373768252083,0.95724702888550384,null,27.749999999999876,null,0,28.742895019734227,null,28.742895019734227,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":210.08624087820775},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,7.7355059974523988,28.713469288527573,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,4.3675430069017809,6.0843125057644309,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53397385159013,0.54271393885997743,73.105720836462552,0.94110116741317107,0.36113838516639052,0.95710033190247468,null,27.833333333333208,null,0,28.713469288527573,null,28.713469288527573,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":210.04348492974876},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,7.7279093303568942,28.684067351423433,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,4.3385400065950082,6.0501043362383689,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37699474631046,0.54252857329796578,73.045131823428932,0.94093684635705166,0.36108298918899739,0.9569535197370368,null,27.91666666666654,null,0,28.684067351423433,null,28.684067351423433,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":210.00074071932855},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,7.7203188061039416,28.654689189412771,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,4.3097286505900216,6.016088497211638,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.22009449762658,0.54234326656026999,72.984591078346881,0.94077259376803912,0.36102754973234513,0.95680659234149579,null,27.999999999999872,null,0,28.654689189412771,null,28.654689189412771,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":209.95800824330473},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,7.7127344197882506,28.625334783510286,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,4.2811076777684711,5.9822639073337465,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06327304756343,0.54215801861690516,72.924098558833435,0.94060840961760506,0.36097206677844734,0.95665954966818356,null,28.083333333333204,null,0,28.625334783510286,null,28.625334783510286,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":209.91528749803612},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,7.7051561665106378,28.596004114754312,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,4.2526758352833536,5.9486294913339375,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90653033822309,0.54197282943793412,72.86365422255804,0.94044429387723383,0.36091654030932796,0.95651239166945956,null,28.166666666666536,null,0,28.596004114754312,null,28.596004114754312,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":209.87257847988272},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,7.697584041377965,28.56669716420658,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,4.2244318785048653,5.915184179987012,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.74986631178444,0.54178769899346746,72.803258027242066,0.94028024651842113,0.36086097030702108,0.95636511829770976,null,28.249999999999869,null,0,28.56669716420658,null,28.56669716420658,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":209.82988118520575},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,7.6900180395032214,28.537413912952527,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,4.1963745709666957,5.8819269100793328,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59328091050332,0.54160262725366237,72.742909930659579,0.94011626751267452,0.36080535675357073,0.95621772950534667,null,28.333333333333201,null,0,28.537413912952527,null,28.537413912952527,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":209.78719561036772},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,7.6824581560054037,28.508154342100852,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,4.168502684312557,5.8488566243750277,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43677407671191,0.54141761418872381,72.682609890636229,0.93995235683151368,0.36074969963103126,0.95607022524481033,null,28.416666666666533,null,0,28.508154342100852,null,28.508154342100852,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":209.74452175173221},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,7.6749043860096098,28.478918432783868,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,4.1408149982431857,5.8159722715823845,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.28034575281919,0.54123265976890333,72.622357865050134,0.93978851444646994,0.3606939989214672,0.95592260546856744,null,28.499999999999865,null,0,28.478918432783868,null,28.478918432783868,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":209.70185960566417},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,7.6673567246469263,28.449706166157057,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,4.1133103004635627,5.7832728063204213,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12399588131024,0.54104776396450016,72.562153811830854,0.93962474032908661,0.36063825460695326,0.955774870129112,null,28.583333333333197,null,0,28.449706166157057,null,28.449706166157057,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":209.65920916852954},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,7.6598151670544903,28.420517523399326,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,4.0859873866305945,5.7507571890856655,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96772440474632,0.54086292674585967,72.501997688959989,0.93946103445091889,0.36058246666957439,0.95562701917896475,null,28.666666666666529,null,0,28.420517523399326,null,28.420517523399326,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":209.6165704366957},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,7.652279708375441,28.391352485712815,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,4.05884506030106,5.7184243862190991,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81153126576481,0.54067814808337455,72.441889454470726,0.93929739678353374,0.36052663509142585,0.95547905257067423,null,28.749999999999861,null,0,28.391352485712815,null,28.391352485712815,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":209.57394340653104},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,7.6447503437589051,28.362211034322829,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,4.0318821328799181,5.6862733698733052,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65541640707869,0.5404934279474839,72.38182906644775,0.93913382729851014,0.36047075985461308,0.95533097025681557,null,28.833333333333194,null,0,28.362211034322829,null,28.362211034322829,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":209.53132807440528},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,7.6372270683600165,28.333093150477929,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,4.0050974235689791,5.6543031179797891,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.49937977147698,0.54030876630867353,72.321816483027447,0.93897032596743835,0.3604148409412517,0.95518277218999104,null,28.916666666666526,null,0,28.333093150477929,null,28.333093150477929,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":209.4887244366893},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,7.6297098773398666,28.303998815449731,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,3.9784897593158668,5.6225126142164887,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34342130182404,0.54012416313747569,72.261851662397362,0.93880689276192142,0.36035887833346802,0.95503445832283118,null,28.999999999999858,null,0,28.303998815449731,null,28.303998815449731,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":209.4461324897552},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,7.6221987658655213,28.274928010532978,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,3.952057974763354,5.5909008479754689,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18754094105964,0.53993961840446891,72.201934562796481,0.9386435276535734,0.36030287201339833,0.9548860286079931,null,29.08333333333319,null,0,28.274928010532978,null,28.274928010532978,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":209.40355222997621},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,7.6146937291099626,28.24588071704531,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,3.9258009121989828,5.5594668143307873,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03173863219877,0.53975513208027837,72.142065142514696,0.93848023061402042,0.36024682196318936,0.95473748299816141,null,29.166666666666522,null,0,28.24588071704531,null,28.24588071704531,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":209.36098365372689},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,7.6071947622521607,28.216856916327544,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,3.8997174215050916,5.5282095140065577,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87601431833178,0.53957070413557506,72.082243359893425,0.93831700161490061,0.36019072816499825,0.95458882144604851,null,29.249999999999854,null,0,28.216856916327544,null,28.216856916327544,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":209.31842675738292},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,7.5997018604769817,28.187856589743308,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,3.8738063601090733,5.4971279533451751,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.72036794262362,0.53938633454107598,72.022469173324794,0.938153840627864,0.36013459060099262,0.95444004390439441,null,29.333333333333186,null,0,28.187856589743308,null,28.187856589743308,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":209.2758815373212},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,7.5922150189751818,28.158879718679042,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,3.848066592934011,5.4662211442757318,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,378.10263877544804,351.5647994483142,0.53920202326754463,71.962742541251686,0.93799074762457169,0.36007840925335016,0.9542911503259659,null,29.416666666666519,null,0,28.158879718679042,null,28.158879718679042,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":209.23334798991976},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,7.5847342329434602,28.129926284544165,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,3.8224969923496608,5.435488104282606,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,377.95697452113012,351.40930877871807,0.53901777028578979,71.90306342216806,0.93782772257669766,0.3600221841042594,0.9541421406635584,null,29.499999999999851,null,0,28.129926284544165,null,28.129926284544165,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":209.19082611155798},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,7.577259497584385,28.100996268770839,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,3.7970964381236949,5.40492785637423,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25389587722429,0.53883357556666633,71.843431774618495,0.9376647654559267,0.35996591513591897,0.9539930148699941,null,29.583333333333183,null,0,28.100996268770839,null,28.100996268770839,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":209.14831589861635},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,7.5697908081063918,28.072089652813919,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,3.7718638173732972,5.374539429052029,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09856068729636,0.5386494390810751,71.783847557197987,0.9375018762339562,0.35990960233053837,0.95384377289812428,null,29.666666666666515,null,0,28.072089652813919,null,28.072089652813919,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":209.10581734747655},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,7.5623281597237986,28.043206418151026,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,3.7467980245170773,5.344321856279536,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94330315247174,0.53846536079996177,71.724310728552297,0.9373390548824948,0.35985324567033711,0.95369441470082639,null,29.749999999999847,null,0,28.043206418151026,null,28.043206418151026,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":209.06333045452149},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,7.5548715476567638,28.01434654628239,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,3.7218979612272878,5.3142741774516926,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.78812321636207,0.53828134069431799,71.664821247377404,0.93717630137326324,0.35979684513754556,0.95354494023100667,null,29.833333333333179,null,0,28.01434654628239,null,28.01434654628239,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":209.02085521613529},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,7.5474209671312948,27.985510018730871,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,3.6971625363823528,5.2843954373642923,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63302082265307,0.53809737873518082,71.605379072419737,0.93701361567799368,0.35974040071440444,0.9533953494415992,null,29.916666666666512,null,0,27.985510018730871,null,27.985510018730871,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":208.97839162870324},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,7.5399764133791987,27.956696817041795,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,3.672590666019711,5.2546846861836398,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47799591510386,0.5379134748936325,71.545984162475634,0.93685099776843062,0.35968391238316511,0.95324564228556563,null,29.999999999999844,null,0,27.956696817041795,null,27.956696817041795,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":208.93593968861182},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V424*T424/3.413","v":7.5325378816381443},{"$f":"D424*F$23/1000000-F$32/1000","v":27.927906922783155},{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":376.93902274176236},{"$f":"R$9*$Q424^6+S$9*$Q424^5+T$9*$Q424^4+U$9*$Q424^3+V$9*$Q424^2+W$9*$Q424+X$9","v":350.32304843754758},{"$f":"R$10*$Q424^6+S$10*$Q424^5+T$10*$Q424^4+U$10*$Q424^3+V$10*$Q424^2+W$10*$Q424+X$10","v":0.53772962914080058},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":71.486636476391965},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"V424/V$59","v":0.95309581871589621},null,{"$f":"B424","v":30},null,{"$f":"IF(AA423>0,AA423,IF(K424=0,0,B424))","v":0},{"$f":"IF(AA423>0,AB423,E424)","v":27.927906922783155},null,{"$f":"IF(B424<=AD$59,E424,AD423)","v":27.927906922783155},{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":208.89349939224874},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":208.85129292671962},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":208.80931836484729},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":208.76757380057421},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":208.72605734867423},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":208.68476714446854},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":208.64370134354655},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":208.60285812149138},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":208.56223567360945},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":208.5218322146649},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":208.48164597861791},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":208.44167521836741},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":208.40191820549794},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":208.36237323003041},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":208.32303860017709},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":208.28391264210018},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":208.24499369967447},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":208.20628013425363},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":208.16777032444028},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":208.12946266585956},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":208.09135557093632},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":208.05344746867587},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":208.01573680444801},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.35962738012608947},0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":207.97822203977458},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":207.9409016521202},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},{"$f":"IF($AG448=8,$AH448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":30},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":193.57255240517478},7.5325378816381443,27.927906922783155,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":207.90377413468624},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":207.86683799620815},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":207.83009176075564},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":207.79353396753621},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":207.75716317070155},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":207.72097793915685},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":207.6849768563732},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":207.64915852020266},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":207.61352154269628},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":207.57806454992479},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":207.542786181802},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":207.50768509191099},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":207.47275994733272},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":207.43800942847736},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":207.40343222891801},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":207.36902705522712},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":207.3347926268151},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":207.30072767577144},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":207.26683094670827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":207.23310119660599},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":207.19953719466145},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":207.16613772213822},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":207.132901572219},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":207.09982754986038},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":207.06691447164948},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":207.03416116566291},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":207.00156647132758},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":206.96912923928375},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":206.93684833124979},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":206.90472261988904},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":206.87275098867872},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":206.84093233178038},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":206.80926555391261},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":206.77774957022515},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":206.74638330617518},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":206.71516569740504},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":206.68409568962201},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":206.65317223847947},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":206.62239430945993},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V488*T488/3.413","v":7.5325378816381443},{"$f":"D488*F$23/1000000-F$32/1000","v":27.927906922783155},{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":376.93902274176236},{"$f":"R$9*$Q488^6+S$9*$Q488^5+T$9*$Q488^4+U$9*$Q488^3+V$9*$Q488^2+W$9*$Q488+X$9","v":350.32304843754758},{"$f":"R$10*$Q488^6+S$10*$Q488^5+T$10*$Q488^4+U$10*$Q488^3+V$10*$Q488^2+W$10*$Q488+X$10","v":0.53772962914080058},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":71.486636476391965},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"V488/V$59","v":0.95309581871589621},null,{"$f":"B488","v":30},null,{"$f":"IF(AA487>0,AA487,IF(K488=0,0,B488))","v":0},{"$f":"IF(AA487>0,AB487,E488)","v":27.927906922783155},null,{"$f":"IF(B488<=AD$59,E488,AD487)","v":27.927906922783155},{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":206.59176087775975},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":206.56127092817525},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":206.5309234549907},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":206.50071746186759},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":206.47065196173577},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":206.44072597668574},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":206.41093853786282},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":206.38128868536239},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":206.35177546812696},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":206.32239794384432},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":206.2931551788474},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":206.26404624801521},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":206.23507023467542},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":206.20622623050801},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":206.17751333545044},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":206.14893065760401},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":206.12047731314152},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":206.0921524262161},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":206.06395512887144},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":206.03588456095304},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":206.00793987002081},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":205.98012021126277},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":205.95242474740991},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.35962738012608947},0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":205.92485264865218},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":205.89740309255558},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},{"$f":"IF($AG512=8,$AH512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":30},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":193.57255240517478},7.5325378816381443,27.927906922783155,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":205.87007526398045},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":205.8428683550008},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":205.81578156482462},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":205.78881409971527},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":205.7619651729141},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":205.73523400456381},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":205.70861982163299},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":205.68212185784159},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":205.65573935358745},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":205.62947155587352},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":205.60331771823644},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":205.57727710067573},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":205.55134896958393},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":205.52553259767791},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":205.4998272639306},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":205.47423225350408},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":205.44874685768326},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":205.4233703738104},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":205.39810210522057},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":205.37294136117794},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":205.34788745681277},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":205.3229397130593},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":205.29809745659446},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":205.27336001977713},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":205.24872674058849},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":205.22419696257293},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":205.19977003477968},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":205.1754453117052},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,{"$f":"IF(ROUND(F$48-B541,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":205.15122215323646},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":205.12709992459469},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":205.10307799627989},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":5507.758717433293},{"$f":"SUM(M63:M543)","v":6185.1046857076408},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608963995651742}]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.38958735734990313},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":60},{"$f":"W12","v":28.093532960000005},5.5531784907809009E-2,"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":34.968220100170768},null,{"$f":"MIN(AD554:AD1034)","v":34.968220100170768},{"$f":"MIN(AE554:AE1034)","v":205.10307799627984}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":225},{"$f":"V554*T554/3.413","v":10.997050486335066},{"$f":"(D554*$H$23/1000-H$32)/1000","v":49.99657591477451},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":49.99657591477451},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":50.000000000000007},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":433.50842841244776},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":411.78694064258809},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.60813406104670542},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":96.340224090361914},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.38958735734990313},{"$f":"E554-E63","v":9.9993258137100938},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":49.99657591477451},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":49.99657591477451},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":205.14435791744944},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":224.90625},10.986757559209455,49.948532827240086,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":49.667704405472875},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":49.718882211477037},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":433.33967841244777},411.59980022475173,0.60792701031138996,96.260750054889627,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99981113776363606},0.38954406160558624,9.9898663555460701,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":49.948532827240086},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":49.948532827240086},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":205.1852728078895},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},224.81253906250001,10.97647312058375,49.9005293604801,0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":49.340989701947947},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":49.439344967174549},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.4127635393894,0.60772003184347156,96.181342172844836,0.99962235421987067,0.38950072762791293,9.9804146985263387,null,null,null,{"$f":"IF(AA555>0,AA555,IF(K556=0,0,B556))","v":0},{"$f":"IF(AA555>0,AB555,E556)","v":49.9005293604801},null,{"$f":"IF(B556<=AD$59,E556,AD555)","v":49.9005293604801},{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":205.22582501089491},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,10.966197162303628,49.852565476433575,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,49.016417689773348,49.161379380710621,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,433.00238932065088,411.2258304912674,0.60751312558981374,96.102000376624915,0.99943364933591505,0.38945735539596399,9.9709708351568693,null,null,null,0,49.852565476433575,null,{"$f":"IF(B557<=AD$59,E557,AD556)","v":49.852565476433575},{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":205.26601685040072},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.955929676227941,49.804641137101065,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,48.693974346776187,48.884976615665742,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.03900098530818,0.60730629149737558,96.022724598733532,0.99924502307899454,0.38941394488882414,9.9615347579557749,null,null,null,0,49.804641137101065,null,49.804641137101065,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":205.30585063118161},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.945670654228653,49.75675630454424,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,48.373645742433915,48.610127885301885,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,432.66538124454007,410.85227492659004,0.60709952951321244,95.943514771780201,0.99905647541634768,0.38937049608558166,9.9521064594531339,null,null,null,0,49.75675630454424,null,49.75675630454424,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":205.34532863904832},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.935420088190845,49.708910940886085,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,48.055418037275786,48.336824452283189,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.66565222034694,0.60689283958447549,95.864370828480332,0.99886800631522699,0.38932700896532862,9.9426859321911891,null,null,null,0,49.708910940886085,null,49.708910940886085,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":205.38445314104223},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.925177970012671,49.661105008310521,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,47.739277482287591,48.065057628398201,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.4791327719679,0.60668622165841091,95.785292701654896,0.99867961574289832,0.38928348350716074,9.933273168724071,null,null,null,0,49.661105008310521,null,49.661105008310521,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":205.42322638562717},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.914944291605314,49.613338469062377,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,47.425210418320702,47.794818774283726,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.29271648699682,0.6064796756823605,95.706280324230022,0.99849130366664163,0.38923991969017779,9.9238681616180244,null,null,null,0,49.613338469062377,null,49.613338469062377,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":205.46165060287896},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.904719044893001,49.565611285447289,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,47.113203275504809,47.526099299150061,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.10640327113231,0.60627320160376119,95.627333629237171,0.99830307005374996,0.38919631749348299,9.9144709034511607,null,null,null,0,49.565611285447289,null,49.565611285447289,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":205.49972800467282},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.894502221812889,49.517923419831277,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,46.803242572664352,47.258890660508065,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.92019303022687,0.60606679937014496,95.548452549812168,0.99811491487153026,0.38915267689618366,9.9050813868135776,null,null,null,0,49.517923419831277,null,49.517923419831277,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":205.53746078486819},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.884293814315107,49.470274834640897,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,46.495314916739112,46.993184363897441,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.73408567028696,0.60586046892913836,95.469637019195659,0.99792683808730309,0.38910899787739067,9.8956996043071825,null,null,null,0,49.470274834640897,null,49.470274834640897,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":205.57485111949157},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.874093814362745,49.422665492363208,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,46.189407002208604,46.728971962616825,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.54808109747268,0.60565421022846244,95.390886970732879,0.99773883966840293,0.38906528041621902,9.8863255485458907,null,null,null,0,49.422665492363208,null,49.422665492363208,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":205.61190116691694},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.863902213931716,49.375095355545128,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,45.88550561051953,46.466245057455176,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,431.32015441726321,409.36217921809708,0.60544802321593283,95.312202337872691,0.99755091958217723,0.38902152449178751,9.8769592121553416,null,null,null,0,49.375095355545128,null,49.375095355545128,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":205.64861306804417},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.853719005010824,49.327564386793732,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,45.583597609517916,46.204995296424812,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,431.15231619809452,409.17637993862598,0.60524190783945897,95.23358305416798,0.99736307779598732,0.38897773008321862,9.867600587773083,null,null,null,0,49.327564386793732,null,49.327564386793732,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":205.68498894647513},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.843544179601725,49.280072548776097,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,45.283669952884566,45.945214374495905,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,430.98454791151721,408.99068316567798,0.60503586404704446,95.155029053275541,0.99717531427720851,0.38893389716963905,9.8582496680484013,null,null,null,0,49.280072548776097,null,49.280072548776097,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":205.72103090868777},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.833377729718812,49.232619804218729,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,44.985709679573723,45.686894033332464,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.80508880602355,0.60482989178678703,95.076540268954943,0.99698762899322901,0.38889002573017917,9.8489064456423066,null,null,null,0,49.232619804218729,null,49.232619804218729,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":205.75674104420796},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.82321964738934,49.185206115908194,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,44.689703913256622,45.430026061029793,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.61959676658523,0.60462399100687725,94.998116635069721,0.99680002191145123,0.38884611574397349,9.8395709132277034,null,null,null,0,49.185206115908194,null,49.185206115908194,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":205.7921214257795},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.813069924653215,49.1378314466901,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,44.395639861767087,45.174602291853439,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.43420695443677,0.60441816165559981,94.919758085585556,0.996612492999291,0.38880216719016047,9.8302430634890356,null,null,null,0,49.1378314466901,null,49.1378314466901,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":205.82717410953191},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.802928553563088,49.090495759469519,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,44.103504816552146,44.92061460597963,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.24891927680324,0.60421240368133222,94.841464554571132,0.99642504222417738,0.38875818004788232,9.8209228891224782,null,null,null,0,49.090495759469519,null,49.090495759469519,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":205.86190113514618},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,10.792795526184323,49.043199017210902,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,43.813286152125684,44.668054929237123,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.06373364106042,0.60400671703254472,94.763235976197848,0.99623766955355342,0.38871415429628559,9.8116103828359229,null,null,null,0,49.043199017210902,null,49.043199017210902,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":205.89630452601864},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,10.782670834594871,48.995941182937429,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,43.524971325525229,44.416915232850528,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.87864995473484,0.60380110165780143,94.685072284738737,0.99605037495487547,0.38867008991452068,9.8023055373488006,null,null,null,0,48.995941182937429,null,48.995941182937429,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":205.93038628942296},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,10.772554470885371,48.948722219731486,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,43.2385478757733,44.167187533185107,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.69366812550282,0.60359555750575777,94.606973414569438,0.99586315839561368,0.38862598688174199,9.7930083453921952,null,null,null,0,48.948722219731486,null,48.948722219731486,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":205.96414841666999},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,10.762446427159011,48.901542090734075,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,42.954003423341256,43.918863891492947,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.50878806119073,0.60339008452516252,94.528939300166883,0.99567601984325149,0.38858184517710814,9.7837187997087653,null,null,null,0,48.901542090734075,null,48.901542090734075,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":205.99759288326587},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,10.75234669553155,48.854400759144823,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,42.671325669617282,43.671936413660589,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.32400966977445,0.60318468266485659,94.450969876109696,0.99548895926528624,0.3885376647797818,9.7744368930526733,null,null,null,0,48.854400759144823,null,48.854400759144823,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":206.0307216490682},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,10.742255268131274,48.807298188221878,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,42.39050239637767,43.4263972499581,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.13933285937884,0.60297935187377272,94.373065077077683,0.99530197662922848,0.38849344566892963,9.7651626181896205,null,null,null,0,48.807298188221878,null,48.807298188221878,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":206.06353665844034},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,10.73217213709901,48.760234341281894,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,42.111521465261696,43.182238594789538,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.9547575382777,0.60277409210093535,94.295224837852004,0.9951150719026024,0.38844918782372251,9.7558959678968549,null,null,null,0,48.760234341281894,null,48.760234341281894,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":206.09603984040402},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,10.722097294588014,48.713209181699554,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,41.834370817249493,42.939452686444767,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.77028361489357,0.60256890329546142,94.217449093314315,0.99492824505294575,0.38840489122333544,9.746636934963,null,null,null,0,48.713209181699554,null,48.713209181699554,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":206.12823310879003},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,10.712030732764029,48.666222672907786,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,41.559038472143911,42.698031806852768,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.58591099779687,0.60236378540655844,94.13973777844717,0.99474149604780981,0.38836055584694762,9.7373855121881476,null,null,null,0,48.666222672907786,null,48.666222672907786,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":206.16011836238704},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,10.701972443805174,48.61927477839734,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,41.285512528055314,42.457968281336257,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.40163959570589,0.60215873838352585,94.062090828333112,0.99455482485475932,0.38831618167374238,9.7281416923838506,null,null,null,0,48.61927477839734,null,48.61927477839734,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":206.19169748508898},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,10.691922419902005,48.572365461716998,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,41.013781160890154,42.219254478367702,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.2174693174868,0.60195376217575403,93.984508178155352,0.99436823144137254,0.3882717686829073,9.7189054683730092,null,null,null,0,48.572365461716998,null,48.572365461716998,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":206.22297234604042},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,10.681880653257412,48.525494686473088,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,40.743832623842422,41.981882809326763,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.03340007215257,0.60174885673272416,93.906989763196691,0.99418171577524139,0.38822731685363415,9.7096768329898779,null,null,null,0,48.525494686473088,null,48.525494686473088,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":206.2539447997803},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,10.671847136086589,48.478662416329385,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,40.475655246888664,41.745845728258985,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.84943176886333,0.60154402200400869,93.829535518839464,0.99399527782397123,0.38818282616511901,9.7004557790800376,null,null,null,0,48.478662416329385,null,48.478662416329385,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":206.28461668638411},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,10.661821860617085,48.431868615007339,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,40.209237436286621,41.511135731636003,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.66556431692567,0.60133925793927001,93.752145380565935,0.99380891755518064,0.38813829659656207,9.6912422995003737,null,null,null,0,48.431868615007339,null,48.431868615007339,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":206.31498983160424},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,10.651804819088692,48.385113246285535,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,39.944567674076474,41.277745358116917,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.48179762579247,0.6011345644882613,93.674819283957277,0.99362263493650194,0.38809372812716791,9.6820363871191191,null,null,null,0,48.385113246285535,null,48.385113246285535,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":206.34506604700886},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,10.641796003753457,48.338396273999763,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,39.681634517585877,41.04566718831115,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.29813160506257,0.6009299416008258,93.597557164693796,0.99343642993558112,0.38804912073614556,9.6728380348156549,null,null,null,0,48.338396273999763,null,48.338396273999763,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":206.37484713011904},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,10.63179540687565,48.291717662042871,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,39.420426598938043,40.814893844542596,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.11456616448032,0.60072538922689678,93.520358958554652,0.99325030252007751,0.38800447440270813,9.6636472354806955,null,null,null,0,48.291717662042871,null,48.291717662042871,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":206.40433486454444},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,10.621803020731715,48.245077374364513,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,39.16093262456296,40.585417990615049,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.93110121393551,0.60052090731649754,93.443224601417455,0.99306425265766352,0.38795978910607315,9.6544639820160896,null,null,null,0,48.245077374364513,null,48.245077374364513,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":206.43353102011724},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,10.611818837610267,48.19847537497116,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,38.903141374712007,40.357232331579006,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.74773666346283,0.60031649581974078,93.366154029258269,0.99287828031602565,0.38791506482546251,9.6452882673348483,null,null,null,0,48.19847537497116,null,48.19847537497116,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":206.46243735302468},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,10.60184284981206,48.151911627925962,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,38.647041702975628,40.130329613499775,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.56447242324157,0.60011215468682866,93.289147178151325,0.99269238546286331,0.38787030154010255,9.6361200843612167,null,null,null,0,48.151911627925962,null,48.151911627925962,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":206.49105560594006},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,10.591875049649936,48.105386097348457,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,38.392622535804051,39.904702623226882,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,426.81298382158542,404.38130840359543,0.59990788386805283,93.212203984268626,0.99250656806588999,0.38782549922922388,9.6269594260304601,null,null,null,0,48.105386097348457,null,48.105386097348457,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":206.51938750815211},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,10.581915429448815,48.058898747414588,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,38.139872872031376,39.680344188164717,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.1982445149921,0.59970368331379398,93.13532438387989,0.99232082809283184,0.38778065787206156,9.6178062852890349,null,null,null,0,48.058898747414588,null,48.058898747414588,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":206.54743477569303},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,10.571963981545698,48.01244954235667,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,37.888781782402695,39.457247176044568,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.01528066804315,0.59949955297452162,93.058508313352547,0.99213516551142933,0.38773577744785537,9.6086606550944182,null,null,null,0,48.01244954235667,null,48.01244954235667,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":206.57519911146503},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,10.562020698289551,47.966038446462861,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,37.639338409104013,39.235404494697896,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.83241677350321,0.59929549280079419,92.981755709150889,0.99194958028943558,0.38769085793584901,9.5995225284151218,null,null,null,0,47.966038446462861,null,47.966038446462861,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":206.60268220536528},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,10.552085572041383,47.919665424077543,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,37.391531965295826,39.01480909183082,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.64965274227029,0.59909150274325851,92.905066507836523,0.99176407239461783,0.38764589931529125,9.5903918982307204,null,null,null,0,47.919665424077543,null,47.919665424077543,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":206.62988573440958},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,10.542158595174154,47.873330439600892,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,37.145351734649218,38.795453954799996,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,425.983873877382,403.46698848538506,0.59888758275264964,92.828440646067918,0.99157864179475608,0.38760090156543492,9.5812687575317881,null,null,null,0,47.873330439600892,null,47.873330439600892,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":206.65681136285465},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,10.532239760072748,47.827033457488717,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,36.900787070885173,38.577332110389634,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.2844239140307,0.59868373277979126,92.751878060599893,0.99139328845764429,0.38755586466553749,9.5721530993198414,null,null,null,0,47.827033457488717,null,47.827033457488717,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":206.68346074231891},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,10.522329059133968,47.780774442252451,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,36.65782739731695,38.360436624589852,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.10195893953249,0.59847995277559496,92.675378688283786,0.99120801235108968,0.38751078859486104,9.563044916607339,null,null,null,0,47.780774442252451,null,47.780774442252451,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":206.70983551190201},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,10.512426484766506,47.734553358459053,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,36.416462206395515,38.144760602376252,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.91959347335745,0.59827624269105961,92.598942466067115,0.99102281344291288,0.38746567333267234,9.5539442024176822,null,null,null,0,47.734553358459053,null,47.734553358459053,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":206.73593729830284},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,10.502532029390899,47.688370170730764,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,36.176681059257675,37.930297187490694,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.73732742711434,0.59807260247727245,92.522569330993349,0.99083769170094771,0.38742051885824225,9.5448509497851575,null,null,null,0,47.688370170730764,null,47.688370170730764,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":206.7617677159364},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,10.49264568543952,47.642224843745034,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,35.938473585277436,37.717039562223363,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.55516071255295,0.59786903208540765,92.446259220201625,0.99065264709304168,0.38737532515084683,9.53576515175493,null,null,null,0,47.642224843745034,null,47.642224843745034,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":206.78732836704918},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,10.482767445356544,47.596117342234436,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,35.701829481620202,37.504980947196053,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,424.99121978115397,402.37309324156428,0.5976655314667273,92.370012070926748,0.99046767958705562,0.38733009218976627,9.5266868013829793,null,null,null,0,47.596117342234436,null,47.596117342234436,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":206.81262084183345},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,10.472897301597909,47.550047630986455,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,35.466738512799772,37.294114601146617,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.19112492617955,0.59746210057257998,92.29382782049862,0.99028278915086387,0.38728481995428582,9.5176158917361562,null,null,null,0,47.550047630986455,null,47.550047630986455,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":206.83764671854001},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,10.463035246631284,47.504015674843288,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,35.233190510238373,37.084433820714686,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.00925567857041,0.59725873935440166,92.217706406342188,0.99009797575235359,0.38723950842369492,9.508552415892062,null,null,null,0,47.504015674843288,null,47.504015674843288,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":206.86240756358987},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,10.453181272936115,47.45802143870214,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,35.001175371829767,36.875931940228575,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.82748541104866,0.59705544776371455,92.141647765977723,0.98991323935942632,0.3871941575772882,9.4994963669390913,null,null,null,0,47.45802143870214,null,47.45802143870214,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":206.8869049316846},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,10.443335373003487,47.412064887514525,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,34.770683061504585,36.668602331493361,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,424.33082801706951,401.64581403606559,0.59685222575212793,92.065651837019743,0.98972857993999597,0.38714876739436443,9.4904477379763748,null,null,null,0,47.412064887514525,null,47.412064887514525,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":206.91114036591551},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,10.433497539336164,47.36614598628649,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,34.541703608799182,36.462438403580215,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.46424146621206,0.59664907327133732,91.989718557177298,0.9895439974619904,0.38710333785422768,9.4814065221137724,null,null,null,{"$f":"IF(AA609>0,AA609,IF(K610=0,0,B610))","v":0},47.36614598628649,null,47.36614598628649,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":206.93511539787147},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,10.42366776444854,47.32026470007834,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,34.314227108426856,36.257433602616821,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.28276761421768,0.59644599027312428,91.913847864253682,0.9893594918933506,0.38705786893618627,9.472372712471838,null,null,null,{"$f":"IF(AA610>0,AA610,IF(K611=0,0,B611))","v":0},47.32026470007834,null,47.32026470007834,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":206.95883154774569},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,10.413846040866657,47.274420994004743,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,34.088243719852279,36.053581411579096,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.10139239295125,0.59624297670935666,91.838039696146438,0.98917506320203108,0.38701236061955352,9.4633463021817548,null,null,null,0,47.274420994004743,null,47.274420994004743,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":206.98229032444121},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,10.404032361128101,47.228614833234296,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,33.863743666868203,35.850875350083982,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.9201157154198,0.59604003253198812,91.762293990846615,0.9889907113559997,0.38696681288364759,9.4543272843854709,null,null,null,0,47.228614833234296,null,47.228614833234296,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":207.00549322567531},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,10.394226717782033,47.182846182989572,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,33.640717237175316,35.64930897418342,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.73893749476861,0.59583715769305801,91.68661068643911,0.98880643632323739,0.38692122570779108,9.4453156522353794,null,null,null,0,47.182846182989572,null,47.182846182989572,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":207.02844173808268},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,10.384429103389159,47.137115008547056,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,33.419154781964814,35.448875876159526,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.55785764428077,0.59563435214469096,91.610989721102158,0.98862223807173877,0.38687559907131197,9.4363113988946594,null,null,null,0,47.137115008547056,null,47.137115008547056,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":207.05113733731747},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,10.374639510521645,47.091421275236719,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,33.199046715503371,35.249569684320903,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.37687607737701,0.59543161583909754,91.535431033106931,0.98843811656951164,0.38682993295354251,9.4273145175369137,null,null,null,0,47.091421275236719,null,47.091421275236719,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":207.07358148815425},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,10.364857931763202,47.045764948442425,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,32.980383514721439,35.051384062800054,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.19599270761529,0.59522894872857268,91.459934560818169,0.98825407178457703,0.38678422733382012,9.4183250013463891,null,null,null,0,47.045764948442425,null,47.045764948442425,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":207.0957756445878},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V618*T618/3.413","v":10.355084359708957},{"$f":"(D618*$H$23/1000-H$32)/1000","v":47.000145993601315},0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},32.763155718803539,34.85431271135198,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":400.01520744869055},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.59502635076549659},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":91.38450024269298},0.98807010368496972,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.3867384821914871},{"$f":"E618-E127","v":9.4093428435178197},null,null,null,0,47.000145993601315,null,47.000145993601315,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":207.11772124993189},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,218.98679363072884,10.345318786965422,46.954564376203656,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,32.547353928781533,34.658349365153917,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":422.68465694775966},399.83452021443435,0.59482382190233507,91.309128017280784,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.98788621223873696},0.38669269750589041,9.400368037256392,null,null,null,0,46.954564376203656,null,46.954564376203656,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":207.13941973691689},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":218.8955491333827},10.335561206150597,46.909020061793385,0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":32.332968807131017},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":34.463487794606145},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.65393091881481,0.5946213620916373,91.233817823224058,0.98770239741394028,0.38664687325638231,9.3914005757779009,null,null,null,0,{"$f":"IF(AA619>0,AB619,E620)","v":46.909020061793385},null,46.909020061793385,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":207.16087252778635},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,10.325811609893801,46.863513015967214,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,32.119991077369441,34.26972180513399,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.47343947593589,0.5944189712860376,91.158569599257021,0.98751865917865389,0.38660100942231962,9.3824404523084795,null,null,null,0,46.863513015967214,null,{"$f":"IF(B621<=AD$59,E621,AD620)","v":46.863513015967214},{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":207.18208103439252},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,10.316069990835706,46.818043204374888,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,31.908411523657502,34.077045236990855,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.29304580003753,0.59421664943825447,91.083383284205865,0.98733499750096543,0.3865551059830642,9.3734876600847272,null,null,null,0,46.818043204374888,null,46.818043204374888,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":207.20304665829084},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,10.30633634162831,46.772610592718983,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,31.698220990403009,33.885451965062458,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.11274980549513,0.59401439650109078,91.008258816988587,0.98715141234897608,0.38650916291798315,9.3645421923536247,null,null,null,0,46.772610592718983,null,46.772610592718983,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":207.22377079083338},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,10.296610654934899,46.727215146754801,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,31.48941038186722,33.694935898672064,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,421.864140520295,398.93255140681913,0.59381221242743298,90.93319613661464,0.98696790369080023,0.38646318020644826,9.3556040423725619,null,null,null,0,46.727215146754801,null,46.727215146754801,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":207.24425481326125},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,10.286892923430052,46.681856832290322,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,31.281970661773958,33.505490981386906,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.752450518655,0.59361009717025115,90.858195182185057,0.98678447149456505,0.38641715782783642,9.3466732034093098,null,null,null,0,46.681856832290322,null,46.681856832290322,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":207.26450009679613},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,10.277183139799558,46.636535615185863,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,31.075892852920937,33.317111190825635,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,421.53641238446068,398.57244705578285,0.59340805068259972,90.783255892891646,0.98660111572841169,0.38637109576152961,9.3377496687419281,null,null,null,0,46.636535615185863,null,46.636535615185863,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":207.28450800273052},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,10.267481296740478,46.591251461354354,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,30.871168036794145,33.129790538466857,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.39254093311712,0.59320607291761551,90.708378208017734,0.98641783636049429,0.38632499398691478,9.3288334316587935,null,null,null,0,46.591251461354354,null,46.591251461354354,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":207.30427988251742},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,10.257787386960993,46.546004336760632,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,30.667787353184057,32.943523069458799,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.21273206570623,0.59300416382851961,90.63356206693669,0.98623463335898021,0.38627885248338406,9.3199244854585643,null,null,null,0,46.546004336760632,null,46.546004336760632,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":207.32381707785865},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,10.248101403180518,46.500794207421954,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,30.465741999805143,32.758302862429964,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.0330203687322,0.59280232336861516,90.558807409112944,0.98605150669204999,0.38623267123033461,9.3110228234502088,null,null,null,0,46.500794207421954,null,46.500794207421954,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":207.34312092079259},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,10.238423338129573,46.45562103940744,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,30.265023231917187,32.574124029300926,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.85340575751076,0.59260055149128921,90.484114174101023,0.98586845632789777,0.38618645020716869,9.3021284389528915,null,null,null,0,46.45562103940744,null,46.45562103940744,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":207.36219273378052},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,10.228753184549797,46.41048479883807,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,30.06562236194944,32.390980715097129,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.67388814749057,0.59239884815001076,90.409482301545609,0.98568548223473063,0.3861401893932937,9.2932413252959734,null,null,null,0,46.41048479883807,null,46.41048479883807,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":207.3810338297925},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,10.219090935193947,46.365385451886752,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,29.867530759127266,32.208867097762763,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.49446745425342,0.59219721329833186,90.334911731181535,0.98550258438076876,0.38609388876812223,9.2843614758190824,null,null,null,0,46.365385451886752,null,46.365385451886752,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":207.39964551239211},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,10.209436582825791,46.320322964777759,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,29.670739849100805,32.027777387975696,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.31514359351337,0.59199564688988682,90.260402402832881,0.98531976273424626,0.38604754831107202,9.2754888838719225,null,null,null,0,46.320322964777759,null,46.320322964777759,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":207.41802907582016},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,10.199790120220179,46.275297303787141,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,29.47524111357674,31.847705828963427,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.13591648111691,0.5917941488783921,90.185954256413652,0.98513701726340963,0.38600116800156598,9.266623542814429,null,null,null,0,46.275297303787141,null,46.275297303787141,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":207.4361858050778},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,10.190151540162992,46.230308435242371,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,29.281026089951908,31.668646696320057,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.95678603304259,0.591592719217646,90.111567231927324,0.98495434793651948,0.38595474781903233,9.2577654460166201,null,null,null,0,46.230308435242371,null,46.230308435242371,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":207.45411697600852},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,10.180520835451061,46.185356325522065,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,29.08808637094943,31.490594297824366,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.77775216540078,0.5913913578615293,90.037241269466222,0.98477175472184852,0.38590828774290431,9.2489145868585894,null,null,null,0,46.185356325522065,null,46.185356325522065,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":207.47182385537928},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,10.170897998892196,46.140440941056092,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,28.896413604257383,31.313542973258794,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.598814794433,0.59119006476400393,89.962976309211626,0.98458923758768402,0.3858617877526207,9.2400709587305485,null,null,null,0,46.140440941056092,null,46.140440941056092,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":207.48930770096104},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,10.161283023305138,46.095562248325329,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,28.70599949216971,31.13748709422957,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.41997383651199,0.59098883987911355,89.888772291433611,0.9844067965023251,0.38581524782762527,9.2312345550327493,null,null,null,0,46.095562248325329,null,46.095562248325329,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":207.50656976160803},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,10.151675901519555,46.050720213861666,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,28.516835791229511,30.962421063987723,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,419.41282493580445,396.24122920814153,0.5907876831609834,89.81462915649081,0.98422443143408522,0.38576866794736736,9.2224053691754904,null,null,null,0,46.050720213861666,null,46.050720213861666,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":207.52361127733647},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,10.142076626376017,46.005914804247858,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,28.32891431187468,30.788339317251218,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.06258082595593,0.59058659456381968,89.740546844830362,0.98404214235129051,0.38572204809130139,9.2135833945790324,null,null,null,0,46.005914804247858,null,46.005914804247858,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":207.54043347940245},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,10.132485190725928,45.961145986117245,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,28.142226918085722,30.615236320028011,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.88402860671971,0.59038557404190961,89.666525296987345,0.98385992922228016,0.3856753882388872,9.2047686246736546,null,null,null,0,45.961145986117245,null,45.961145986117245,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":207.55703759037883},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,10.122901587431574,45.916413726153969,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,27.956765527036165,30.443106569440122,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.70557246732744,0.59018462154962126,89.592564453585055,0.98367779201540695,0.38562868836959002,9.1959610528996478,null,null,null,0,45.916413726153969,null,45.916413726153969,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":207.57342482423144},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,10.113325809366025,45.871717991092495,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,27.772522108744877,30.271944593548721,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.52721232480354,0.5899837370414035,89.518664255334386,0.98349573069903673,0.38558194846288046,9.1871606727071438,null,null,null,0,45.871717991092495,null,45.871717991092495,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":207.5895963863945},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,10.103757849413117,45.82705874771753,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,27.589488685730849,30.101744951180159,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.34894809630168,0.58978292047178615,89.444824643033542,0.98331374524154813,0.38553516849823444,9.1783674775562361,null,null,null,0,45.82705874771753,null,45.82705874771753,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":207.60555347384513},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,10.094197700467522,45.782435962864362,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,27.407657332670514,29.932502231752991,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.17077969910497,0.58958217179537864,89.371045557568721,0.98313183561133366,0.38548834845513336,9.1695814609169304,null,null,null,0,45.782435962864362,null,45.782435962864362,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":207.62129727517726},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,10.084645355434597,45.737849603418191,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,27.227020176056708,29.764211055106006,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,418.27411129559977,394.99270705062514,0.58938149096687098,89.297326939912864,0.98295000177679837,0.38544148831306396,9.1608026162691161,null,null,null,0,45.737849603418191,null,45.737849603418191,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":207.6368289706746},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,10.075100807230458,45.693299636314357,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,27.047569393860357,29.59686607132716,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.8147300684027,0.58918087794103291,89.223668731126224,0.98276824370636073,0.38539458805151861,9.1520309371024453,null,null,null,0,45.693299636314357,null,45.693299636314357,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":207.65214973238287},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,10.065564048781875,45.648786028538005,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,26.869297215194081,29.430461960583521,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.63684867010664,0.58898033267271499,89.150070872355514,0.98258656136845257,0.38534764764999502,9.1432664169165108,null,null,null,0,45.648786028538005,null,45.648786028538005,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":207.66726072418146},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,10.056035073026319,45.6043087471242,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,26.692195919978239,29.264993432952153,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.45906277353367,0.58877985511684605,89.076533304834413,0.98240495473151845,0.38530066708799632,9.1345090492206609,null,null,null,0,45.6043087471242,null,45.6043087471242,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":207.68216310185409},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,10.046513872911877,45.559867759157548,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,26.516257838608858,29.100455228251938,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.28137229660854,0.58857944522843553,89.003055969882723,0.98222342376401639,0.38525364634503134,9.1257588275339856,null,null,null,0,45.559867759157548,null,45.559867759157548,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":207.69685801315887},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,10.037000441397272,45.515463031772299,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,26.341475351628059,28.936842115876381,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,417.46277585090297,394.10377715738349,0.58837910296257212,88.929638808906645,0.98204196843441749,0.38520658540061437,9.1170157453853804,null,null,null,0,45.515463031772299,null,45.515463031772299,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":207.71134659789766},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,10.027494771451847,45.471094532152293,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,26.167840889396473,28.774148894627313,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.92627727403794,0.58817882827442303,88.856281763398613,0.98186058871120585,0.38515948423426521,9.1082797963135107,null,null,null,0,45.471094532152293,null,45.471094532152293,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":207.72562998798466},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,10.017996856055465,45.426762227530453,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,25.9953469317676,28.61237039254954,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.7488725648783,0.5879786211192356,88.782984774936438,0.98167928456287901,0.38511234282550932,9.0995509738666982,null,null,null,0,45.426762227530453,null,45.426762227530453,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":207.7397093075142},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,10.00850668819858,45.382466085189144,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,25.823986007764763,28.451501466766466,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.5715629483376,0.58777848145233491,88.709747785184106,0.98149805595794726,0.38506516115387757,9.0908292716029635,null,null,null,0,45.382466085189144,null,45.382466085189144,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":207.75358567282814},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.9990242608821696,45.338206072459862,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,25.653750695259788,28.291537003316559,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.39434834297549,0.58757840922912541,88.636570735890928,0.98131690286493412,0.38501793919890664,9.0821146830900759,null,null,null,0,45.338206072459862,null,45.338206072459862,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":207.76726019258217},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.9895495671176864,45.293982156722976,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,25.484633620653824,28.132471916990795,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.21722866747757,0.58737840440509015,88.563453568891362,0.98113582525237653,0.38497067694013881,9.0734072019053471,null,null,null,0,45.293982156722976,null,45.293982156722976,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":207.78073396781173},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.9800825999270923,45.24979430540791,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,25.316627458560479,27.974301151171012,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.04020384065547,0.58717846693579012,88.490396226105247,0.98095482308882409,0.38492337435712198,9.0647068216357951,null,null,null,0,45.24979430540791,null,45.24979430540791,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":207.79400809199709},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.9706233523427503,45.205642485992655,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,25.149724931490692,27.817019677669162,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,416.32974274924379,392.8632737814462,0.58697859677686526,88.417398649536892,0.98077389634283985,0.38487603142940963,9.0560135358779874,null,null,null,0,45.205642485992655,null,45.205642485992655,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":207.80708365112793},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.9611718174075161,45.161526666004157,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,24.983918809540089,27.660622496567434,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.68643840891224,0.58677879388403265,88.344460781275927,0.98059304498299971,0.38482864813656104,9.0473273382381265,null,null,null,0,45.161526666004157,null,45.161526666004157,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":207.81996172376702},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.9517279881746177,45.117446813017793,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,24.81920191007794,27.505104636059357,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.50969764224129,0.58657905821308809,88.271582563496167,0.98041226897789291,0.38478122445814128,9.0386482223319717,null,null,null,0,45.117446813017793,null,45.117446813017793,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":207.83264338111346},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.942291857707664,45.073402894657377,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,24.655567097438389,27.350461152291718,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.33305140074549,0.58637938971990444,88.198763938455841,0.98023156829612157,0.38473376037372098,9.0299761817848037,null,null,null,0,45.073402894657377,null,45.073402894657377,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":207.84512968706525},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.9328634190806344,45.029394878595127,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,24.493007282613714,27.196687129207405,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.15649960386173,0.5861797883604325,88.126004848497473,0.98005094290630079,0.38468625586287658,9.0213112102314099,null,null,null,0,45.029394878595127,null,45.029394878595127,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":207.85742169828106},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.9234426653778449,44.985422732551541,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,24.331515422949519,27.043777678389127,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,415.52245469811817,391.98004217115124,0.58598025409070065,88.053305236047549,0.97987039277705934,0.38463871090519042,9.012653301316135,null,null,null,0,44.985422732551541,null,44.985422732551541,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":207.86952046424153},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.9140295896939179,44.941486424295178,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,24.171084521841877,26.891727938904015,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.80367902229909,0.58578078686681423,87.980665043616341,0.97968991787703841,0.38459112548025048,9.004002448692745,null,null,null,0,44.941486424295178,null,44.941486424295178,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":207.88142702731},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.9046241851337538,44.897585921642602,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,24.011707628436543,26.740533077149092,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.62741007711406,0.58558138664495585,87.908084213797679,0.9795095181748924,0.3845434995676506,8.9953586460244921,null,null,null,0,44.897585921642602,null,44.897585921642602,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":207.89314242279238},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.8952264448125451,44.853721192458394,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,23.853377837330157,26.590188286697622,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.45123525552845,0.58538205338138471,87.835562689269068,0.97932919363928883,0.38449583314699037,8.9867218869840357,null,null,null,0,44.853721192458394,null,44.853721192458394,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":207.90466767899665},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.8858363618557092,44.809892204654886,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,23.696088288273256,26.440688788146304,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.27515447759782,0.5851827870324372,87.763100412791118,0.97914894423890864,0.38444812619787549,8.9780921652534715,null,null,null,0,44.809892204654886,null,44.809892204654886,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":207.91600381729168},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.8764539293988811,44.766098926192086,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,23.539832165875325,26.292029828963347,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.0991676635004,0.58498358755452606,87.690697327207488,0.97896876994244508,0.38440037869991722,8.9694694745243027,null,null,null,0,44.766098926192086,null,44.766098926192086,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":207.92715185216542},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.8670791405879132,44.722341325077679,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,23.384602699311827,26.144206683337384,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.92327473353754,0.58478445490414077,87.618353375444997,0.97878867071860509,0.38435259063273297,8.9608538084973546,null,null,null,0,44.722341325077679,null,44.722341325077679,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":207.93811279128261},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.8577119885787994,44.678619369366707,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,23.230393162032961,25.997214652027239,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.74747560813239,0.58458538903784663,87.546068500512831,0.97860864653610857,0.38430476197594593,8.9522451608828248,null,null,null,0,44.678619369366707,null,44.678619369366707,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":207.94888763554178},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.8483524665377029,44.634933027161694,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,23.077196871474555,25.851049062212542,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.57177020783075,0.58438638991228553,87.473842645502941,0.97842869736368787,0.38425689270918523,8.9436435254002902,null,null,null,0,44.634933027161694,null,44.634933027161694,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":207.9594773791317},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,9.8390005676409302,44.591282266612453,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,22.925007188770703,25.705705267345181,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.39615845330007,0.58418745748417489,87.401675753589814,0.9782488231700891,0.38420898281208593,8.9350488957785288,null,null,null,0,44.591282266612453,null,44.591282266612453,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":207.96988300958739},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,9.8296562850748668,44.547667055915895,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,22.77381751846827,25.561178647001594,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.22064026532951,0.58398859171030837,87.32956776802979,0.97806902392407091,0.38416103226428916,8.9264612657557194,null,null,null,0,44.547667055915895,null,44.547667055915895,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":207.98010550784545},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,9.8203196120359788,44.504087363315975,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,22.623621308243301,25.41746460673588,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.04521556482939,0.58378979254755525,87.257518632161293,0.9778892995944054,0.38411304104544208,8.9178806290792281,null,null,null,0,44.504087363315975,null,44.504087363315975,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":207.99014584829894},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,9.810990541730817,44.460543157103665,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,22.474412048619357,25.27455857793375,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.86988427283126,0.58359105995285987,87.185528289404772,0.9777096501498771,0.38406500913519764,8.9093069795056863,null,null,null,{"$f":"IF(AA674>0,AA674,IF(K675=0,0,B675))","v":0},44.460543157103665,null,44.460543157103665,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":208.00000499885144},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,9.8016690673759488,44.417034405616782,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,22.326183272687565,25.132456017667288,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.69464631048754,0.58339239388324238,87.113596683262188,0.97753007555928395,0.384016936513215,8.9007403108009768,null,null,null,0,44.417034405616782,null,44.417034405616782,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":208.0096839209711},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,9.792355182197964,44.373561077239849,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,22.178928555828541,24.991152408550541,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.51950159907125,0.58319379429579798,87.041723757316959,0.97735057579143714,0.38396882315915948,8.8921806167401485,null,null,null,0,44.373561077239849,null,44.373561077239849,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":208.01918356974357},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,9.7830488794334443,44.330123140404062,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,22.032641515436158,24.850643258595895,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.3444500599756,0.58299526114769673,86.96990945523396,0.97717115081516015,0.38392066905270211,8.8836278911074515,null,null,null,0,44.330123140404062,null,44.330123140404062,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":208.02850489392478},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,9.7737501523289456,44.286720563587146,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,21.887315810643106,24.710924101071299,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.16949161471393,0.5827967943961837,86.898153720759069,0.97699180059928981,0.38387247417352038,8.8750821276963023,null,null,null,0,44.286720563587146,null,44.286720563587146,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":208.03764883599308},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,9.7644589941409397,44.243353315313144,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,21.742945142048164,24.571990494358257,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,412.79022416702196,388.99462618491924,0.58259839399857882,86.826456497718937,0.97681252511267624,0.38382423850129777,8.8665433203092263,null,null,null,0,44.243353315313144,null,44.243353315313144,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":208.04661633220084},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,9.7551753981358775,44.200021364152654,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,21.599523251445497,24.433838021810626,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.8198536923444,0.58240005991227617,86.754817730021443,0.97663332432418193,0.38377596201572378,8.8580114627579221,null,null,null,0,44.200021364152654,null,44.200021364152654,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":208.0554083126257},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V682*T682/3.413","v":9.7458993575900621},{"$f":"(D682*$H$23/1000-H$32)/1000","v":44.156724678722263},0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},21.457043921555332,24.296462291614226,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":388.64517405886124},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.58220179209474476},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":86.683237361654619},0.97645419820268298,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.38372764469649429},{"$f":"E682-E191","v":8.8494865488631547},null,null,null,0,44.156724678722263,null,44.156724678722263,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":208.064025701221},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,213.22313534936194,9.7366308657897083,44.113463227684818,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,21.315500975756791,24.159858936647225,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":412.31007204129924},388.47058720646083,0.58200359050352746,86.611715336687212,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.97627514671706794},0.38367928652331118,8.8409685724547771,null,null,null,0,44.113463227684818,null,44.113463227684818,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":208.07246941586607},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":213.13429237629973},9.7273699160308826,44.070236979749176,0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":21.174888277822205},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":24.024023614341278},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.29609305725285,0.58180545509624115,86.540251599268117,0.9760961698362387,0.38363088747588264,8.832457527371723,null,null,null,0,{"$f":"IF(AA683>0,AB683,E684)","v":44.070236979749176},null,44.070236979749176,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":208.0807403684158},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,9.7181165016194839,44.02704590367005,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,21.035199731653254,23.888952006543533,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.12169153346571,0.58160738583057692,86.468846093626382,0.97591726752910957,0.3835824475339229,8.8239534074619286,null,null,null,0,44.02704590367005,null,{"$f":"IF(B685<=AD$59,E685,AD684)","v":44.02704590367005},{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":208.08883946474978},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,9.7088706158711933,43.983889968247837,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,20.896429281018769,23.754639819379317,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,411.8305198556892,387.94738255744579,0.58140938266429976,86.397498764070576,0.9757384397646085,0.38353396667715262,8.815456206582347,null,null,null,0,43.983889968247837,null,43.983889968247837,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":208.09676760482097},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,9.6996322521115452,43.940769142328904,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,20.758570909294484,23.621082783115643,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.77316605165782,0.58121144555524784,86.326209554989589,0.97555968651167613,0.38348544488529868,8.8069659185989408,null,null,null,0,43.940769142328904,null,43.940769142328904,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":208.10452568270395},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,9.6904014036758248,43.897683394805163,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,20.621618639204183,23.488276652025494,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.59904193868419,0.58101357446133306,86.254978410851663,0.97538100773926562,0.38343688213809418,8.7984825373867324,null,null,null,0,43.897683394805163,null,43.897683394805163,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":208.1121145866426},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,9.681178063909023,43.854632694613798,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,20.485566532562544,23.356217204252829,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.42501014122462,0.58081576934054069,86.183805276204112,0.97520240341634379,0.38338827841527856,8.7900060568295544,null,null,null,0,43.854632694613798,null,43.854632694613798,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":208.1195351990973},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,9.6719622261659008,43.811617010737606,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,20.350408690020018,23.224900241678391,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.2510705820963,0.58061803015092905,86.112690095673827,0.97502387351188957,0.3833396336965974,8.7815364708202921,null,null,null,0,43.811617010737606,null,43.811617010737606,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":208.12678839679182},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,9.6627538838109341,43.768636312204748,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,20.216139250809047,23.094321589786247,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.07722318423339,0.58042035685062932,86.041632813966828,0.97484541799489566,0.38329094796180296,8.7730737732607054,null,null,null,0,43.768636312204748,null,43.768636312204748,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":208.13387505075968},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,9.6535530302182266,43.725690568088282,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,20.082752392491866,22.964477097531066,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.90346787068682,0.58022274939784613,85.970633375867521,0.97466703683436717,0.3832422211906536,8.7646179580614572,null,null,null,0,43.725690568088282,null,43.725690568088282,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":208.14079602639006},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,9.6443596587715934,43.682779747506636,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,19.950242330710395,22.835362637206181,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.72980456462392,0.58002520775085609,85.899691726239439,0.97448872999932246,0.38319345336291427,8.7561690191420993,null,null,null,0,43.682779747506636,null,43.682779747506636,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":208.14755218347307},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,9.6351737628644578,43.639903819623051,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,19.818603318937239,22.706974104312348,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.55623318932834,0.57982773186800862,85.8288078100245,0.97431049745879206,0.38314464445835589,8.7477269504310016,null,null,null,0,43.639903819623051,null,43.639903819623051,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":208.154144376245},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,9.6259953358999102,43.597062753645915,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,19.687829648228806,22.579307417427298,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.3827536682,0.57963032170772577,85.757981572243239,0.97413233918182041,0.38309579445675634,8.7392917458654651,null,null,null,0,43.597062753645915,null,43.597062753645915,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":208.16057345343282},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,9.616824371290555,43.554256518828019,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,19.55791564697946,22.452358518075947,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.20936592475408,0.57943297722850184,85.687212957993779,0.97395425513746414,0.38304690333789965,8.7308633993915024,null,null,null,0,43.554256518828019,null,43.554256518828019,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":208.16684025829824},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,9.6076608624586584,43.511485084467246,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,19.42885568067798,22.326123370601419,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.03606988262175,0.57923569838890265,85.616501912453032,0.9737762452947929,0.38299797108157618,8.7224419049639934,null,null,null,0,43.511485084467246,null,43.511485084467246,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":208.17294562868167},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,9.5985048028359738,43.468748419905758,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,19.300644151664937,22.200597962036728,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.86286546554919,0.57903848514756673,85.545848380875157,0.9735983096228894,0.38294899766758311,8.7140272565465864,null,null,null,0,43.468748419905758,null,43.468748419905758,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":208.17889039704525},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,9.5893561858638439,43.426046494530482,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,19.173275498892195,22.07577830197722,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.68975259739778,0.57884133746320376,85.475252308592474,0.97342044809084938,0.38289998307572398,8.7056194481116904,null,null,null,0,43.426046494530482,null,43.426046494530482,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":208.18467539051596},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,9.5802150049930823,43.383379277772555,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,19.046744197683569,21.951660422453717,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.51673120214355,0.5786442552945954,85.404713641014609,0.97324266066778076,0.38285092728580861,8.697218473640433,null,null,null,0,43.383379277772555,null,43.383379277772555,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":208.19030143092806},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,9.5710812536840066,43.340746739107452,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,18.921044759497299,21.82824037780637,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.34380120387721,0.57844723860059488,85.334232323628498,0.97306494732280524,0.38280183027765374,8.6888243271226813,null,null,null,0,43.340746739107452,null,43.340746739107452,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":208.1957693348651},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,9.5619549254063934,43.298148848054844,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,18.796171731690006,21.705514244559232,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.17096252680352,0.57825028734012662,85.263808301998324,0.97288730802505696,0.38275269203108253,8.6804370025570279,null,null,null,0,43.298148848054844,null,43.298148848054844,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":208.2010799137017},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,9.5528360136394852,43.255585574178518,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,18.672119697282184,21.583478121295549,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,409.12435354038416,384.99821509524156,0.5780534014721862,85.193441521765408,0.9727097427436826,0.38270351252592449,8.6720564939506843,null,null,null,0,43.255585574178518,null,43.255585574178518,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":208.20623397364471},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,9.5437245118719307,43.213056887086246,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,18.548883274725206,21.462128128533696,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.82555883362409,0.57785658095584036,85.123131928647751,0.97253225144784206,0.38265429174201609,8.6636827953195947,null,null,null,0,43.213056887086246,null,43.213056887086246,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":208.21123231577425},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,9.5346204136018144,43.170562756429774,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,18.426457117669912,21.341460408603893,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.65299366649742,0.57765982575022645,85.052879468440324,0.9723548341067082,0.38260502965920024,8.655315900688322,null,null,null,0,43.170562756429774,null,43.170562756429774,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":208.21607573608415},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,9.5255237123365877,43.128103151904611,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,18.304835914736621,21.22147112552555,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,408.64878184390233,384.48051951852148,0.57746313581455311,84.982684087014491,0.97217749068946646,0.38255572625732648,8.6469558040900694,null,null,null,0,43.128103151904611,null,43.128103151904611,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":208.22076502552201},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,9.5164344015930435,43.085678043249835,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,18.184014389286631,21.102156464885311,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.3081363144687,0.57726651110809912,84.912545730317788,0.97200022116531537,0.3825063815162511,8.6386024995665807,null,null,null,0,43.085678043249835,null,43.085678043249835,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":208.22530097002911},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,9.5073524748973561,43.043287400248339,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,18.063987299195443,20.983512633715826,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.13584397922489,0.5770699515902139,84.842464344374321,0.97182302550346578,0.38245699541583689,8.63025598116824,null,null,null,0,43.043287400248339,null,43.043287400248339,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":208.22968435057953},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,9.4982779257850041,43.000931192726441,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,17.944749436627152,20.865535860375147,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,408.17380436438185,383.96364243778822,0.57687345722031702,84.772439875284022,0.97164590367314208,0.3824075679359536,8.6219162429540219,null,null,null,0,43.000931192726441,null,43.000931192726441,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":208.23391594321939},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,9.4892107478007688,42.95860939055386,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,17.826295627810492,20.748222394426836,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.79153161526926,0.57667702795789832,84.702472269222767,0.9714688556435811,0.38235809905647755,8.613583278991392,null,null,null,0,42.95860939055386,null,42.95860939055386,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":208.23799651910539},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,9.4801509344987238,42.916321963643711,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,17.708620732816332,20.631568506520757,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,407.85748246521638,383.61951143689083,0.57648066376251772,84.632561472442262,0.97129188138403244,0.38230858875729173,8.6052570833563848,null,null,null,0,42.916321963643711,null,42.916321963643711,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":208.24192684454306},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,9.4710984794421798,42.874068881952226,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,17.591719645336532,20.515570488274491,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.44758182798745,0.57628436459380494,84.56270743126953,0.97111498086375836,0.38225903701828606,8.5969376501335617,null,null,null,0,42.874068881952226,null,42.874068881952226,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":208.24570768102458},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,9.4620533762037251,42.831850115478915,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,17.475587292464422,20.400224652155472,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.27574271400539,0.57608813041145901,84.492910092107365,0.97093815405203465,0.38220944381935723,8.5886249734159179,null,null,null,0,42.831850115478915,null,42.831850115478915,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":208.24933978526659},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,9.4530156183651215,42.789665634266115,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,17.360218634476436,20.28552733136376,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.1039940205024,0.57589196117524943,84.42316940143337,0.970761400918149,0.38215980914040859,8.580319047304954,null,null,null,0,42.789665634266115,null,42.789665634266115,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":208.25282390924713},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,9.4439851995173605,42.747515408399259,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,17.245608664615496,20.171474879715454,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.93233567314718,0.57569585684501412,84.353485305800518,0.97058472143140251,0.38211013296135038,8.5720198659106188,null,null,null,0,42.747515408399259,null,42.747515408399259,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":208.25616080024264},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,9.4349621132606174,42.705399408006649,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,17.131752408875609,20.058063671526806,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.76076759771973,0.57549981738066092,84.283857751836706,0.97040811556110895,0.38206041526209983,8.5637274233513452,null,null,null,0,42.705399408006649,null,42.705399408006649,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":208.25935120086444},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,9.4259463532041945,42.663317603259152,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,17.018644925787818,19.945290101498959,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.58928972011034,0.5753038427421665,84.214286686244407,0.97023158327659453,0.38201065602258077,8.5554417137538721,null,null,null,0,42.663317603259152,null,42.663317603259152,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":208.2623958490949},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,9.4169379129665707,42.621269964370512,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,16.906281306207806,19.833150584603306,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.41790196632024,0.57510793288957684,84.144772055800956,0.97005512454719867,0.38196085522272405,8.5471627312534721,null,null,null,0,42.621269964370512,null,42.621269964370512,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":208.26529547832331},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,9.4079367861753074,42.579256461596827,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,16.794656673104573,19.721641555967572,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.24660426246044,0.57491208778300629,84.075313807357816,0.96987873934227353,0.38191101284246759,8.5388904699936887,null,null,null,0,42.579256461596827,null,42.579256461596827,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":208.26805081738129},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,9.3989429664670947,42.537277065236836,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,16.683766181350787,19.610759470762446,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.07539653475226,0.57471630738263813,84.00591188784108,0.96970242763118364,0.38186112886175588,8.5306249241264638,null,null,null,0,42.537277065236836,null,42.537277065236836,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":208.2706625905781},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,9.3899564474876751,42.495331745631511,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,16.573605017514247,19.500500804088915,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.90427870952664,0.57452059164872427,83.936566244250685,0.9695261893833067,0.38181120326054063,8.5223660878121095,null,null,null,0,42.495331745631511,null,42.495331745631511,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":208.27313151773532},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,9.3809772228918629,42.453420473164179,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,16.464168399650902,19.390862050866193,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.73325071322421,0.57432494054158501,83.867276823660688,0.9693500245680331,0.38176123601878048,8.5141139552192229,null,null,null,0,42.453420473164179,null,42.453420473164179,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":208.27545831422165},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,9.3720052863435157,42.41154321826037,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,16.355451577099142,19.281839725720324,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.56231247239481,0.57412935402160858,83.79804357321899,0.96917393315476597,0.38171122711644101,8.5058685205247428,null,null,null,0,42.41154321826037,null,42.41154321826037,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":208.27764369098676},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,9.3630406315154815,42.369699951387574,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,16.247449830275354,19.173430362873347,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.39146391369718,0.57393383204925164,83.728866440146987,0.96899791511292066,0.38166117653349468,8.4976297779138292,null,null,null,0,42.369699951387574,null,42.369699951387574,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":208.27968835459552},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,9.3540832520896515,42.327890643055497,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,16.140158470471054,19.065630516033146,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22070496389938,0.57373837458503885,83.659745371739859,0.96882197041192653,0.38161108424992124,8.4893977215800049,null,null,null,0,42.327890643055497,null,42.327890643055497,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":208.28159300726142},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,9.345133141756838,42.286115263815489,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,16.033572839650965,18.958436758283874,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05003554987758,0.57354298158956252,83.590680315365717,0.96864609902122423,0.38156095024570735,8.4811723457249713,null,null,null,0,42.286115263815489,null,42.286115263815489,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":208.28335834687985},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,9.3361902942168609,42.244373784260944,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,15.927688310252879,18.851845681977046,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,405.33637653046407,380.87945559861663,0.57334765302348267,83.521671218466281,0.9684703009102682,0.38151077450084669,8.472953644558693,null,null,null,0,42.244373784260944,null,42.244373784260944,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":208.28498506706106},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,9.3272547031784558,42.202666175026849,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,15.822500284988385,18.745853898623174,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.70896503720945,0.57315238884752695,83.452718028556092,0.96829457604852509,0.38146055699534009,8.4647416122993562,null,null,null,0,42.202666175026849,null,42.202666175026849,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":208.28647385716289},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,9.3183263623592776,42.160992406789852,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,15.71800419664519,18.640458038784061,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,405.02241866188456,380.53856379285691,0.57295718902249027,83.383820693222617,0.9681189244054742,0.38141029770919543,8.4565362431732964,null,null,null,0,42.160992406789852,null,42.160992406789852,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":208.28782540232316},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,9.3094052654858803,42.119352450268124,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,15.614195507890607,18.535654751965698,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.36825179286751,0.57276205350923493,83.314979160126029,0.96794334595060794,0.38135999662242787,8.4483375314150848,null,null,null,0,42.119352450268124,null,42.119352450268124,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":208.28904038349168},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,9.3004914062937036,42.077746276221319,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,15.511069711076363,18.431440706511736,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.1980289646574,0.57256698226869029,83.246193376999088,0.96776784065343124,0.38130965371505959,8.4401454712674422,null,null,null,0,42.077746276221319,null,42.077746276221319,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":208.29011947746201},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,9.2915847785270369,42.036173855450379,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,15.408622328044668,18.327812589497604,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.02789523574978,0.57237197526185279,83.177463291646973,0.96759240848346173,0.38125926896711992,8.4319600569811897,null,null,null,0,42.036173855450379,null,42.036173855450379,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":208.29106335690312},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,9.2826853759390406,41.994635158797671,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,15.306848909935587,18.224767106625141,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.85785053377492,0.57217703244978513,83.108788851947338,0.96741704941022966,0.38120884235864544,8.423781282815348,null,null,null,0,41.994635158797671,null,41.994635158797671,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":208.29187269039031},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,9.2737931922916346,41.953130157146425,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,15.205745036995518,18.122300982117931,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,404.23866791334774,379.68789478647,0.57198215379361772,83.040170005849461,0.96724176340327817,0.38115837386967993,8.4156091430369173,null,null,null,0,41.953130157146425,null,41.953130157146425,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":208.29254814243649},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,9.2649082213556007,41.911658821421284,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,15.105306318387234,18.020410958617113,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.51802792167865,0.57178733925454672,82.971606701375038,0.96706655043216294,0.38110786348027448,8.4074436319211614,null,null,null,0,41.911658821421284,null,41.911658821421284,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":208.29309037352249},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,9.2560304569104623,41.870221122587616,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,15.005528392000782,17.919093797077885,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.34824986735072,0.57159258879383468,82.903098886617329,0.96689141046645222,0.38105731117048713,8.3992847437512381,null,null,null,0,41.870221122587616,null,41.870221122587616,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":208.29350004012773},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,9.2471598927445378,41.828817031651923,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,14.906406924265966,17.818346276666478,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.17856055154249,0.57139790237281096,82.834646509741447,0.96671634347572732,0.38100671692038368,8.3911324728185122,null,null,null,0,41.828817031651923,null,41.828817031651923,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":208.29377779476008},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,9.2382965226548706,41.78744651966138,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,14.807937609965784,17.718165194657818,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.008959902416,0.57120327995287068,82.766249518983898,0.96654134942958181,0.38095608071003678,8.3829868134222849,null,null,null,0,41.78744651966138,null,41.78744651966138,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":208.29392428598584},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,9.2294403404472209,41.746109557703861,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,14.71011617205121,17.618547366333679,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.83944784823876,0.57100872149547488,82.697907862652471,0.96636642829762232,0.38090540251952665,8.3748477598698869,null,null,null,{"$f":"IF(AA738>0,AA738,IF(K739=0,0,B739))","v":0},41.746109557703861,null,41.746109557703861,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":208.29394015845921},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,9.2205913399360888,41.704806116908017,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,14.612938361457259,17.519489624881466,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67002431738416,0.57081422696215067,82.629621489126464,0.96619158004946759,0.38085468232894065,8.3667153064767064,null,null,null,0,41.704806116908017,null,41.704806116908017,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":208.29382605295163},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,9.211749514944616,41.663536168442882,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,14.51639995692002,17.420988821293506,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50068923833027,0.57061979631449045,82.561390346855887,0.96601680465474982,0.38080392011837366,8.3585894475660325,null,null,null,0,41.663536168442882,null,41.663536168442882,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":208.29358260638071},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,9.2029148593046344,41.622299683518001,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,14.420496764795148,17.323041824267001,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33144253966077,0.5704254295141532,82.49321438436175,0.96584210208311316,0.38075311586792798,8.3504701774692052,null,null,null,0,41.622299683518001,null,41.622299683518001,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":208.2932104518392},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,9.1940873668566176,41.581096633383268,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,14.325224618877348,17.225645520104422,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.16228415006356,0.57023112652286201,82.425093550235943,0.96566747230421446,0.38070226955771297,8.3423574905254085,null,null,null,0,41.581096633383268,null,41.581096633383268,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":208.29271021862328},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,9.1852670314496923,41.539926989329011,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,14.230579380221213,17.128796812614571,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,402.67605738208675,377.99321399833144,0.57003688730240598,82.357027793141015,0.96549291528772396,0.38065138116784586,8.3342513810818915,null,null,null,0,41.539926989329011,null,41.539926989329011,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":208.29208253226096},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,9.1764538469415378,41.498790722685399,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,14.136556936962933,17.032492623014139,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.82423201336138,0.5698427118146393,82.289017061809602,0.96531843100332348,0.38060045067845089,8.3261518434936548,null,null,null,0,41.498790722685399,null,41.498790722685399,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":208.29132801454},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V746*T746/3.413","v":9.1676478071984935},{"$f":"(D746*$H$23/1000-H$32)/1000","v":41.457687804823095},0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},14.04315320414362,16.936729889829831,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":377.65533812415475},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.56964860002148121},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":82.221061305045168},0.96514401942070804,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.38054947806966},{"$f":"E746-E255","v":8.318058872123764},null,null,null,0,41.457687804823095,null,41.457687804823095,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":208.29044728353577},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,207.61117460296325,9.1588489060954306,41.416618207152524,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,13.950364123533312,16.841505568801036,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":402.20854269778158},377.48653225981661,0.56945455188491578,82.153160471721037,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.96496968050958554},0.38049846332161263,8.3099724613430155,null,null,null,0,41.416618207152524,null,41.416618207152524,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":208.28944095363863},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":207.52466994687867},9.1500571375157822,41.375581901124143,0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":13.858185663456474},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":16.746816632783066},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.31781434955559,0.5692605673669916,82.08531451078062,0.96479541423967596,0.38044740641445562,8.3018926055301918,null,null,null,0,{"$f":"IF(AA747>0,AB747,E748)","v":41.375581901124143},null,41.375581901124143,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":208.28830963558127},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,9.1412724953515347,41.334578858228262,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,13.766613818618474,16.652660071650914,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.14918432268411,0.56906664642982197,82.01752337123736,0.96462122058071209,0.38039630732834329,8.2938192990718349,null,null,null,0,41.334578858228262,null,{"$f":"IF(B749<=AD$59,E749,AD748)","v":41.334578858228262},{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":208.28705393646581},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,9.1324949735031336,41.293609049994721,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,13.675644609933149,16.559032892203568,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98064210861747,0.56887278903558502,81.949787002173935,0.96444709950243968,0.3803451660434376,8.2857525363623026,null,null,null,0,41.293609049994721,null,41.293609049994721,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":208.28567445979039},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,9.1237245658795896,41.252672447993319,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,13.585274084351751,16.465932118068864,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.8121876368744,0.56867899514652276,81.882105352743224,0.96427305097461646,0.38029398253990798,8.2776923118038326,null,null,null,0,41.252672447993319,null,41.252672447993319,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":208.28417180547581},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,9.1149612663983692,41.211769023833341,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,13.495498314692702,16.373354789608847,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.64382083707613,0.56848526472494132,81.814478372167287,0.96409907496701297,0.38024275679793151,8.2696386198064289,null,null,null,0,41.211769023833341,null,41.211769023833341,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":208.28254656989196},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,9.106205068985382,41.170898749163449,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,13.406313399472586,16.281297963825711,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.47554163894665,0.56829159773321147,81.746906009737359,0.96392517144941281,0.38019148879769282,8.2615914547878404,null,null,null,0,41.170898749163449,null,41.170898749163449,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":208.28079934588371},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,9.0974559675749909,41.130061595671798,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,13.317715462738329,16.18975871426823,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.30734997231229,0.56809799413376738,81.679388214813912,0.9637513403916117,0.38014017851938414,8.2535508111736107,null,null,null,0,41.130061595671798,null,41.130061595671798,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":208.27893072279693},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,9.0887139561099932,41.089257535085878,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,13.229700653900357,16.09873413093872,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.13924576710156,0.56790445388910704,81.61192493682654,0.96357758176341779,0.38008882594320537,8.2455166833969784,null,null,null,0,41.089257535085878,null,41.089257535085878,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":208.27694128650398},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,9.0799790285415813,41.048486539172387,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,13.142265147566889,16.008221320200544,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97122895334496,0.5677109769617924,81.54451612527356,0.96340389553465255,0.38003743104936416,8.2374890658989841,null,null,null,0,41.048486539172387,null,41.048486539172387,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":208.27483161942911},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,9.0712511788293426,41.007748579737203,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,13.055405143379309,15.918217404686127,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.80329946117467,0.56751756331444847,81.477161729722127,0.96323028167514924,0.37998599381807568,8.2294679531283066,null,null,null,0,41.007748579737203,null,41.007748579737203,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":208.27260230057379},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,9.0625304009412133,40.967043628625177,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,12.969116865848585,15.828719523205462,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.63545722082443,0.56732421290976409,81.409861699807777,0.96305674015475395,0.37993451422956281,8.2214533395413554,null,null,null,0,{"$f":"IF(AA757>0,AB757,E758)","v":40.967043628625177},null,40.967043628625177,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":208.27025390554155},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,9.0538166888535141,40.926371657720274,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,12.883396564192848,15.739724830655188,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.46770216262939,0.56713092571049095,81.342615985234772,0.9628832709433256,0.37988299226405631,8.2134452196021925,null,null,null,0,{"$f":"IF(AA758>0,AB758,E759)","v":40.926371657720274},null,40.926371657720274,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":208.26778700656274},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,9.0451100365508452,40.885732638945129,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,12.798240512175855,15.651230497928111,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.30003421702554,0.56693770167944424,81.275424535775187,0.96270987401073527,0.37983142790179447,8.2054435877825327,null,null,null,0,40.885732638945129,null,40.885732638945129,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":208.265202172519},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,9.0364104380261772,40.845126544261419,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,12.713645007946758,15.563233711823298,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13245331455011,0.56674454077950187,81.208287301269763,0.96253654932686694,0.37977982112302361,8.197448438561743,null,null,null,0,40.845126544261419,null,40.845126544261419,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":208.26249996896766},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,9.0277178872807475,40.804553345669447,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,12.629606373880673,15.47573167495662,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.96495938584076,0.5665514429736046,81.141204231627,0.9623632968616167,0.37972817190799746,8.189459766426836,null,null,null,0,40.804553345669447,null,40.804553345669447,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":208.25968095816577},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,9.0190323783240967,40.764013015208235,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,12.546120956420465,15.388721605671847,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.79755236163578,0.5663584082247558,81.074175276823439,0.96219011658489384,0.37967648023697792,8.181477565872413,null,null,null,0,40.764013015208235,null,40.764013015208235,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":208.25674569909407},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,9.0103539051739645,40.723505524955094,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,12.463185125919374,15.30220073795221,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.6302321727735,0.56616543649602169,81.007200386902866,0.96201700846661953,0.37962474609023444,8.173501831400614,null,null,null,0,40.723505524955094,null,40.723505524955094,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":208.25369474748058},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,9.001682461856408,40.683030847026146,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,12.380795276484973,15.216166321332459,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46299875019264,0.56597252775053086,80.940279511977224,0.96184397247672793,0.37957296944804458,8.1655325575212814,null,null,null,0,40.683030847026146,null,40.683030847026146,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":208.25052865582413},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.9930180424056605,40.642588953575697,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,12.29894782582382,15.130615620811446,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.29585202493143,0.5657796819514741,80.873412602225585,0.96167100858516541,0.37952115029069344,8.1575697387516897,null,null,null,0,40.642588953575697,null,40.642588953575697,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":208.24724797341764},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.9843606408641623,40.602179816796323,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,12.217639215087305,15.045545916765175,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.1287919281279,0.56558689906210435,80.80659960789427,0.9614981167618909,0.37946928859847417,8.1496133696166879,null,null,null,0,40.602179816796323,null,40.602179816796323,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":208.24385324637117},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,8.9757102512825888,40.561803408919076,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,12.136865908718544,14.960954504860339,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96181839101951,0.56539417904573652,80.739840479297186,0.96132529697687619,0.37941738435168798,8.1416634446487066,null,null,null,0,40.561803408919076,null,40.561803408919076,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":208.24034501763475},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,8.967066867719744,40.52145970221293,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,12.056624394300075,14.876838695968358,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,398.79790370040394,373.794931344943,0.56520152186574768,80.673135166814859,0.96115254920010529,0.37936543753064378,8.1337199583876512,null,null,null,0,40.52145970221293,null,40.52145970221293,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":208.23672382702119},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,8.958430484242573,40.481148668984858,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,11.976911182402693,14.793195816079889,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,398.643616419034,373.62813072133383,0.56500892748557663,80.606483620894664,0.96097987340157476,0.37931344811565842,8.1257829053808805,null,null,null,0,40.481148668984858,null,40.481148668984858,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":208.23299021122841},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,8.9498010949261726,40.44087028157989,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,11.89772280643531,14.710023206219816,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46141645172662,0.5648163958687239,80.539885792050825,0.96080726955129347,0.37926141608705688,8.1178522801832713,null,null,null,0,40.44087028157989,null,40.44087028157989,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":208.22914470386183},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,8.9411786938537929,40.400624512381093,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,11.819055822495731,14.627318222362735,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.2947884677543,0.56462392697875097,80.473341630864468,0.96063473761928309,0.37920934142517199,8.1099280773571749,null,null,null,0,40.400624512381093,null,40.400624512381093,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":208.22518783545647},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,8.9325632751167205,40.360411333809083,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,11.740906809222302,14.545078235348893,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.12824670114844,0.56443152077928149,80.406851087982716,0.96046227757557789,0.37915722411034458,8.1020102914723182,null,null,null,0,40.360411333809083,null,40.360411333809083,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":208.22112013349872},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,8.9239548328143883,40.320230718322463,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,11.663272367646774,14.463300630800594,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.96179108373866,0.56423917723399963,80.340414114119483,0.96028988939022419,0.37910506412292366,8.0940989171059741,null,null,null,0,40.320230718322463,null,40.320230718322463,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":208.2169421224483},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,8.915353361054251,40.280082638417291,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,11.586149121047855,14.381982809039126,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.79542154745252,0.56404689630665117,80.274030660054564,0.96011757303328094,0.37905286144326611,8.0861939488427197,null,null,null,0,40.280082638417291,null,40.280082638417291,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":208.21265432375955},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,8.9067588539518017,40.239967066627131,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,11.509533714805883,14.301122185002077,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.62913802431547,0.56385467796104316,80.207700676633692,0.95994532847481984,0.37900061605173702,8.078295381274522,null,null,null,0,40.239967066627131,null,40.239967066627131,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":208.20825725590302},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,8.8981713056306067,40.199883975523271,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,11.433422816258505,14.220716188161187,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46294044645038,0.5636625221610424,80.141424114768995,0.95977315568492461,0.37894832792870936,8.0704032090008297,null,null,null,0,40.199883975523271,null,40.199883975523271,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":208.20375143438639},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,8.8895907102222047,40.159833337714161,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,11.357813114557057,14.140762262440616,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.29682874607772,0.56347042887057786,80.075200925437912,0.95960105463369205,0.3788959970545645,8.0625174266283679,null,null,null,0,40.159833337714161,null,40.159833337714161,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":208.19913737177569},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,8.8810170618661619,40.119815125845761,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,11.282701320524165,14.061257866135689,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.1308028555149,0.56327839805363789,80.009031059683878,0.95942902529123075,0.37884362340969174,8.0546380287712509,null,null,null,0,40.119815125845761,null,40.119815125845761,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":208.19441557771597},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,8.8724503547100095,40.07982931260117,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,11.208084166512045,13.982200471832105,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.96486270717651,0.56308642967427192,79.942914468615754,0.95925706762766216,0.37879120697448848,8.0467650100509047,null,null,null,0,40.07982931260117,null,40.07982931260117,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":208.18958655895199},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,8.8638905829092369,40.039875870700662,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,11.133958406261867,13.903587566325582,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.79900823357372,0.56289452369658977,79.876851103407716,0.95908518161312006,0.3787387477293605,8.038898365096081,null,null,null,0,40.039875870700662,null,40.039875870700662,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":208.18465081934866},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,8.855337740627272,39.999954772901553,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,11.060320814763982,13.825416650541976,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63323936731427,0.5627026800847611,79.810840915299138,0.95891336721775067,0.37868624565472164,8.0310380885428359,null,null,null,0,39.999954772901553,null,39.999954772901553,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":208.17960885991138},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,8.8467918220354793,39.960065991998206,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,10.987168188119053,13.747685239457784,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.4675560411024,0.56251089880301619,79.744883855594651,0.95874162441171262,0.37863370073099384,8.0231841750344941,null,null,null,0,39.960065991998206,null,39.960065991998206,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":208.17446117880607},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,8.8382528213131248,39.920209500821869,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,10.914497343400189,13.670390862021261,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30195818773836,0.56231917981564472,79.678979875663742,0.95856995316517712,0.37858111293860758,8.0153366192216495,null,null,null,0,39.920209500821869,null,39.920209500821869,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":208.1692082713792},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,8.8297207326473934,39.880385272240737,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,10.842305118515842,13.59353106107374,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.13644574011852,0.56212752308699654,79.613128926940988,0.9583983534483278,0.37852848225800129,8.0074954157622003,null,null,null,0,39.880385272240737,null,39.880385272240737,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":208.16385063017751},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,8.821195550233293,39.840593279159542,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,10.770588372073618,13.517103393271595,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97101863123481,0.56193592858148123,79.547330960925251,0.95822682523136049,0.37847580866962177,7.9996605593212067,null,null,null,0,39.840593279159542,null,39.840593279159542,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":208.15838874496771},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,8.8126772682737258,39.800833494519836,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,10.699343983245109,13.441105429008539,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.80567679417476,0.56174439626356765,79.481585929180255,0.95805536848448347,0.37842309215392422,7.9918320445709625,null,null,null,0,39.800833494519836,null,39.800833494519836,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":208.1528231027558},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,8.8041658809794487,39.761105891299863,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,10.628568851631508,13.3655347523384,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64042016212153,0.5615529260977844,79.415893783334297,0.95788398317791779,0.37837033269137199,7.9840098661910446,null,null,null,0,39.761105891299863,null,39.761105891299863,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":208.14715418780654},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,8.7956613825690138,39.721410442514227,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,10.558259897130043,13.290388960898317,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.47524866835317,0.56136151804871937,79.350254475079737,0.95771266928189636,0.37831753026243681,7.9761940188681422,null,null,null,0,39.721410442514227,null,39.721410442514227,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":208.1413824816623},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,8.7871637672687921,39.681747121214052,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,10.488414059801412,13.215665665832361,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,395.57133537009577,370.31016224624267,0.56117017208101938,79.284667956173223,0.95754142676666498,0.37826468484759884,7.9683844972961566,null,null,null,0,39.681747121214052,null,39.681747121214052,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":208.13550846316235},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,8.7786730293129409,39.642115900486779,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,10.419028299737995,13.141362491715608,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.14516082925797,0.56097888815939079,79.219134178435411,0.95737025560248157,0.37821179642734654,7.960581296176116,null,null,null,0,39.642115900486779,null,39.642115900486779,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":208.12953260846143},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,8.7701891629434172,39.602516753456264,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,10.350099596932997,13.067477076478614,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98024435096153,0.56078766624859833,79.153653093751075,0.95719915575961667,0.37815886498217688,7.9527844102162391,null,null,null,0,39.602516753456264,null,39.602516753456264,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":208.12345539104851},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,8.7617121624098839,39.562949653282338,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,10.281624951150311,12.99400707133233,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.81541274501006,0.56059650631346603,79.08822465406837,0.95702812720835295,0.37810589049259502,7.9449938341318287,null,null,null,0,39.562949653282338,null,39.562949653282338,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":208.11727728176521},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,8.7532420219697897,39.523414573161176,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,10.213601381795435,12.920950140693433,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65066594515469,0.56040540831887664,79.022848811399513,0.95685716991898551,0.37805287293911471,7.9372095626453287,null,null,null,0,39.523414573161176,null,39.523414573161176,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":208.11099874882419},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,8.7447787358882909,39.483911486324914,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,10.146025927787049,12.848303962110089,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.48600388524022,0.56021437222977088,78.957525517820045,0.95668628386182197,0.37799981230225815,7.9294315904862813,null,null,null,0,39.483911486324914,null,39.483911486324914,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":208.10462025782741},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,8.7363222984382691,39.444440366041746,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,10.078895647429533,12.776066226188105,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32142649920559,0.56002339801114831,78.892254725469115,0.95651546900718232,0.37794670856255608,7.9216599123913127,null,null,null,0,39.444440366041746,null,39.444440366041746,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":208.09814227178401},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,8.7278727039002533,39.405001185615589,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,10.012207618286233,12.704234636517524,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.15693372108308,0.55983248562806731,78.827036386548741,0.95634472532539871,0.37789356170054755,7.9138945231041049,null,null,null,0,39.405001185615589,null,39.405001185615589,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":208.09156525112837},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,8.7194299465624852,39.365593918386317,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,9.9459589370536765,12.632806909599633,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,394.34957519430878,368.9925254849984,0.55964163504564346,78.761870453324434,0.95617405278681589,0.37784037169678025,7.9061354173753742,null,null,null,0,39.365593918386317,null,39.365593918386317,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":208.08488965373766},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,8.7109940207208822,39.326218537729673,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,9.8801467194365404,12.561780774774347,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.82820172517069,0.55945084622905095,78.696756878124859,0.95600345136179088,0.37778713853181051,7.8983825899629707,null,null,null,0,39.326218537729673,null,39.326218537729673,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":208.07811593494961},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,8.7025649206789328,39.286875017056701,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,9.8147681000233096,12.49115397414805,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66396237591181,0.55926011914352214,78.63169561334098,0.95583292102069284,0.37773386218620286,7.8906360356316156,null,null,null,0,39.286875017056701,null,39.286875017056701,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":208.07124454757991},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,8.6941426407478097,39.247563329814341,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,9.7498202321630387,12.420924262521805,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.49980737162656,0.55906945375434658,78.566686611426974,0.95566246173390368,0.37768054264053091,7.8828957491531426,null,null,null,0,39.247563329814341,null,39.247563329814341,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":208.06427594193943},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,8.6857271752462886,39.208283449485009,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,9.6853002878426668,12.351089407319977,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.33573664681251,0.5588788500268721,78.501729824899655,0.9554920734718173,0.37762717987537642,7.875161725306377,null,null,null,0,39.208283449485009,null,39.208283449485009,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":208.05721056585145},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,8.6773185185007282,39.169035349586515,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,9.6212054575652246,12.281647188519274,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17175013605942,0.55868830792650359,78.436825206338199,0.95532175620484006,0.37757377387133007,7.8674339588771218,null,null,null,{"$f":"IF(AA802>0,AA802,IF(K803=0,0,B803))","v":0},39.169035349586515,null,39.169035349586515,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":208.05004886466878},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,8.6689166648450566,39.129819003671997,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,9.5575329502288131,12.212595398578157,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.00784777404954,0.55849782741870391,78.371972708384192,0.95515150990339071,0.37752032460899093,7.8597124446580509,null,null,null,0,39.129819003671997,null,39.129819003671997,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":208.04279128129045},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,8.6605216086207584,39.090634385329871,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,9.4942799930064208,12.143931842366676,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.84402949555698,0.55830740846899296,78.307172283741295,0.95498133453790057,0.37746683206896708,7.8519971774489079,null,null,null,0,39.090634385329871,null,39.090634385329871,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":208.03543825617859},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,8.6521333441768871,39.051481468183873,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,9.4314438312265025,12.07565433709668,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68029523544783,0.55811705104294773,78.24242388517564,0.95481123007881241,0.37741329623187486,7.8442881520563077,null,null,null,0,39.051481468183873,null,39.051481468183873,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":208.027990227375},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,8.6437518658700032,39.012360225892778,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,9.3690217282542925,12.007760712252432,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,392.97995517944008,367.51664492867985,0.55792675510620271,78.17772746551509,0.95464119649658252,0.37735971707833971,7.8365853632937714,null,null,null,0,39.012360225892778,null,39.012360225892778,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":208.02044763051762},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,8.6353771680641955,38.973270632150523,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,9.307010965373971,11.940248809521606,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35307851030217,0.55773652062444856,78.113082977649583,0.95447123376167819,0.37730609458899539,7.8288888059817907,null,null,null,0,38.973270632150523,null,38.973270632150523,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":208.01281089885694},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,8.6270092451310276,38.934212660685901,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,9.2454088416715052,11.873116482726672,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.18959591545547,0.5575463475634338,78.048490374530559,0.95430134184458038,0.37725242874448478,7.8211984749476642,null,null,null,0,38.934212660685901,null,38.934212660685901,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":208.00508046327204},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V810*T810/3.413","v":8.6186480914495434},{"$f":"(D810*$H$23/1000-H$32)/1000","v":38.895186285262646},0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},9.1842126739183421,11.806361597756679,21.3333333333333,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":367.02619707937123},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.55735623588896299},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":77.983949609171134},0.95413152071578111,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37719871952545925},{"$f":"E810-E319","v":7.813514365025604},null,null,null,0,38.895186285262646,null,38.895186285262646,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":207.99725675228677},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.416666666666632,202.14691876376202,8.6102937014062828,38.85619147967946,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,9.1234197964558632,11.739982032499402,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":392.37288218721937},366.86288193737209,0.55716618556689734,77.919460634646157,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.95396177034578566},0.3771449669125792,7.8058364710567005,null,null,null,0,38.85619147967946,null,38.85619147967946,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":207.98934019208579},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":202.06269088094379},8.6019460693951988,38.817228217769653,0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":9.063027561080478},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":11.673975676773889},{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,392.22127199814656,366.69965042487144,0.55697619656315478,77.855023404091583,0.95379209070511106,0.37709117088651356,7.7981647878888367,null,null,null,0,38.817228217769653,null,38.817228217769653,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":207.9813312065302},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,8.5936051898177013,38.778296473401355,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,9.0030333369296258,11.608340432263379,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.53650247737295,0.55678626884370919,77.790637870704813,0.95362248176428677,0.37703733142794033,7.7904993103767879,null,null,null,0,38.778296473401355,null,{"$f":"IF(B813<=AD$59,E813,AD812)","v":38.778296473401355},{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":207.97323021717332},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,8.5852710570825899,38.739396220477161,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,8.9434345103683608,11.543074212448586,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37343803047099,0.5565964023745914,77.726303987744132,0.95345294349385434,0.37698344851754606,7.7828400333821008,null,null,null,0,38.739396220477161,null,38.739396220477161,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":207.96503764327622},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,8.5769436656060929,38.700527432934372,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,8.8842284848768553,11.478174942541386,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.21045701984991,0.55640659712188745,77.662021708529096,0.95328347586436801,0.37692952213602654,7.7751869517731365,null,null,null,0,38.700527432934372,null,38.700527432934372,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":207.95675390182325},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,8.5686230098117875,38.661690084744563,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,8.8254126809384399,11.413640559418846,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.04755938128386,0.55621685305173985,77.597790986439804,0.95311407884639388,0.3768755522640862,7.7675400604250342,null,null,null,0,38.661690084744563,null,38.661690084744563,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":207.94837940753717},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,8.5603090841306742,38.622884149913979,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,8.7669845359285947,11.34946901155765,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.88474505063738,0.55602717013034708,77.533611774917574,0.95294475241051069,0.37682153888243841,7.7598993542197405,null,null,null,0,38.622884149913979,null,38.622884149913979,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":207.93991457289451},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,8.5520018830010471,38.584109602482883,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,8.7089415040044198,11.285658258968871,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72201396386407,0.55583754832396326,77.469484027463864,0.95277549652730908,0.37676748197180554,7.7522648280459094,null,null,null,0,38.584109602482883,null,38.584109602482883,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":207.93135980814054},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,8.5437014008685548,38.545366416525894,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,8.6512810559950335,11.222206273133123,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.55936605700708,0.555647987598898,77.405407697640783,0.95260631116739214,0.37671338151291878,7.7446364767989522,null,null,null,0,38.545366416525894,null,38.545366416525894,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":207.92271552130418},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,8.5354076321862227,38.506654566152051,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,8.5940006792926553,11.159111036936089,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.39680126619913,0.55545848792151631,77.341382739071321,0.95243719630137502,0.37665923748651836,7.737014295381055,null,null,null,0,38.506654566152051,null,38.506654566152051,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":207.913982118213},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,8.5271205714143044,38.467974025504112,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,8.5370978777441984,11.096370544604374,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.23431952766157,0.55526904925823894,77.277409105437982,0.95226815189988556,0.37660504987335358,7.7293982787010478,null,null,null,0,38.467974025504112,null,38.467974025504112,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":207.90516000250767},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,8.5188402130203826,38.429324768759088,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,8.4805701715438726,11.033982801641764,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07192077770503,0.55507967157554217,77.21348675048381,0.95209917793356347,0.37655081865418266,7.7217884216745141,null,null,null,0,38.429324768759088,null,38.429324768759088,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":207.89624957565673},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,8.5105665514793145,38.390706770127899,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,8.4244150971262606,10.971945824765804,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,390.55772341330351,364.90960495272844,0.5548903548399563,77.149615628011873,0.95193027437306055,0.37649654380977277,7.7141847192237023,null,null,null,0,{"$f":"IF(AA822>0,AB822,E823)","v":38.390706770127899},null,38.390706770127899,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":207.88725123697105},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,8.5022995812732063,38.352120003855319,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,8.3686302070601997,10.910257641844765,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.74737198921957,0.55470109901806786,77.085795691884982,0.95176144118904105,0.37644222532090027,7.7065871662775258,null,null,null,0,38.352120003855319,null,38.352120003855319,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":207.87816538361807},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,8.4940392968914118,38.313564444219978,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,8.3132130699433198,10.848916291834941,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58522182375441,0.55451190407651785,77.022026896025807,0.95159267835218186,0.37638786316835066,7.6989957577715771,null,null,null,0,38.313564444219978,null,38.313564444219978,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":207.86899241063614},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,8.4857856928305342,38.275040065534284,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,8.2581612702973004,10.787919824718315,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.42315439299705,0.5543227699820017,76.95830919441687,0.95142398583317112,0.37633345733291823,7.691410488648085,null,null,null,0,38.275040065534284,null,38.275040065534284,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":207.85973271094863},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,8.4775387635943655,38.23654684214425,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,8.203472408463746,10.727266301440558,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26116963369975,0.55413369670127011,76.894642541099984,0.95125536360271012,0.37627900779540663,7.6838313538558829,null,null,null,0,38.23654684214425,null,38.23654684214425,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":207.85038667537791},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,8.4692985036939064,38.198084748429515,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,8.1491441005008198,10.6669537938494,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.09926748270232,0.55394468420112797,76.831026890176474,0.95108681163151165,0.37622451453662858,7.6762583483504763,null,null,null,0,38.198084748429515,null,38.198084748429515,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":207.84095469265932},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,8.4610649076473337,38.159653758803209,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,8.0951739780804992,10.606980384633328,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.93744787693237,0.5537557324484349,76.7674621958069,0.95091832989030145,0.376169977537406,7.6686914670939075,null,null,null,0,38.159653758803209,null,38.159653758803209,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":207.83143714945487},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,8.452837969980008,38.121253847712019,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,8.0415596883865472,10.547344167260635,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77571075340484,0.55356684141010448,76.703948412211219,0.95074991834981637,0.37611539677856975,7.6611307050548483,null,null,null,0,38.121253847712019,null,38.121253847712019,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":207.82183443036703},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,8.4446176852244133,38.082884989635843,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,7.9882988940130639,10.488043245918815,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61405604922192,0.55337801105310491,76.640485493668052,0.9505815769808067,0.37606077224096024,7.6535760572085181,null,null,null,0,38.082884989635843,null,38.082884989635843,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":207.81214691795219},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,8.4364040479202007,38.044547159088054,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,7.9353892728638389,10.429075735454298,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45248370157287,0.55318924134445802,76.577073394515367,0.95041330575403415,0.37600610390542683,7.6460275185367124,null,null,null,0,38.044547159088054,null,38.044547159088054,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":207.80237499273423},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,8.4281970526141521,38.006240330615327,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,7.8828285180522437,10.370439761312509,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29099364773407,0.55300053225124002,76.51371206914996,0.95024510464027268,0.37595139175282821,7.6384850840278098,null,null,null,0,38.006240330615327,null,38.006240330615327,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":207.79251903321779},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,8.4199966938601118,37.967964478797256,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,7.8306143378017685,10.312133459478293,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.12958582506838,0.55281188374058099,76.450401472026954,0.95007697361030874,0.37589663576403237,7.6309487486766265,null,null,null,0,37.967964478797256,null,37.967964478797256,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":207.78257941590167},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,8.4118029662190512,37.92971957824674,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,7.7787444553473346,10.254154976416649,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.96826017102518,0.5526232957796644,76.387141557660357,0.94990891263494048,0.37584183591991649,7.6234185074845904,null,null,null,0,37.92971957824674,null,37.92971957824674,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":207.77255651529171},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,8.4036158642590202,37.891505603609694,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,7.7272166088371357,10.19650246901381,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80701662314033,0.55243476833572747,76.323932280622728,0.9497409216849787,0.37578699220136702,7.615894355459556,null,null,null,0,37.891505603609694,null,37.891505603609694,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":207.76245070391428},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,8.3954353825551067,37.853322529564892,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,7.6760285512351327,10.139174104518649,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64585511903579,0.55224630137606112,76.260773595544663,0.94957300073124595,0.3757321045892798,7.6083762876159469,null,null,null,0,37.853322529564892,null,37.853322529564892,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":207.75226235232878},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,8.387261515689481,37.815170330824181,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,7.6251780502242683,10.082168060484417,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48477559641981,0.55205789486800971,76.19766545711542,0.94940514974457746,0.37567717306456,7.6008642989746136,null,null,null,0,37.815170330824181,null,37.815170330824181,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":207.74199182914074},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,8.3790942582513122,37.777048982132044,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,7.574662888110181,10.02548252471081,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32377799308603,0.55186954877897054,76.13460782008201,0.94923736869581987,0.3756221976081221,7.593358384562876,null,null,null,0,37.777048982132044,null,37.777048982132044,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":207.73163950101448},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,8.3709336048368232,37.738958458265913,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,7.5244808617256966,9.969115695186364,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.16286224691413,0.5516812630763942,76.071600639249823,0.94906965755583272,0.37556717820089003,7.5858585394145024,null,null,null,0,37.738958458265913,null,37.738958458265913,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":207.72120573268577},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,8.3627795500491953,37.70089873403569,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,7.4746297823357821,9.9130657800311575,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00202829586902,0.55149303772778469,76.008643869481659,0.94890201629548743,0.37551211482379715,7.5783647585697125,null,null,null,0,37.70089873403569,null,37.70089873403569,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":207.71069088697436},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,8.3546320884986418,37.662869784284098,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,7.4251074755432906,9.8573309974398562,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84127607800104,0.55130487270069828,75.945737465698642,0.94873444488566683,0.37545700745778593,7.5708770370751353,null,null,null,0,37.662869784284098,null,37.662869784284098,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":207.70009532479654},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,8.3464912148023025,37.624871583886197,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,7.3759117811951542,9.8019095756250714,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68060553144562,0.55111676796274489,75.882881382878963,0.94856694329726721,0.37540185608380872,7.5633953699838123,null,null,null,0,37.624871583886197,null,37.624871583886197,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":207.68941940517732},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,8.3383569235843407,37.586904107749824,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,7.3270405532893745,9.7467997527610368,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5200165944234,0.5509287234815865,75.820075576059082,0.94839951150119628,0.37534666068282713,7.5559197523551944,null,null,null,0,37.586904107749824,null,37.586904107749824,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":207.6786634852628},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,8.3302292094758119,37.548967330814989,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,7.2784916598824028,9.6919997769275881,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.35950920523942,0.55074073922493794,75.757320000332356,0.94823214946837342,0.37529142123581211,7.5484501792550986,null,null,null,0,37.548967330814989,null,37.548967330814989,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":207.66782792033234},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,8.3221080671147067,37.511061228054061,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,7.2302629829973002,9.6375079060544895,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.19908330228338,0.55055281516056642,75.694614610849555,0.94806485716973099,0.37523613772374431,7.5409866457556802,null,null,null,0,37.511061228054061,null,37.511061228054061,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":207.65691306381046},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,8.3139934911459559,37.473185774471816,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,7.1823524185324503,9.5833224078660368,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.03873882402979,0.55036495125629159,75.631959362818861,0.94789763457621312,0.37518081012761384,7.5335291469355141,null,null,null,0,37.473185774471816,null,37.473185774471816,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":207.64591926727914},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,8.3058854762213734,37.43534094510516,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,7.134757876170819,9.5294415598259992,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.87847570903705,0.55017714747998536,75.569354211505356,0.94773048165877571,0.37512543842842039,7.5260776778795027,null,null,null,0,37.43534094510516,null,37.43534094510516,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":207.63484688048931},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,8.2977840169996515,37.397526715023098,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,7.0874772792898471,9.4758636490828572,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.71829389594791,0.54998940379957206,75.506799112231135,0.94756339838838732,0.37507002260717304,7.5186322336788258,null,null,null,0,37.397526715023098,null,37.397526715023098,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":207.62369625137291},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,8.2896891081463782,37.359743059326824,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,7.0405085648719528,9.422586972415349,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.55819332348881,0.54980172018302731,75.44429402037531,0.94739638473602827,0.37501456264489069,7.5111928094310301,null,null,null,0,37.359743059326824,null,37.359743059326824,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":207.61246772605455},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,8.2816007443339767,37.321989953149405,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,6.9938496834155526,9.369609836178336,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.39817393047019,0.54961409659837945,75.381838891373548,0.94722944067269099,0.37495905852260164,7.5037594002399217,null,null,null,0,37.321989953149405,null,37.321989953149405,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":207.6011616488631},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,8.2735189202417292,37.284267371655986,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,6.9474985988467433,9.3169305562489466,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,386.2083851062626,360.23823565578596,0.54942653301370836,75.319433680718305,0.94706256616938,0.37490351022134399,7.4963320012156593,null,null,null,0,37.284267371655986,null,37.284267371655986,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":207.58977836234303},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,8.2654436305557404,37.246575290043509,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,6.9014532884314876,9.2645474579730518,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.07837843841344,0.5492390293971452,75.257078343958597,0.94689576119711216,0.37484791772216536,7.4889106074746117,null,null,null,0,37.246575290043509,null,37.246575290043509,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":207.57831820726616},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,8.2573748699689418,37.208913683540793,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,6.8557117426884284,9.2124588761120219,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.91860221741331,0.5490515857168734,75.194772836699826,0.9467290257269162,0.37479228100612311,7.4814952141394784,null,null,null,0,37.208913683540793,null,37.208913683540793,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":207.56678152264286},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,8.2493126331810167,37.171282527408167,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,6.8102719653021921,9.1606631547897948,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,385.76144643658091,359.758906931929,0.54886420194112739,75.132517114603445,0.94656235972983271,0.37473660005428416,7.4740858163391017,null,null,null,0,37.171282527408167,null,37.171282527408167,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":207.55516864573309},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,8.2412569148984911,37.133681796937914,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,6.7651319730374153,9.1091586474402284,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.59929252118724,0.54867687803819321,75.070311133387463,0.94639576317691476,0.37468087484772533,7.4666824092086763,null,null,null,0,37.133681796937914,null,37.133681796937914,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":207.54347991205793},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,8.2332077098346392,37.096111467453795,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,6.7202897956531471,9.0579437167547621,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,385.4637976113209,359.43975892449731,0.54848961397640794,75.008154848825882,0.94622923603922704,0.37462510536753291,7.4592849878895606,null,null,null,0,37.096111467453795,null,37.096111467453795,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":207.53171565541049},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,8.2251650127094944,37.05857151431114,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,6.6757434758179359,9.0070167346303709,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28030608125113,0.54830240972416,74.946048216748636,0.9460627782878468,0.37456929159480323,7.4518935475293233,null,null,null,0,37.05857151431114,null,37.05857151431114,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":207.51987620786687},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,8.2171288182498206,37.021061912896677,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,6.6314910690253992,8.9563760821177976,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12093393092289,0.54811526524988874,74.883991193041425,0.94589638989386304,0.37451343351064215,7.4445080832817361,null,null,null,0,37.021061912896677,null,37.021061912896677,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":207.50796189979715},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,8.2090991211891442,36.983582638628711,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,6.5875306435104299,8.9060201493701001,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96164241306928,0.54792818052208447,74.82198373364605,0.94573007082837657,0.37445753109616542,7.4371285903067701,null,null,null,0,36.983582638628711,null,36.983582638628711,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":207.49597305987623},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,8.2010759162676692,36.94613366695669,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,6.5438602801658217,8.8559473355914626,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80243146732863,0.54774115550928804,74.760025794559539,0.94556382106250092,0.37440158433249859,7.4297550637705463,null,null,null,0,36.94613366695669,null,36.94613366695669,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":207.48391001509452},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,8.1930591982323229,36.908714973361491,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,6.5004780724595816,8.8061560489863169,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64330103342172,0.54755419018009166,74.698117331834737,0.94539764056736086,0.37434559320077704,7.4223874988453566,null,null,null,0,36.908714973361491,null,36.908714973361491,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":207.47177309076861},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,8.1850489618366993,36.871326533355074,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,6.4573821263526581,8.7566447067087321,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48425105115052,0.54736728450313754,74.636258301579687,0.94523152931409404,0.37428955768214595,7.4150258907096394,null,null,null,0,36.871326533355074,null,36.871326533355074,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":207.45956261055193},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,8.1770452018410875,36.833968322480636,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,6.4145705602173058,8.7074117348121067,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32528146039891,0.5471804384471185,74.574448659957966,0.9450654872738492,0.37423347775776045,7.4076702345479433,null,null,null,0,36.833968322480636,null,36.833968322480636,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":207.4472788964452},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,8.1690479130124505,36.796640316312562,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,6.3720415047559342,8.6584555681991215,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16639220113228,0.54699365198077776,74.512688363188545,0.94489951441778786,0.37417735340878544,7.4003205255509705,null,null,null,0,36.796640316312562,null,36.796640316312562,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":207.4349222688069},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,8.1610570901243324,36.759342490455936,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,6.3297931029204273,8.6097746505719908,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.0075832133968,0.54680692507290896,74.450977367544823,0.94473361071708317,0.37412118461639587,7.3929767589155126,null,null,null,0,36.759342490455936,null,36.759342490455936,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":207.42249304636354},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,8.153072727956971,36.722074820547085,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,6.2878235098321493,8.5613674343829924,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84885443732014,0.54662025769235578,74.389315629355821,0.94456777614292042,0.37406497136177658,7.3856389298444576,null,null,null,{"$f":"IF(AA866>0,AA866,IF(K867=0,0,B867))","v":0},36.722074820547085,null,36.722074820547085,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":207.40999154622},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,8.1450948212972225,36.684837282253234,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,6.2461308927023351,8.5132323807852668,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69020581311088,0.54643364980801179,74.32770310500544,0.94440201066649698,0.37400871362612226,7.378307033546804,null,null,null,0,36.684837282253234,null,36.684837282253234,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":207.39741808386975},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,8.1371233649384713,36.647629851272065,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,6.2047134307529781,8.4653679595838973,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53163728105778,0.54624710138882071,74.2661397509317,0.94423631425902199,0.37395241139063767,7.3709810652375189,null,null,null,0,36.647629851272065,null,36.647629851272065,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":207.38477297320483},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,8.1291583536808041,36.61045250333256,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,6.1635693151384476,8.4177726491872704,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.37314878153103,0.54606061240377579,74.204625523628295,0.94407068689171691,0.37389606463653752,7.3636610201377657,null,null,null,0,36.61045250333256,null,36.61045250333256,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":207.37205652652608},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,8.1211997823307822,36.573305214193915,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,6.1226967488673045,8.3704449365586981,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21474025498065,0.54587418282192079,74.143160379642524,0.94390512853581465,0.37383967334504659,7.3563468934746581,null,null,null,0,36.573305214193915,null,36.573305214193915,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":207.35926905455298},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,8.1132476457015965,36.53618795964627,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,6.0820939467249193,8.3233833171683251,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05641164193707,0.545687812612348,74.081744275576796,0.94373963916256087,0.37378323749739961,7.3490386804813745,null,null,null,0,36.53618795964627,null,36.53618795964627,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":207.34641086643353},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,8.1053019386129446,36.499100715510124,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,6.0417591351963855,8.2765862949453002,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.89816288301085,0.54550150174420009,74.020377168087492,0.94357421874321257,0.37372675707484149,7.3417363763970762,null,null,null,0,36.499100715510124,null,36.499100715510124,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":207.3334822697542},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,{"$f":"V874*T874/3.413","v":8.0973626558911018},{"$f":"(D874*$H$23/1000-H$32)/1000","v":36.462043457636703},0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},6.0016905523900865,8.2300523822302107,26.666666666666558,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":356.73999391889248},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.54531525018666838},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":73.959059013885621},0.94340886724903905,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37367023205862698},{"$f":"E874-E383","v":7.3344399764669923},null,null,null,0,36.462043457636703,null,36.462043457636703,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":207.32048357054944},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.74999999999989,196.82648028859887,8.0894297923688114,36.425016161907415,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,5.9618864479616231,8.1837800997277945,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":382.79609293192573},356.58190469035219,0.54512905790899435,73.897789769735823,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.9432435846513213},0.37361366243002114,7.3271494759422886,null,null,null,0,36.425016161907415,null,36.425016161907415,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":207.30741507331166},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":196.7444692551453},8.081503342885366,36.388018804234214,0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":5.9223450830383717},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":8.1377679764599211},{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.4238951382398,0.54494292488046792,73.836569392457164,0.94307837092135272,0.37355704817029911,7.319864870080135,null,null,null,0,36.388018804234214,null,36.388018804234214,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":207.29427708100053},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,8.073583302286556,36.35105136055941,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,5.8830647301444507,8.0920145497188116,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26596520348477,0.54475685107042848,73.775397838922657,0.94291322603043815,0.37350038926074602,7.3125861541436912,null,null,null,0,36.35105136055941,null,{"$f":"IF(B877<=AD$59,E877,AD876)","v":36.35105136055941},{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":207.28106989505267},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,8.0656696654246165,36.314113806855389,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,5.8440436731261709,8.0465183650205603,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10811482709545,0.5445708364482641,73.714275066058804,0.94274814994989498,0.3734436856826574,7.3053133234020322,null,null,null,0,36.314113806855389,null,36.314113806855389,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":207.26779381539103},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,8.0577624271582877,36.277206119124891,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,5.8052802070780478,8.0012779760588799,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95034395015983,0.5443848809834122,73.653201030846191,0.94258314265105192,0.37338693741733869,7.2980463731302123,null,null,null,0,36.277206119124891,null,36.277206119124891,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":207.25444914043445},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,8.0498615823527349,36.240328273400657,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,5.7667726382692068,7.956291944659136,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79265251384442,0.54419898464535843,73.592175690318726,0.94241820410525001,0.37333014444610574,7.2907852986091868,null,null,null,0,36.240328273400657,null,36.240328273400657,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":207.24103616710673},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,8.0419671258796015,36.203480245745652,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,5.7285192840703578,7.9115588407326234,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.63504045939487,0.54401314740363726,73.531199001564175,0.94225333428384228,0.37327330675028453,7.2835300951258581,null,null,null,0,36.203480245745652,null,36.203480245745652,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":207.22755519084598},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,8.034079052616903,36.166662012252594,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,5.6905184728811289,7.8670772422311019,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47750772813521,0.54382736922783204,73.470270921723227,0.9420885331581933,0.3732164243112111,7.2762807579730122,null,null,null,0,36.166662012252594,null,36.166662012252594,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":207.21400650561387},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,8.0261973574491172,36.129873549044355,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,5.6527685440580298,7.8228457351015948,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32005426146821,0.54364165008757437,73.409391407990228,0.94192380069968018,0.37315949711023222,7.2690372824493465,null,null,null,0,36.129873549044355,null,36.129873549044355,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":207.20039040390463},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,8.0183220352671167,36.093114832273663,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,5.6152678478427571,7.7788629132414329,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16268000087479,0.54345598995254363,73.348560417612788,0.94175913687969137,0.3731025251287044,7.2617996638594384,null,null,null,0,36.093114832273663,null,36.093114832273663,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":207.18670717675423},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,8.01045308096813,36.056385838122914,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,5.5780147452909929,7.7351273784535586,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.0053848879142,0.54327038879246858,73.28777790789124,0.94159454166962775,0.37304550834799477,7.25456789751372,null,null,null,0,36.056385838122914,null,36.056385838122914,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":207.17295711374913},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,8.0025904894558035,36.019686542804457,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,5.5410076082017472,7.6916377404020722,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84816886422357,0.54308484657712486,73.22704383617932,0.9414300150409014,0.37298844674948067,7.2473419787285209,null,null,null,0,36.019686542804457,null,36.019686542804457,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":207.15914050303547},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,7.9947342556401182,35.983016922560211,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,5.5042448190470461,7.6483926165680396,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69103187151802,0.54289936327633714,73.166358159883401,0.94126555696493708,0.37293134031454989,7.2401219028259831,null,null,null,0,{"$f":"IF(AA886>0,AB886,E887)","v":35.983016922560211},null,35.983016922560211,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":207.14525763132764},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,7.9868843744373867,35.946376953661634,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,5.4677247709021453,7.6053906322055402,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53397385159013,0.54271393885997743,73.105720836462552,0.94110116741317107,0.37287418902460029,7.2329076651340607,null,null,null,0,35.946376953661634,null,35.946376953661634,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":207.13130878391726},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,7.9790408407703106,35.909766612410024,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,5.431445867376242,7.5626304202979622,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37699474631046,0.54252857329796578,73.045131823428932,0.94093684635705166,0.37281699286104053,7.2256992609865911,null,null,null,0,35.909766612410024,null,35.909766612410024,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":207.1172942446818},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,7.9712036495678653,35.873185875135945,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,5.3954065225435093,7.520110621514549,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.22009449762658,0.54234326656026999,72.984591078346881,0.94077259376803912,0.37275975180528942,7.2184966857231743,null,null,null,0,35.873185875135945,null,35.873185875135945,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":207.10321429609331},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,7.9633727957653546,35.836634718199527,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,5.3596051608747119,7.4778298841671837,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06327304756343,0.54215801861690516,72.924098558833435,0.94060840961760506,0.37270246583877603,7.2112999346892401,null,null,null,0,35.836634718199527,null,35.836634718199527,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":207.0890692192269},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,7.9555482743043902,35.800113117990321,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,5.3240402171692045,7.4357868641674232,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90653033822309,0.54197282943793412,72.86365422255804,0.94044429387723383,0.37264513494294027,7.2041090032360096,null,null,null,0,35.800113117990321,null,35.800113117990321,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":207.07485929376935},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,7.9477300801328195,35.763621050926972,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,5.2887101364873423,7.3939802249837658,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.74986631178444,0.54178769899346746,72.803258027242066,0.94028024651842113,0.37258775909923225,7.1969238867203913,null,null,null,0,35.763621050926972,null,35.763621050926972,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":207.06058479802752},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,7.9399182082048219,35.727158493457708,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,5.2536133740834572,7.3524086375991669,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59328091050332,0.54160262725366237,72.742909930659579,0.94011626751267452,0.37253033828911253,7.1897445805051809,null,null,null,0,35.727158493457708,null,35.727158493457708,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":207.04624600893678},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,7.932112653480778,35.690725422059678,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,5.218748395339099,7.3110707804687864,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43677407671191,0.54141761418872381,72.682609890636229,0.93995235683151368,0.37247287249405231,7.1825710799588265,null,null,null,0,35.690725422059678,null,35.690725422059678,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":207.03184320206933},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,7.9243134109273665,35.65432181323947,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,5.1841136756968931,7.2699653394779817,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.28034575281919,0.54123265976890333,72.622357865050134,0.93978851444646994,0.37241536169553324,7.1754033804556023,null,null,null,0,35.65432181323947,null,35.65432181323947,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":207.01737665164254},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,7.9165204755174514,35.617947643532467,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,5.1497077005946466,7.2290910079005277,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12399588131024,0.54104776396450016,72.562153811830854,0.93962474032908661,0.37235780587504763,7.1682414773754104,null,null,null,0,35.617947643532467,null,35.617947643532467,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":207.00284663052705},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,7.9087338422301423,35.581602889503287,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,5.115528965400058,7.1884464863570825,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96772440474632,0.54086292674585967,72.501997688959989,0.93946103445091889,0.37230020501409811,7.1610853661039613,null,null,null,0,35.581602889503287,null,35.581602889503287,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":206.98825341025503},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,7.9009535060507439,35.545287527745401,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,5.0815759753457224,7.1480304827738745,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81153126576481,0.54067814808337455,72.441889454470726,0.93929739678353374,0.37224255909419812,7.153935042032586,null,null,null,0,35.545287527745401,null,35.545287527745401,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":206.97359726102826},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,7.8931794619707487,35.509001534881193,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,5.0478472454646308,7.1078417123416324,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65541640707869,0.5404934279474839,72.38182906644775,0.93913382729851014,0.37218486809687162,7.1467905005583638,null,null,null,0,35.509001534881193,null,35.509001534881193,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":206.95887845172618},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,7.8854117049878507,35.472744887561987,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,5.014341300526084,7.0678788974747366,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.49937977147698,0.54030876630867353,72.321816483027447,0.93897032596743835,0.37212713200365316,7.1396517370840584,null,null,null,0,35.472744887561987,null,35.472744887561987,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":206.94409724991377},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,7.8776502301058891,35.436517562467792,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,4.9810566749719829,7.028140767770612,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34342130182404,0.54012416313747569,72.261851662397362,0.93880689276192142,0.37206935079608799,7.1325187470180609,null,null,null,0,35.436517562467792,null,35.436517562467792,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":206.92925392184964},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,7.8698950323348749,35.400319536307435,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,4.9479919128535945,6.9886260599693371,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18754094105964,0.53993961840446891,72.201934562796481,0.9386435276535734,0.37201152445573205,7.1253915257744573,null,null,null,0,35.400319536307435,null,35.400319536307435,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":206.91434873249375},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,7.8621461066909299,35.364150785818218,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,4.9151455677686604,6.9493335179134856,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03173863219877,0.53975513208027837,72.142065142514696,0.93848023061402042,0.37195365296415178,7.1182700687729081,null,null,null,0,35.364150785818218,null,35.364150785818218,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":206.89938194551536},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,7.8544034481963552,35.328011287766351,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,4.8825162027990254,6.9102618925081982,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87601431833178,0.53957070413557506,72.082243359893425,0.93831700161490061,0.37189573630292455,7.1111543714388077,null,null,null,0,35.328011287766351,null,35.328011287766351,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":206.88435382330061},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,7.8466670518795425,35.291901018946433,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,4.8501023904485372,6.8714099416814696,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.72036794262362,0.53938633454107598,72.022469173324794,0.938153840627864,0.37183777445363853,7.1040444292031246,null,null,null,0,35.291901018946433,null,35.291901018946433,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":206.86926462696042},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,7.8389369127749644,35.255819956181448,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,4.8179027125814331,6.8327764303446648,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,378.10263877544804,351.5647994483142,0.53920202326754463,71.962742541251686,0.93799074762457169,0.3717797673978922,7.0969402375024053,null,null,null,0,35.255819956181448,null,35.255819956181448,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":206.85411461633797},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,7.8312130259232262,35.219768076323021,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,4.785915760361152,6.794360130353259,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,377.95697452113012,351.40930877871807,0.53901777028578979,71.90306342216806,0.93782772257669766,0.37172171511729529,7.0898417917788557,null,null,null,0,35.219768076323021,null,35.219768076323021,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":206.8389040500164},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,7.823495386370996,35.183745356251059,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,4.7541401341894698,6.7561598204677882,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25389587722429,0.53883357556666633,71.843431774618495,0.9376647654559267,0.37166361759346789,7.0827490874802201,null,null,null,0,35.183745356251059,null,35.183745356251059,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":206.8236331853262},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,7.8157839891709999,35.147751772873761,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,4.722574443646085,6.7181742863150378,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09856068729636,0.5386494390810751,71.783847557197987,0.9375018762339562,0.3716054748080414,7.0756621200598424,null,null,null,0,35.147751772873761,null,35.147751772873761,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":206.8083022783529},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,7.8080788293820369,35.111787303127656,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,4.6912173074285866,6.6804023203494216,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94330315247174,0.53846536079996177,71.724310728552297,0.9373390548824948,0.37154728674265758,7.0685808849766296,null,null,null,0,35.111787303127656,null,35.111787303127656,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":206.79291158394432},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,7.8003799020689337,35.075851923977417,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,4.6600673532928107,6.642842721814616,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.78812321636207,0.53828134069431799,71.664821247377404,0.93717630137326324,0.3714890533789692,7.0615053776950276,null,null,null,0,35.075851923977417,null,35.075851923977417,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":206.77746135571803},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,7.792687202302564,35.039945612415941,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,4.6291232179935937,6.6054942967053663,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63302082265307,0.53809737873518082,71.605379072419737,0.93701361567799368,0.37143077469864005,7.0544355936850707,null,null,null,0,35.039945612415941,null,35.039945612415941,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":206.76195184606865},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,7.785000725159783,35.004068345464034,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,4.5983835472258843,6.5683558577295509,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47799591510386,0.5379134748936325,71.545984162475634,0.93685099776843062,0.37137245068334462,7.0473715284222394,null,null,null,0,35.004068345464034,null,35.004068345464034,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":206.74638330617509},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V915*T915/3.413","v":7.7773204657234958},{"$f":"(D915*$H$23/1000-H$32)/1000","v":34.968220100170768},{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":376.93902274176236},{"$f":"R$9*$Q915^6+S$9*$Q915^5+T$9*$Q915^4+U$9*$Q915^3+V$9*$Q915^2+W$9*$Q915+X$9","v":350.32304843754758},{"$f":"R$10*$Q915^6+S$10*$Q915^5+T$10*$Q915^4+U$10*$Q915^3+V$10*$Q915^2+W$10*$Q915+X$10","v":0.53772962914080058},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":71.486636476391965},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.93668844761632986},0.37131408131476834,{"$f":"E915-E424","v":7.0403131773876133},null,null,null,{"$f":"IF(AA914>0,AA914,IF(K915=0,0,B915))","v":0},{"$f":"IF(AA914>0,AB914,E915)","v":34.968220100170768},null,{"$f":"IF(B915<=AD$59,E915,AD914)","v":34.968220100170768},{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":206.73075598600784},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":206.71516569740498},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":206.69961230889348},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":206.68409568962193},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":206.66861570935694},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":206.65317223847939},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":206.63776514798082},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":206.62239430945985},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":206.60705959511876},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":206.59176087775967},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":206.57649803078127},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":206.56127092817519},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":206.54607944452258},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":206.53092345499061},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":206.51580283532923},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":206.50071746186751},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":206.4856672115105},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":206.47065196173568},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":206.45567159058987},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":206.44072597668568},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":206.42581499919842},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":206.41093853786276},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":206.39609647296948},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37131408131476834},7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":206.38128868536234},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":206.36651505643479},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":193.57255240517478},7.7773204657234958,34.968220100170768,0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":206.3517754681269},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":206.33706980292212},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":206.32239794384427},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":206.3077597744543},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":206.29315517884734},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":206.27858404164954},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":206.26404624801515},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":206.24954168362333},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":206.23507023467533},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":206.22063178789142},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":206.20622623050792},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":206.19185345027435},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":206.17751333545036},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":206.16320577480306},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":206.14893065760396},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":206.13468787362612},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":206.12047731314146},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":206.10629886691777},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":206.09215242621605},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":206.07803788278758},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":206.06395512887136},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":206.04990405719118},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":206.03588456095295},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":206.0218965338421},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":206.00793987002075},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":205.99401446412506},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":205.98012021126272},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":205.96625700701011},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":205.95242474740985},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":205.93862332896813},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":205.92485264865209},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":205.9111126038874},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":205.89740309255549},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":205.88372401299128},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":205.8700752639804},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":205.85645674475691},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":205.84286835500075},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":205.8293099948352},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":205.81578156482453},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,{"$f":"V979*T979/3.413","v":7.7773204657234958},{"$f":"(D979*$H$23/1000-H$32)/1000","v":34.968220100170768},{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":376.93902274176236},{"$f":"R$9*$Q979^6+S$9*$Q979^5+T$9*$Q979^4+U$9*$Q979^3+V$9*$Q979^2+W$9*$Q979+X$9","v":350.32304843754758},{"$f":"R$10*$Q979^6+S$10*$Q979^5+T$10*$Q979^4+U$10*$Q979^3+V$10*$Q979^2+W$10*$Q979+X$10","v":0.53772962914080058},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":71.486636476391965},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.93668844761632986},0.37131408131476834,{"$f":"E979-E488","v":7.0403131773876133},null,null,null,{"$f":"IF(AA978>0,AA978,IF(K979=0,0,B979))","v":0},{"$f":"IF(AA978>0,AB978,E979)","v":34.968220100170768},null,{"$f":"IF(B979<=AD$59,E979,AD978)","v":34.968220100170768},{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":205.80228296597159},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":205.78881409971521},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":205.77537486792804},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":205.76196517291402},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":205.74858491740608},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":205.73523400456372},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":205.72191233797076},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":205.70861982163291},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":205.69535635997559},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":205.68212185784154},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":205.6689162204886},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":205.65573935358739},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":205.64259116321915},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":205.62947155587347},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":205.61638043844599},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":205.60331771823638},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":205.59028330294595},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":205.57727710067564},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":205.56429901992377},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":205.55134896958387},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":205.53842685894267},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":205.52553259767782},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":205.51266609585599},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37131408131476834},7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":205.49982726393054},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":205.48701601273962},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":193.57255240517478},7.7773204657234958,34.968220100170768,0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":205.47423225350403},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":205.46147589782524},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":205.4487468576832},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":205.43604504543455},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":205.42337037381034},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":205.41072275591426},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":205.39810210522052},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":205.3855083355719},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":205.37294136117788},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":205.36040109661252},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":205.34788745681271},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":205.33540035707608},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":205.32293971305924},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":205.31050544077578},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":205.29809745659438},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":205.28571567723705},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":205.27336001977707},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":205.26103040163733},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":205.24872674058844},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":205.23644895474681},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":205.22419696257288},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":205.21197068286943},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":205.19977003477962},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":205.18759493778526},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":205.17544531170512},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":205.16332107669308},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":205.1512221532364},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":205.13914846215397},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":205.1270999245946},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,7.0403131773876133,null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":205.1150764620354},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.7773204657234958,34.968220100170768,{"$f":"IF(B1034>H$48-5,0,IF(C1034 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.37131408131476834,{"$f":"E1034-E543","v":7.0403131773876133},null,null,null,0,34.968220100170768,null,34.968220100170768,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":205.10307799627984},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":6887.9715621588275},{"$f":"SUM(M554:M1034)","v":7731.3808571345526},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1036=0,0,B1036)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary","index":28,"n_rows":98,"n_cols":21,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE'!D7","v":30},{"$f":"'EERE COE'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Flash"},null,null,null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.1903684408435589E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary'!Q71","v":76563.203894824735},{"$f":"'LCOE Binary'!R71","v":55888.367811838318},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash'!Q71","v":76563.203894824735},{"$f":"'LCOE Flash'!R71","v":55888.367811838318},null,null,null,null,null,null,null,null,null,null,null,"power sales",{"$f":"'Summary A1'!H279","v":40}]
[]
[null,"REFERENCE SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",D5,D4)","v":76563.203894824735},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output","yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1'!E63)","v":40},null,null,null,{"$f":"('Reservoir F1'!E63)","v":39.997250101064417},null,null,null,null,{"$f":"'Reservoir B1'!E63","v":40},{"$f":"'Reservoir F1'!E63","v":39.997250101064417},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E63,'Reservoir B1'!E63)","v":39.997250101064417},0,{"$f":"N9/R$5","v":0.99993125252661041},{"$f":"C9/30","v":1.3333333333333333},{"$f":"(Q9)","v":1.3333333333333333},{"$f":"(P9*8760*$R$2)/(1+$R$4)^$O9","v":8321.4278835264504},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$O9","v":11096},11096]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1'!E63,AVERAGE('Reservoir B1'!E63:E74))","v":39.776793908497645},{"$f":"SUM('Reservoir B1'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1'!E63,AVERAGE('Reservoir F1'!E63:E74))","v":39.785622241774881},{"$f":"SUM('Reservoir F1'!I63:I74)","v":0},null,{"$f":"IF($J$3=\"Flash\",G10,IF($J$2=\"Annual Decline Rate\",C10,E10))","v":39.785622241774881},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1'!E75","v":39.51217425932213},{"$f":"'Reservoir F1'!E75","v":39.536339943817318},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E75,'Reservoir B1'!E75)","v":39.536339943817318},1,{"$f":"N10/R$5","v":0.98840849859543289},{"$f":"C10/30","v":1.3258931302832548},{"$f":"R$9/(1+R$3)^O10","v":1.3176484618818316},{"$f":"(P10*8760*$R$2)/(1+$R$4)^$O10","v":7687.4163787955058},{"$f":"(Q10*8760*$R$2)/(1+$R$4)^$O10","v":10312.226757212378},10248.103270822992]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1'!E75,AVERAGE('Reservoir B1'!E75:E86))","v":39.286895445609169},{"$f":"SUM('Reservoir B1'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1'!E75,AVERAGE('Reservoir F1'!E75:E86))","v":39.326794502257393},{"$f":"SUM('Reservoir F1'!I75:I86)","v":0},null,{"$f":"IF(J$3=\"Flash\",G11,IF(J$2=\"Annual Decline Rate\",C11,E11))","v":39.326794502257393},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1'!E87","v":39.019870191407591},{"$f":"'Reservoir F1'!E87","v":39.07996386609215},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E87,'Reservoir B1'!E87)","v":39.07996386609215},2,0.97699909665230378,1.3095631815203057,{"$f":"R$9/(1+R$3)^O11","v":1.3021481018246672},{"$f":"(P11*8760*$R$2)/(1+$R$4)^$O11","v":7101.5691172508277},{"$f":"(Q11*8760*$R$2)/(1+$R$4)^$O11","v":9518.8966692392205},{"$f":"(R11*8760*$R$2)/(1+$R$4)^$O11","v":9464.9982560790286}]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1'!E87,AVERAGE('Reservoir B1'!E87:E98))","v":38.792629592242044},{"$f":"SUM('Reservoir B1'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1'!E87,AVERAGE('Reservoir F1'!E87:E98))","v":38.872477183409437},{"$f":"SUM('Reservoir F1'!I87:I98)","v":0},null,38.872477183409437,0,{"$f":"'Reservoir B1'!E99","v":38.5233289867558},{"$f":"'Reservoir F1'!E99","v":38.628070426562175},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E99,'Reservoir B1'!E99)","v":38.628070426562175},3,0.96570176066405433,1.2930876530747348,1.2868300826337147,6560.2350711332256,8784.243041989499,8741.7339209136117]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1'!E99,AVERAGE('Reservoir B1'!E99:E110))","v":38.294235382610623},{"$f":"SUM('Reservoir B1'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1'!E99,AVERAGE('Reservoir F1'!E99:E110))","v":38.422619291716259},{"$f":"SUM('Reservoir F1'!I99:I110)","v":0},null,38.422619291716259,0,{"$f":"'Reservoir B1'!E111","v":38.022787143370124},{"$f":"'Reservoir F1'!E111","v":38.180609156041371},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E111,'Reservoir B1'!E111)","v":38.180609156041371},4,0.95451522890103424,1.2764745127536874,1.2716922593141879,6060.0396051818971,8104.0991993378029,8073.7375619663899]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1'!E111,AVERAGE('Reservoir B1'!E111:E122))","v":37.791947189010806},{"$f":"SUM('Reservoir B1'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1'!E111,AVERAGE('Reservoir F1'!E111:E122))","v":37.977170793481854},{"$f":"SUM('Reservoir F1'!I111:I122)","v":0},null,37.977170793481854,0,{"$f":"'Reservoir B1'!E123","v":37.518476533225929},{"$f":"'Reservoir F1'!E123","v":37.737530530754192},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E123,'Reservoir B1'!E123)","v":37.737530530754192},5,0.94343826326885483,1.2597315729670269,1.2567325121042783,5597.8635618701237,7474.5807379235766,7456.7858973102193]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1'!E123,AVERAGE('Reservoir B1'!E123:E134))","v":37.285994787674269},{"$f":"SUM('Reservoir B1'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1'!E123,AVERAGE('Reservoir F1'!E123:E134))","v":37.53608258848552},{"$f":"SUM('Reservoir F1'!I123:I134)","v":0},null,37.53608258848552,0,{"$f":"'Reservoir B1'!E135","v":37.010624467412072},{"$f":"'Reservoir F1'!E135","v":37.298785946443935},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E135,'Reservoir B1'!E135)","v":37.298785946443935},6,0.93246964866109838,1.2428664929224758,1.2419487461783194,5170.8239302262436,6892.0675465498571,6886.978365541785]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1'!E135,AVERAGE('Reservoir B1'!E135:E146))","v":36.776603423326847},{"$f":"SUM('Reservoir B1'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1'!E135,AVERAGE('Reservoir F1'!E135:E146))","v":37.099306484464243},{"$f":"SUM('Reservoir F1'!I135:I146)","v":0},null,37.099306484464243,0,{"$f":"'Reservoir B1'!E147","v":36.499453760014134},{"$f":"'Reservoir F1'!E147","v":36.86432769329258},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E147,'Reservoir B1'!E147)","v":36.86432769329258},7,0.9216081923323145,1.2258867807775615,1.2273388913534489,4776.2559781231503,6353.186868243155,6360.7124652123239]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1'!E147,AVERAGE('Reservoir B1'!E147:E158))","v":36.263993872521134},{"$f":"SUM('Reservoir B1'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1'!E147,AVERAGE('Reservoir F1'!E147:E158))","v":36.666795172393797},{"$f":"SUM('Reservoir F1'!I147:I158)","v":0},null,36.666795172393797,0,{"$f":"'Reservoir B1'!E159","v":35.98518279080708},{"$f":"'Reservoir F1'!E159","v":36.434108931623562},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E159,'Reservoir B1'!E159)","v":36.434108931623562},8,0.91085272329058908,1.2087997957507044,1.2129009017997181,4411.69673705896,5854.7973545110435,5874.6609786866438]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1'!E159,AVERAGE('Reservoir B1'!E159:E170))","v":35.748382505807243},{"$f":"SUM('Reservoir B1'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1'!E159,AVERAGE('Reservoir F1'!E159:E170))","v":36.238502202541483},{"$f":"SUM('Reservoir F1'!I159:I170)","v":0},null,36.238502202541483,0,{"$f":"'Reservoir B1'!E171","v":35.468025566819989},{"$f":"'Reservoir F1'!E171","v":36.008083668363717},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E171,'Reservoir B1'!E171)","v":36.008083668363717},9,0.90020209170909293,1.1916127501935747,1.1986327557536138,4074.8697368930234,5393.974062691701,5425.7509364324796]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1'!E171,AVERAGE('Reservoir B1'!E171:E182))","v":35.229981348803129},{"$f":"SUM('Reservoir B1'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1'!E171,AVERAGE('Reservoir F1'!E171:E182))","v":35.814381961265248},{"$f":"SUM('Reservoir F1'!I171:I182)","v":0},null,35.814381961265248,0,{"$f":"'Reservoir B1'!E183","v":34.94819178283209},{"$f":"'Reservoir F1'!E183","v":35.586206734236747},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E183,'Reservoir B1'!E183)","v":35.586206734236747},10,0.88965516835591862,1.174332711626771,1.1845324552349477,3763.6708957968222,4967.9943487538303,5011.1441887459096]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1'!E183,AVERAGE('Reservoir B1'!E183:E194))","v":34.708998142219777},{"$f":"SUM('Reservoir B1'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1'!E183,AVERAGE('Reservoir F1'!E183:E194))","v":35.394389648534258},{"$f":"SUM('Reservoir F1'!I183:I194)","v":0},null,35.394389648534258,0,{"$f":"'Reservoir B1'!E195","v":34.425886880851884},{"$f":"'Reservoir F1'!E195","v":35.16843376166549},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E195,'Reservoir B1'!E195)","v":35.16843376166549},11,0.8792108440416373,1.1569666047406593,1.1705980257670789,3476.1554778804848,4574.3246094489314,4628.2194620811624]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1'!E195,AVERAGE('Reservoir B1'!E195:E206))","v":34.185636400893905},{"$f":"SUM('Reservoir B1'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1'!E195,AVERAGE('Reservoir F1'!E195:E206))","v":34.978481256146928},{"$f":"SUM('Reservoir F1'!I195:I206)","v":0},null,34.978481256146928,0,{"$f":"'Reservoir B1'!E207","v":33.901312108629931},{"$f":"'Reservoir F1'!E207","v":34.754721163359171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E207,'Reservoir B1'!E207)","v":34.754721163359171},12,0.86886802908397931,1.1395212133631303,1.1568275161004249,3210.5260376064093,4210.6078293203891,4274.5557865393475]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1'!E207,AVERAGE('Reservoir B1'!E207:E218))","v":33.660095471876211},{"$f":"SUM('Reservoir B1'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1'!E207,AVERAGE('Reservoir F1'!E207:E218))","v":34.566613546623238},{"$f":"SUM('Reservoir F1'!I207:I218)","v":0},null,34.566613546623238,0,{"$f":"'Reservoir B1'!E219","v":33.374664577253398},{"$f":"'Reservoir F1'!E219","v":34.345026111562468},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E219,'Reservoir B1'!E219)","v":34.345026111562468},13,0.85862565278906167,1.1220031823958736,1.1432189979392284,2965.1212762451055,3874.6518897147785,3947.9171897394763]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1'!E219,AVERAGE('Reservoir B1'!E219:E230))","v":33.132570591620336},{"$f":"SUM('Reservoir B1'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1'!E219,AVERAGE('Reservoir F1'!E219:E230))","v":34.158744032749318},{"$f":"SUM('Reservoir F1'!I219:I230)","v":0},null,34.158744032749318,0,{"$f":"'Reservoir B1'!E231","v":32.846137317864155},{"$f":"'Reservoir F1'!E231","v":33.939306517944956},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E231,'Reservoir B1'!E231)","v":33.939306517944956},14,0.84848266294862396,1.1044190197206778,1.1297705656715349,2738.4057413035825,3564.4185986050065,3646.2385603016814]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1'!E231,AVERAGE('Reservoir B1'!E231:E242))","v":32.603252942314619},{"$f":"SUM('Reservoir B1'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1'!E231,AVERAGE('Reservoir F1'!E231:E242))","v":33.754830957752084},{"$f":"SUM('Reservoir F1'!I231:I242)","v":0},null,33.754830957752084,0,{"$f":"'Reservoir B1'!E243","v":32.315919337540087},{"$f":"'Reservoir F1'!E243","v":33.537521014109508},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E243,'Reservoir B1'!E243)","v":33.537521014109508},15,0.8384380253527377,1.086775098077154,1.1164803361023485,2528.9603050990968,3278.0134017073246,3367.6125915671028]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1'!E243,AVERAGE('Reservoir B1'!E243:E254))","v":32.072329707394722},{"$f":"SUM('Reservoir B1'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1'!E243,AVERAGE('Reservoir F1'!E243:E254))","v":33.354833276083852},{"$f":"SUM('Reservoir F1'!I243:I254)","v":0},null,33.354833276083852,0,{"$f":"'Reservoir B1'!E255","v":31.784195674378591},{"$f":"'Reservoir F1'!E255","v":33.139628932699331},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E255,'Reservoir B1'!E255)","v":33.139628932699331},16,0.8284907233174833,1.0690776569131575,1.1033464481899273,2335.4733634943345,3013.6757370436153,3110.2777230086085]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1'!E255,AVERAGE('Reservoir B1'!E255:E266))","v":31.539984126273296},{"$f":"SUM('Reservoir B1'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1'!E255,AVERAGE('Reservoir F1'!E255:E266))","v":32.958710634796084},{"$f":"SUM('Reservoir F1'!I255:I266)","v":0},null,32.958710634796084,0,{"$f":"'Reservoir B1'!E267","v":31.251147451814287},{"$f":"'Reservoir F1'!E267","v":32.745590289083822},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E267,'Reservoir B1'!E267)","v":32.745590289083822},17,0.81863975722709559,1.0513328042091099,1.0903670627851798,2156.7327002843804,2769.7699967562912,2872.607003094125]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1'!E267,AVERAGE('Reservoir B1'!E267:E278))","v":31.006395548319677},{"$f":"SUM('Reservoir B1'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1'!E267,AVERAGE('Reservoir F1'!E267:E278))","v":32.566423355483437},{"$f":"SUM('Reservoir F1'!I267:I278)","v":0},null,32.566423355483437,0,{"$f":"'Reservoir B1'!E279","v":30.716951932204847},{"$f":"'Reservoir F1'!E279","v":32.355365763603977},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E279,'Reservoir B1'!E279)","v":32.355365763603977},18,0.80888414409009946,1.0335465182773225,1.0775403623741269,1991.6179668596694,2544.7770616172302,2653.0978031901527]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1'!E279,AVERAGE('Reservoir B1'!E279:E290))","v":30.471739486120629},{"$f":"SUM('Reservoir B1'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1'!E279,AVERAGE('Reservoir F1'!E279:E290))","v":32.177932416778546},{"$f":"SUM('Reservoir F1'!I279:I290)","v":0},null,32.177932416778546,0,{"$f":"'Reservoir B1'!E291","v":30.181782569711796},{"$f":"'Reservoir F1'!E291","v":31.968916684358717},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E291,'Reservoir B1'!E291)","v":31.968916684358717},19,0.79922291710896798,1.0157246495373544,1.0648645508233947,1839.0937305883519,2337.2863752773374,2450.3623174735308]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1'!E291,AVERAGE('Reservoir B1'!E291:E302))","v":29.936187668049698},{"$f":"SUM('Reservoir B1'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1'!E291,AVERAGE('Reservoir F1'!E291:E302))","v":31.793199437380199},{"$f":"SUM('Reservoir F1'!I291:I302)","v":0},null,31.793199437380199,0,{"$f":"'Reservoir B1'!E303","v":29.645809062507528},{"$f":"'Reservoir F1'!E303","v":31.586205010515847},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E303,'Reservoir B1'!E303)","v":31.586205010515847},20,{"$f":"N29/R$5","v":0.78965512526289616},0.99787292226832325,1.0523378531287,1698.2030488903956,2145.9885268737576,2263.1187887889237]
[null,20.5,{"$f":"IF(R$1=B30,'Reservoir B1'!E303,AVERAGE('Reservoir B1'!E303:E314))","v":29.399908090172318},{"$f":"SUM('Reservoir B1'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1'!E303,AVERAGE('Reservoir F1'!E303:E314))","v":31.412186659596937},{"$f":"SUM('Reservoir F1'!I303:I314)","v":0},null,31.412186659596937,0,{"$f":"'Reservoir B1'!E315","v":29.109197404327656},{"$f":"'Reservoir F1'!E315","v":31.207193316127565},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E315,'Reservoir B1'!E315)","v":31.207193316127565},21,0.78017983290318915,0.97999693633907725,1.0399585151662953,1568.0615292359978,1969.6683121430181,2090.1834049791587]
[null,21.5,{"$f":"IF(R$1=B31,'Reservoir B1'!E315,AVERAGE('Reservoir B1'!E315:E326))","v":28.863065067510149},{"$f":"SUM('Reservoir B1'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1'!E315,AVERAGE('Reservoir F1'!E315:E326))","v":31.034856933389065},{"$f":"SUM('Reservoir F1'!I315:I326)","v":0},null,31.034856933389065,0,{"$f":"'Reservoir B1'!E327","v":28.572109935398259},{"$f":"'Reservoir F1'!E327","v":30.831844774436973},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E327,'Reservoir B1'!E327)","v":30.831844774436973},22,0.77079611936092429,0.96210216891700495,1.027724803447337,1447.8518383139576,1807.1982446762547,1930.4628144544754]
[null,22.5,{"$f":"IF(R$1=B32,'Reservoir B1'!E327,AVERAGE('Reservoir B1'!E327:E338))","v":28.325819284686915},{"$f":"SUM('Reservoir B1'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1'!E327,AVERAGE('Reservoir F1'!E327:E338))","v":30.661173700892988},{"$f":"SUM('Reservoir F1'!I327:I338)","v":0},null,30.661173700892988,0,{"$f":"'Reservoir B1'!E339","v":28.034705392754226},{"$f":"'Reservoir F1'!E339","v":30.460123142657171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E339,'Reservoir B1'!E339)","v":30.460123142657171},23,0.76150307856642929,0.94419397615623046,1.0156350048751432,1336.8186263991815,1657.5324903948431,1782.9472136817826]
[null,23.5,{"$f":"IF(R$1=B33,'Reservoir B1'!E339,AVERAGE('Reservoir B1'!E339:E350))","v":27.788327845976568},{"$f":"SUM('Reservoir B1'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1'!E339,AVERAGE('Reservoir F1'!E339:E350))","v":30.291100981411777},{"$f":"SUM('Reservoir F1'!I339:I350)","v":0},null,30.291100981411777,0,{"$f":"'Reservoir B1'!E351","v":27.497138959970172},{"$f":"'Reservoir F1'!E351","v":30.091992747208963},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E351,'Reservoir B1'!E351)","v":30.091992747208963},24,0.75229981868022411,0.92627759486588557,1.0036874265053093,1234.2638355211577,1519.7011997186785,1646.7039628908635]
[null,24.5,{"$f":"IF(R$1=B34,'Reservoir B1'!E351,AVERAGE('Reservoir B1'!E351:E362))","v":27.25074432477253},{"$f":"SUM('Reservoir B1'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1'!E351,AVERAGE('Reservoir F1'!E351:E362))","v":29.92460335685708},{"$f":"SUM('Reservoir F1'!I351:I362)","v":0},null,29.92460335685708,0,{"$f":"'Reservoir B1'!E363","v":26.959562316324035},{"$f":"'Reservoir F1'!E363","v":29.727418469401314},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E363,'Reservoir B1'!E363)","v":29.727418469401314},25,0.74318546173503286,0.90835814415908434,0.99188039530864103,1139.5423624122407,1392.805213243648,1520.8716896340159]
[null,25.5,{"$f":"IF(R$1=B35,'Reservoir B1'!E363,AVERAGE('Reservoir B1'!E363:E374))","v":26.713218812495342},{"$f":"SUM('Reservoir B1'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1'!E363,AVERAGE('Reservoir F1'!E363:E374))","v":29.56164595762705},{"$f":"SUM('Reservoir F1'!I363:I374)","v":0},null,29.56164595762705,0,{"$f":"'Reservoir B1'!E375","v":26.422123685405428},{"$f":"'Reservoir F1'!E375","v":29.366365731540423},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E375,'Reservoir B1'!E375)","v":29.366365731540423},26,0.73415914328851062,0.89044062708317806,0.98021225793688016,1052.0580494113947,1276.0111180385379,1404.6548429200118]
[null,26.5,{"$f":"IF(R$1=B36,'Reservoir B1'!E375,AVERAGE('Reservoir B1'!E375:E386))","v":26.175897966954484},{"$f":"SUM('Reservoir B1'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1'!E375,AVERAGE('Reservoir F1'!E375:E386))","v":29.20219444890672},{"$f":"SUM('Reservoir F1'!I375:I386)","v":0},null,29.20219444890672,0,{"$f":"'Reservoir B1'!E387","v":25.884967883188295},{"$f":"'Reservoir F1'!E387","v":29.008800483453356},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E387,'Reservoir B1'!E387)","v":29.008800483453356},27,0.72522001208633391,0.87252993223181607,0.96868138049118568,971.25997852910166,1168.546632914188,1297.3186634918827]
[null,27.5,{"$f":"IF(R$1=B37,'Reservoir B1'!E387,AVERAGE('Reservoir B1'!E387:E398))","v":25.638925060179329},{"$f":"SUM('Reservoir B1'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1'!E387,AVERAGE('Reservoir F1'!E387:E398))","v":28.84621501737654},{"$f":"SUM('Reservoir F1'!I387:I398)","v":0},null,28.84621501737654,0,{"$f":"'Reservoir B1'!E399","v":25.348236365579019},{"$f":"'Reservoir F1'!E399","v":28.654689189412771},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E399,'Reservoir B1'!E399)","v":28.654689189412771},28,0.7163672297353193,0.85463083533931095,0.9572861482933348,896.63904575524759,1069.6963022091027,1198.1845384490696]
[null,28.5,{"$f":"IF(R$1=B38,'Reservoir B1'!E399,AVERAGE('Reservoir B1'!E399:E410))","v":25.102440025732779},{"$f":"SUM('Reservoir B1'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1'!E399,AVERAGE('Reservoir F1'!E399:E410))","v":28.493674358315928},{"$f":"SUM('Reservoir F1'!I399:I410)","v":0},null,28.493674358315928,0,{"$f":"'Reservoir B1'!E411","v":24.81206727545473},{"$f":"'Reservoir F1'!E411","v":28.303998815449731},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E411,'Reservoir B1'!E411)","v":28.303998815449731},29,0.70759997038624323,0.83674800085775936,0.9460249656596218,827.72479442565941,978.79747877606098,1106.6257108443986]
[null,29.5,{"$f":"IF(R$1=B39,'Reservoir B1'!E411,AVERAGE('Reservoir B1'!E411:E422))","v":24.566579505519428},{"$f":"SUM('Reservoir B1'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1'!E411,AVERAGE('Reservoir F1'!E411:E422))","v":28.144539663089262},{"$f":"SUM('Reservoir F1'!I411:I422)","v":0},null,28.144539663089262,0,{"$f":"'Reservoir B1'!E423","v":24.276595489201906},{"$f":"'Reservoir F1'!E423","v":27.956696817041795},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E423,'Reservoir B1'!E423)","v":27.956696817041795},30,0.69891742042604488,0.81888598351731423,0.93489625567740986,764.08248806539393,895.23657794418057,1022.0633171306148]
[null,30,{"$f":"IF(R$1=B40,'Reservoir B1'!E423,AVERAGE('Reservoir B1'!E423:E434))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1'!E423,AVERAGE('Reservoir F1'!E423:E434))","v":27.930306080638047},{"$f":"SUM('Reservoir F1'!I423:I434)","v":0},null,27.930306080638047,0,{"$f":"'Reservoir B1'!E435","v":24.276595489201906},{"$f":"'Reservoir F1'!E435","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E435,'Reservoir B1'!E435)","v":27.927906922783155},31,{"$f":"N40/R$5","v":0.69819767306957892},{"$f":"C40/30","v":0.80921984964006355},{"$f":"R$9/(1+R$3)^O40","v":0.92389845998431697},{"$f":"(P40*8760*$R$2)/(1+$R$4)^$O40","v":713.36040515648506},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$O40","v":826.79364607733123},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$O40","v":943.96272740396978}]
[null,{"$f":"IF(R$1<B40+1,R$1,B40+1)","v":30},{"$f":"IF(R$1=B41,'Reservoir B1'!E435,AVERAGE('Reservoir B1'!E435:E446))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1'!E435,AVERAGE('Reservoir F1'!E435:E446))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I435:I446)","v":0},null,{"$f":"IF(J$3=\"Flash\",G41,IF(J$2=\"Annual Decline Rate\",C41,E41))","v":27.927906922783162},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1'!E447","v":24.276595489201906},{"$f":"'Reservoir F1'!E447","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E447,'Reservoir B1'!E447)","v":27.927906922783155},32,0.69819767306957892,0.80921984964006355,0.91303003854999609,666.6919674359674,772.70434212834698,871.83016530674263]
[null,30,{"$f":"IF(R$1=B42,'Reservoir B1'!E447,AVERAGE('Reservoir B1'!E447:E458))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1'!E447,AVERAGE('Reservoir F1'!E447:E458))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I447:I458)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E459","v":24.276595489201906},{"$f":"'Reservoir F1'!E459","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E459,'Reservoir B1'!E459)","v":27.927906922783155},33,0.69819767306957892,0.80921984964006355,0.90228946946048372,623.07660508034337,722.1535907741561,805.20958621865339]
[null,30,{"$f":"IF(R$1=B43,'Reservoir B1'!E459,AVERAGE('Reservoir B1'!E459:E470))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1'!E459,AVERAGE('Reservoir F1'!E459:E470))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I459:I470)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E471","v":24.276595489201906},{"$f":"'Reservoir F1'!E471","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E471,'Reservoir B1'!E471)","v":27.927906922783155},34,0.69819767306957892,0.80921984964006355,0.89167524870508508,582.31458418723685,674.90989791977211,743.67979400012712]
[null,30,{"$f":"IF(R$1=B44,'Reservoir B1'!E471,AVERAGE('Reservoir B1'!E471:E482))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1'!E471,AVERAGE('Reservoir F1'!E471:E482))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I471:I482)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E483","v":24.276595489201906},{"$f":"'Reservoir F1'!E483","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E483,'Reservoir B1'!E483)","v":27.927906922783155},35,0.69819767306957892,0.80921984964006355,0.8811858899657663,544.21923755816522,630.75691394371222,686.85177805855017]
[null,30,{"$f":"IF(R$1=B45,'Reservoir B1'!E483,AVERAGE('Reservoir B1'!E483:E494))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1'!E483,AVERAGE('Reservoir F1'!E483:E494))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I483:I494)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E495","v":24.276595489201906},{"$f":"'Reservoir F1'!E495","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E495,'Reservoir B1'!E495)","v":27.927906922783155},36,0.69819767306957892,0.80921984964006355,0.87081992440902356,508.61610986744415,589.49244293804873,634.36625390162374]
[null,30,{"$f":"IF(R$1=B46,'Reservoir B1'!E495,AVERAGE('Reservoir B1'!E495:E506))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1'!E495,AVERAGE('Reservoir F1'!E495:E506))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I495:I506)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E507","v":24.276595489201906},{"$f":"'Reservoir F1'!E507","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E507,'Reservoir B1'!E507)","v":27.927906922783155},37,0.69819767306957892,0.80921984964006355,0.86057590048020194,475.34215875462064,550.92751676453145,585.89139162842071]
[null,30,{"$f":"IF(R$1=B47,'Reservoir B1'!E507,AVERAGE('Reservoir B1'!E507:E518))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1'!E507,AVERAGE('Reservoir F1'!E507:E518))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I507:I518)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E519","v":24.276595489201906},{"$f":"'Reservoir F1'!E519","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E519,'Reservoir B1'!E519)","v":27.927906922783155},38,0.69819767306957892,0.80921984964006355,0.85045238370023279,444.24500818188847,514.88552968647809,541.12071799695877]
[null,30,{"$f":"IF(R$1=B48,'Reservoir B1'!E519,AVERAGE('Reservoir B1'!E519:E530))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1'!E519,AVERAGE('Reservoir F1'!E519:E530))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I519:I530)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E531","v":24.276595489201906},{"$f":"'Reservoir F1'!E531","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E531,'Reservoir B1'!E531)","v":27.927906922783155},39,0.69819767306957892,0.80921984964006355,0.84044795646476167,415.18225063727891,481.20142961353088,499.77117880449885]
[null,30,{"$f":"IF(R$1=B49,'Reservoir B1'!E531,AVERAGE('Reservoir B1'!E531:E542))","v":24.276595489201906},{"$f":"SUM('Reservoir B1'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1'!E531,AVERAGE('Reservoir F1'!E531:E542))","v":27.927906922783162},{"$f":"SUM('Reservoir F1'!I531:I542)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1'!E543","v":24.276595489201906},{"$f":"'Reservoir F1'!E543","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E543,'Reservoir B1'!E543)","v":27.927906922783155},40,0.69819767306957892,0.80921984964006355,0.8305612178456413,388.02079498811116,449.72096225563638,461.58134933033949]
[null,30,{"$f":"'Reservoir B1'!E543","v":24.276595489201906},{"$f":"'Reservoir B1'!I543","v":0},null,null,{"$f":"('Reservoir F1'!E543)","v":27.927906922783155},{"$f":"('Reservoir F1'!I543)","v":0},null,27.927906922783155,0,null,null,null,41,0,0.80921984964006355,0.82079078339475764,0,420.29996472489375,426.30978152695963]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S10:S40)","v":92096.39361380742},{"$f":"SUM(T10:T40)","v":120531.56782895258},122702.59195337571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53*30","v":2762891.8084142227},{"$f":"T53*30","v":3615947.0348685775},3681077.7586012715]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",E5,E4)","v":55888.367811838318},"replacement cost",null,null,null,null,null,null,{"$f":"S53/U53","v":0.75056599985110362},{"$f":"T53/U53","v":0.98230661561535659}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1'!E554","v":36.683216173097527},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1'!E554)","v":49.99657591477451},{"$f":"('Reservoir F1'!I554)","v":0},null,{"$f":"IF($J$3=\"Flash\",G57,IF($J$2=\"Annual Decline Rate\",C57,E57))","v":49.99657591477451},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1'!E554","v":36.683216173097527},{"$f":"'Reservoir F1'!E554","v":49.99657591477451},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E554,'Reservoir B1'!E554)","v":49.99657591477451},0,{"$f":"N57/R$5","v":1.2499143978693628},{"$f":"N57-N9","v":9.9993258137100938}]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1'!E554,AVERAGE('Reservoir B1'!E554:E565))","v":36.478713973183929},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1'!E554,AVERAGE('Reservoir F1'!E554:E565))","v":49.733063748229341},{"$f":"SUM('Reservoir F1'!I554:I565)","v":0},null,{"$f":"IF(J$3=\"Flash\",G58,IF(J$2=\"Annual Decline Rate\",C58,E58))","v":49.733063748229341},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1'!E566","v":36.236268527217291},{"$f":"'Reservoir F1'!E566","v":49.422665492363208},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E566,'Reservoir B1'!E566)","v":49.422665492363208},1,1.2355666373090801,9.8863255485458907]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1'!E566,AVERAGE('Reservoir B1'!E566:E577))","v":36.029867291981546},{"$f":"SUM('Reservoir B1'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1'!E566,AVERAGE('Reservoir F1'!E566:E577))","v":49.161746285031548},{"$f":"SUM('Reservoir F1'!I566:I577)","v":0},null,49.161746285031548,0,{"$f":"'Reservoir B1'!E578","v":35.78521782229565},{"$f":"'Reservoir F1'!E578","v":48.854400759144823},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E578,'Reservoir B1'!E578)","v":48.854400759144823},2,1.2213600189786207,9.7744368930526733]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1'!E578,AVERAGE('Reservoir B1'!E578:E589))","v":35.577019192382586},{"$f":"SUM('Reservoir B1'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1'!E578,AVERAGE('Reservoir F1'!E578:E589))","v":48.596045051788792},{"$f":"SUM('Reservoir F1'!I578:I589)","v":0},null,48.596045051788792,0,{"$f":"'Reservoir B1'!E590","v":35.330285037909825},{"$f":"'Reservoir F1'!E590","v":48.291717662042871},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E590,'Reservoir B1'!E590)","v":48.291717662042871},3,1.2072929415510718,9.6636472354806955]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1'!E590,AVERAGE('Reservoir B1'!E590:E601))","v":35.12038867836835},{"$f":"SUM('Reservoir B1'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1'!E590,AVERAGE('Reservoir F1'!E590:E601))","v":48.035896553025545},{"$f":"SUM('Reservoir F1'!I590:I601)","v":0},null,48.035896553025545,0,{"$f":"'Reservoir B1'!E602","v":34.871686854355758},{"$f":"'Reservoir F1'!E602","v":47.734553358459053},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E602,'Reservoir B1'!E602)","v":47.734553358459053},4,1.1933638339614763,9.5539442024176822]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1'!E602,AVERAGE('Reservoir B1'!E602:E613))","v":34.660190482654187},{"$f":"SUM('Reservoir B1'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1'!E602,AVERAGE('Reservoir F1'!E602:E613))","v":47.481238488401623},{"$f":"SUM('Reservoir F1'!I602:I613)","v":0},null,47.481238488401623,0,{"$f":"'Reservoir B1'!E614","v":34.409635713546393},{"$f":"'Reservoir F1'!E614","v":47.182846182989572},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E614,'Reservoir B1'!E614)","v":47.182846182989572},5,1.1795711545747394,9.4453156522353794]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1'!E614,AVERAGE('Reservoir B1'!E614:E625))","v":34.196635127025367},{"$f":"SUM('Reservoir B1'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1'!E614,AVERAGE('Reservoir F1'!E614:E625))","v":46.932009719910035},{"$f":"SUM('Reservoir F1'!I614:I625)","v":0},null,46.932009719910035,0,{"$f":"'Reservoir B1'!E626","v":33.944339878694571},{"$f":"'Reservoir F1'!E626","v":46.636535615185863},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E626,'Reservoir B1'!E626)","v":46.636535615185863},6,1.1659133903796466,9.3377496687419281]
[null,{"$f":"IF(S$1<B63+1,S$1,B63+1)","v":6.5},{"$f":"IF($S$1=B64,'Reservoir B1'!E626,AVERAGE('Reservoir B1'!E626:E637))","v":33.729928981485692},{"$f":"SUM('Reservoir B1'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1'!E626,AVERAGE('Reservoir F1'!E626:E637))","v":46.388150240103379},{"$f":"SUM('Reservoir F1'!I626:I637)","v":0},null,46.388150240103379,0,{"$f":"'Reservoir B1'!E638","v":33.476003492842985},{"$f":"'Reservoir F1'!E638","v":46.095562248325329},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E638,'Reservoir B1'!E638)","v":46.095562248325329},7,1.1523890562081331,9.2312345550327493]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1'!E638,AVERAGE('Reservoir B1'!E638:E649))","v":33.260274322283045},{"$f":"SUM('Reservoir B1'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1'!E638,AVERAGE('Reservoir F1'!E638:E649))","v":45.849601141314601},{"$f":"SUM('Reservoir F1'!I638:I649)","v":0},null,45.849601141314601,0,{"$f":"'Reservoir B1'!E650","v":33.004826636303491},{"$f":"'Reservoir F1'!E650","v":45.559867759157548},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E650,'Reservoir B1'!E650)","v":45.559867759157548},8,1.1389966939789387,9.1257588275339856]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1'!E650,AVERAGE('Reservoir B1'!E650:E661))","v":32.787869388870462},{"$f":"SUM('Reservoir B1'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1'!E650,AVERAGE('Reservoir F1'!E650:E661))","v":45.316304585838708},{"$f":"SUM('Reservoir F1'!I650:I661)","v":0},null,45.316304585838708,0,{"$f":"'Reservoir B1'!E662","v":32.531005383062919},{"$f":"'Reservoir F1'!E662","v":45.029394878595127},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E662,'Reservoir B1'!E662)","v":45.029394878595127},9,1.1257348719648781,9.0213112102314099]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1'!E662,AVERAGE('Reservoir B1'!E662:E673))","v":32.312908439858994},{"$f":"SUM('Reservoir B1'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1'!E662,AVERAGE('Reservoir F1'!E662:E673))","v":44.788203777043684},{"$f":"SUM('Reservoir F1'!I662:I673)","v":0},null,44.788203777043684,0,{"$f":"'Reservoir B1'!E674","v":32.054731856209756},{"$f":"'Reservoir F1'!E674","v":44.504087363315975},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E674,'Reservoir B1'!E674)","v":44.504087363315975},10,1.1126021840828995,8.9178806290792281]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1'!E674,AVERAGE('Reservoir B1'!E674:E685))","v":31.835581808012936},{"$f":"SUM('Reservoir B1'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1'!E674,AVERAGE('Reservoir F1'!E674:E685))","v":44.265242931379959},{"$f":"SUM('Reservoir F1'!I674:I685)","v":0},null,44.265242931379959,0,{"$f":"'Reservoir B1'!E686","v":31.576194282429025},{"$f":"'Reservoir F1'!E686","v":43.983889968247837},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E686,'Reservoir B1'!E686)","v":43.983889968247837},11,1.0995972492061958,8.815456206582347]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1'!E686,AVERAGE('Reservoir B1'!E686:E697))","v":31.356075954335878},{"$f":"SUM('Reservoir B1'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1'!E686,AVERAGE('Reservoir F1'!E686:E697))","v":43.747367251258105},{"$f":"SUM('Reservoir F1'!I686:I697)","v":0},null,43.747367251258105,0,{"$f":"'Reservoir B1'!E698","v":31.095577045612099},{"$f":"'Reservoir F1'!E698","v":43.468748419905758},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E698,'Reservoir B1'!E698)","v":43.468748419905758},12,1.0867187104976439,8.7140272565465864]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1'!E698,AVERAGE('Reservoir B1'!E698:E709))","v":30.874573521291282},{"$f":"SUM('Reservoir B1'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1'!E698,AVERAGE('Reservoir F1'!E698:E709))","v":43.234522898766237},{"$f":"SUM('Reservoir F1'!I698:I709)","v":0},null,43.234522898766237,0,{"$f":"'Reservoir B1'!E710","v":30.613060739624846},{"$f":"'Reservoir F1'!E710","v":42.95860939055386},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E710,'Reservoir B1'!E710)","v":42.95860939055386},13,1.0739652347638464,8.613583278991392]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1'!E710,AVERAGE('Reservoir B1'!E710:E721))","v":30.391253385199253},{"$f":"SUM('Reservoir B1'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1'!E710,AVERAGE('Reservoir F1'!E710:E721))","v":42.726656970199627},{"$f":"SUM('Reservoir F1'!I710:I721)","v":0},null,42.726656970199627,0,{"$f":"'Reservoir B1'!E722","v":30.128822220273012},{"$f":"'Reservoir F1'!E722","v":42.453420473164179},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E722,'Reservoir B1'!E722)","v":42.453420473164179},14,1.0613355118291046,8.5141139552192229]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1'!E722,AVERAGE('Reservoir B1'!E722:E733))","v":29.906290707847873},{"$f":"SUM('Reservoir B1'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1'!E722,AVERAGE('Reservoir F1'!E722:E733))","v":42.223717471374854},{"$f":"SUM('Reservoir F1'!I722:I733)","v":0},null,42.223717471374854,0,{"$f":"'Reservoir B1'!E734","v":29.64303465650092},{"$f":"'Reservoir F1'!E734","v":41.953130157146425},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E734,'Reservoir B1'!E734)","v":41.953130157146425},15,1.0488282539286606,8.4156091430369173]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1'!E734,AVERAGE('Reservoir B1'!E734:E745))","v":29.419856987354084},{"$f":"SUM('Reservoir B1'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1'!E734,AVERAGE('Reservoir F1'!E734:E745))","v":41.725653293703253},{"$f":"SUM('Reservoir F1'!I734:I745)","v":0},null,41.725653293703253,0,{"$f":"'Reservoir B1'!E746","v":29.15586758085907},{"$f":"'Reservoir F1'!E746","v":41.457687804823095},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E746,'Reservoir B1'!E746)","v":41.457687804823095},16,1.0364421951205773,8.318058872123764]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1'!E746,AVERAGE('Reservoir B1'!E746:E757))","v":28.932120108307174},{"$f":"SUM('Reservoir B1'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1'!E746,AVERAGE('Reservoir F1'!E746:E757))","v":41.232414190998341},{"$f":"SUM('Reservoir F1'!I746:I757)","v":0},null,41.232414190998341,0,{"$f":"'Reservoir B1'!E758","v":28.667486939270315},{"$f":"'Reservoir F1'!E758","v":40.967043628625177},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E758,'Reservoir B1'!E758)","v":40.967043628625177},17,1.0241760907156294,8.2214533395413554]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1'!E758,AVERAGE('Reservoir B1'!E758:E769))","v":28.443244391225154},{"$f":"SUM('Reservoir B1'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1'!E758,AVERAGE('Reservoir F1'!E758:E769))","v":40.743950756992909},{"$f":"SUM('Reservoir F1'!I758:I769)","v":0},null,40.743950756992909,0,{"$f":"'Reservoir B1'!E770","v":28.178055140125313},{"$f":"'Reservoir F1'!E770","v":40.481148668984858},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E770,'Reservoir B1'!E770)","v":40.481148668984858},18,1.0120287167246214,8.1257829053808805]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1'!E770,AVERAGE('Reservoir B1'!E770:E781))","v":27.953390641352495},{"$f":"SUM('Reservoir B1'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1'!E770,AVERAGE('Reservoir F1'!E770:E781))","v":40.260214403542236},{"$f":"SUM('Reservoir F1'!I770:I781)","v":0},null,40.260214403542236,0,{"$f":"'Reservoir B1'!E782","v":27.687731102732112},{"$f":"'Reservoir F1'!E782","v":39.999954772901553},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E782,'Reservoir B1'!E782)","v":39.999954772901553},19,0.99999886932253879,8.0310380885428359]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1'!E782,AVERAGE('Reservoir B1'!E782:E793))","v":27.46271619682425},{"$f":"SUM('Reservoir B1'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1'!E782,AVERAGE('Reservoir F1'!E782:E793))","v":39.781157339491273},{"$f":"SUM('Reservoir F1'!I782:I793)","v":0},null,39.781157339491273,0,{"$f":"'Reservoir B1'!E794","v":27.196670305148427},{"$f":"'Reservoir F1'!E794","v":39.523414573161176},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E794,'Reservoir B1'!E794)","v":39.523414573161176},20,0.98808536432902938,7.9372095626453287]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1'!E794,AVERAGE('Reservoir B1'!E794:E805))","v":26.971374976221821},{"$f":"SUM('Reservoir B1'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1'!E794,AVERAGE('Reservoir F1'!E794:E805))","v":39.306732550183654},{"$f":"SUM('Reservoir F1'!I794:I805)","v":0},null,39.306732550183654,0,{"$f":"'Reservoir B1'!E806","v":26.705024831414068},{"$f":"'Reservoir F1'!E806","v":39.051481468183873},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E806,'Reservoir B1'!E806)","v":39.051481468183873},21,0.97628703670459682,7.8442881520563077]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1'!E806,AVERAGE('Reservoir B1'!E806:E817))","v":26.479517525541425},{"$f":"SUM('Reservoir B1'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1'!E806,AVERAGE('Reservoir F1'!E806:E817))","v":38.836893777591364},{"$f":"SUM('Reservoir F1'!I806:I817)","v":0},null,38.836893777591364,0,{"$f":"'Reservoir B1'!E818","v":26.212943418210635},{"$f":"'Reservoir F1'!E818","v":38.584109602482883},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E818,'Reservoir B1'!E818)","v":38.584109602482883},22,0.96460274006207203,7.7522648280459094]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1'!E818,AVERAGE('Reservoir B1'!E818:E829))","v":25.987291064596032},{"$f":"SUM('Reservoir B1'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1'!E818,AVERAGE('Reservoir F1'!E818:E829))","v":38.371595501044872},{"$f":"SUM('Reservoir F1'!I818:I829)","v":0},null,38.371595501044872,0,{"$f":"'Reservoir B1'!E830","v":25.720571500963427},{"$f":"'Reservoir F1'!E830","v":38.121253847712019},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E830,'Reservoir B1'!E830)","v":38.121253847712019},23,0.9530313461928005,7.6611307050548483]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1'!E830,AVERAGE('Reservoir B1'!E830:E841))","v":25.494839532869644},{"$f":"SUM('Reservoir B1'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1'!E830,AVERAGE('Reservoir F1'!E830:E841))","v":37.910792918543969},{"$f":"SUM('Reservoir F1'!I830:I841)","v":0},null,37.910792918543969,0,{"$f":"'Reservoir B1'!E842","v":25.228051259405017},{"$f":"'Reservoir F1'!E842","v":37.662869784284098},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E842,'Reservoir B1'!E842)","v":37.662869784284098},24,0.94157174460710247,7.5708770370751353]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1'!E842,AVERAGE('Reservoir B1'!E842:E853))","v":25.002303634841216},{"$f":"SUM('Reservoir B1'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1'!E842,AVERAGE('Reservoir F1'!E842:E853))","v":37.454441928630409},{"$f":"SUM('Reservoir F1'!I842:I853)","v":0},null,37.454441928630409,0,{"$f":"'Reservoir B1'!E854","v":24.735521662619131},{"$f":"'Reservoir F1'!E854","v":37.208913683540793},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E854,'Reservoir B1'!E854)","v":37.208913683540793},25,0.9302228420885198,7.4814952141394784]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1'!E854,AVERAGE('Reservoir B1'!E854:E865))","v":24.509820884793985},{"$f":"SUM('Reservoir B1'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1'!E854,AVERAGE('Reservoir F1'!E854:E865))","v":37.002499112803633},{"$f":"SUM('Reservoir F1'!I854:I865)","v":0},null,37.002499112803633,0,{"$f":"'Reservoir B1'!E866","v":24.243118513575808},{"$f":"'Reservoir F1'!E866","v":36.759342490455936},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E866,'Reservoir B1'!E866)","v":36.759342490455936},26,0.91898356226139843,7.3929767589155126]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1'!E866,AVERAGE('Reservoir B1'!E866:E877))","v":24.01752565112476},{"$f":"SUM('Reservoir B1'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1'!E866,AVERAGE('Reservoir F1'!E866:E877))","v":36.554921718462403},{"$f":"SUM('Reservoir F1'!I866:I877)","v":0},null,36.554921718462403,0,{"$f":"'Reservoir B1'!E878","v":23.750974493175711},{"$f":"'Reservoir F1'!E878","v":36.314113806855389},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E878,'Reservoir B1'!E878)","v":36.314113806855389},27,0.90785284517138476,7.3053133234020322]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1'!E878,AVERAGE('Reservoir B1'!E878:E889))","v":23.525549200166818},{"$f":"SUM('Reservoir B1'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1'!E878,AVERAGE('Reservoir F1'!E878:E889))","v":36.111667642354696},{"$f":"SUM('Reservoir F1'!I878:I889)","v":0},null,36.111667642354696,0,{"$f":"'Reservoir B1'!E890","v":23.259219203813874},{"$f":"'Reservoir F1'!E890","v":35.873185875135945},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E890,'Reservoir B1'!E890)","v":35.873185875135945},28,0.89682964687839861,7.2184966857231743]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1'!E890,AVERAGE('Reservoir B1'!E890:E901))","v":23.034019739538781},{"$f":"SUM('Reservoir B1'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1'!E890,AVERAGE('Reservoir F1'!E890:E901))","v":35.672695414519502},{"$f":"SUM('Reservoir F1'!I890:I901)","v":0},null,35.672695414519502,0,{"$f":"'Reservoir B1'!E902","v":22.767979212476373},{"$f":"'Reservoir F1'!E902","v":35.436517562467792},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E902,'Reservoir B1'!E902)","v":35.436517562467792},29,0.88591293906169477,7.1325187470180609]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1'!E902,AVERAGE('Reservoir B1'!E902:E913))","v":22.543062461030445},{"$f":"SUM('Reservoir B1'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1'!E902,AVERAGE('Reservoir F1'!E902:E913))","v":35.237964182704708},{"$f":"SUM('Reservoir F1'!I902:I913)","v":0},null,35.237964182704708,0,{"$f":"'Reservoir B1'!E914","v":22.277378093379159},{"$f":"'Reservoir F1'!E914","v":35.004068345464034},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E914,'Reservoir B1'!E914)","v":35.004068345464034},30,0.87510170863660086,7.0473715284222394]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1'!E914,AVERAGE('Reservoir B1'!E914:E925))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I914:I925)","v":0},{"$f":"AVERAGE('Reservoir B2'!E789:E800)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I789:I800)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B88,'Reservoir F1'!E914,AVERAGE('Reservoir F1'!E914:E925))","v":35.004068345464034},{"$f":"SUM('Reservoir F1'!I914:I925)","v":0},null,{"$f":"IF(J$3=\"Flash\",G88,IF(J$2=\"Annual Decline Rate\",C88,E88))","v":35.004068345464034},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1'!E926","v":22.277378093379159},{"$f":"'Reservoir F1'!E926","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E926,'Reservoir B1'!E926)","v":34.968220100170768},31,{"$f":"N88/R$5","v":0.87420550250426921},{"$f":"N88-N40","v":7.0403131773876133}]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1'!E926,AVERAGE('Reservoir B1'!E926:E937))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1'!E926,AVERAGE('Reservoir F1'!E926:E937))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I926:I937)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E938","v":22.277378093379159},{"$f":"'Reservoir F1'!E938","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E938,'Reservoir B1'!E938)","v":34.968220100170768},32,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1'!E938,AVERAGE('Reservoir B1'!E938:E949))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1'!E938,AVERAGE('Reservoir F1'!E938:E949))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I938:I949)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E950","v":22.277378093379159},{"$f":"'Reservoir F1'!E950","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E950,'Reservoir B1'!E950)","v":34.968220100170768},33,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1'!E950,AVERAGE('Reservoir B1'!E950:E961))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1'!E950,AVERAGE('Reservoir F1'!E950:E961))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I950:I961)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E962","v":22.277378093379159},{"$f":"'Reservoir F1'!E962","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E962,'Reservoir B1'!E962)","v":34.968220100170768},34,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1'!E962,AVERAGE('Reservoir B1'!E962:E973))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1'!E962,AVERAGE('Reservoir F1'!E962:E973))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I962:I973)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E974","v":22.277378093379159},{"$f":"'Reservoir F1'!E974","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E974,'Reservoir B1'!E974)","v":34.968220100170768},35,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1'!E974,AVERAGE('Reservoir B1'!E974:E985))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1'!E974,AVERAGE('Reservoir F1'!E974:E985))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I974:I985)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E986","v":22.277378093379159},{"$f":"'Reservoir F1'!E986","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E986,'Reservoir B1'!E986)","v":34.968220100170768},36,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1'!E986,AVERAGE('Reservoir B1'!E986:E997))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1'!E986,AVERAGE('Reservoir F1'!E986:E997))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I986:I997)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E998","v":22.277378093379159},{"$f":"'Reservoir F1'!E998","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E998,'Reservoir B1'!E998)","v":34.968220100170768},37,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1'!E998,AVERAGE('Reservoir B1'!E998:E1009))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1'!E998,AVERAGE('Reservoir F1'!E998:E1009))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I998:I1009)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E1010","v":22.277378093379159},{"$f":"'Reservoir F1'!E1010","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1010,'Reservoir B1'!E1010)","v":34.968220100170768},38,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1'!E1010,AVERAGE('Reservoir B1'!E1010:E1021))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1'!E1010,AVERAGE('Reservoir F1'!E1010:E1021))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I1010:I1021)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E1022","v":22.277378093379159},{"$f":"'Reservoir F1'!E1022","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1022,'Reservoir B1'!E1022)","v":34.968220100170768},39,0.87420550250426921,7.0403131773876133]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1'!E1022,AVERAGE('Reservoir B1'!E1022:E1033))","v":22.277378093379159},{"$f":"SUM('Reservoir B1'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1'!E1022,AVERAGE('Reservoir F1'!E1022:E1033))","v":34.968220100170768},{"$f":"SUM('Reservoir F1'!I1022:I1033)","v":0},null,34.968220100170768,0,{"$f":"'Reservoir B1'!E1034","v":22.277378093379159},{"$f":"'Reservoir F1'!E1034","v":34.968220100170768},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1034,'Reservoir B1'!E1034)","v":34.968220100170768},40,0.87420550250426921,7.0403131773876133]
[null,{"$f":"IF(S$1<B97+1,S$1,B97+1)","v":30},{"$f":"('Reservoir B1'!E1034)","v":22.277378093379159},{"$f":"'Reservoir B1'!I1034","v":0},null,null,{"$f":"('Reservoir F1'!E1034)","v":34.968220100170768},{"$f":"('Reservoir F1'!I1034)","v":0},null,{"$f":"IF(J$3=\"Flash\",G98,IF(J$2=\"Annual Decline Rate\",C98,E98))","v":34.968220100170768},{"$f":"IF($J$3=\"Flash\",H98,IF($J$2=\"Annual Decline Rate\",D98,F98))*K$7","v":0},null,null,null,40,{"$f":"N98/R$5","v":0},{"$f":"N98-N50","v":0}]

{"sheet":"Well Field Dvlpmnt A1","index":29,"n_rows":207,"n_cols":30,"rows_kept":207,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(F8-D8)/D8","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000}]
[]
[]
[null,"WELL FIELD DEVELOPMENT"]
[null,null,null,"Production Well",null,"Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well"]
[null,"Well Depth Used","ft",{"$f":"'Summary A1'!H53*'Input A1'!T192","v":8202.0749999999989},null,{"$f":"D16*'Input A1'!T193","v":8202.0749999999989},null,{"$f":"H17*3.28083","v":8202.0749999999989},{"$f":"I17*3.28083","v":8202.0749999999989},8202.0749999999989,8202.0749999999989]
[null,null,"m",{"$f":"D16/3.28083","v":2499.9999999999995},null,{"$f":"F16/3.28083","v":2499.9999999999995},null,{"$f":"'Input A1'!G78*'Input A1'!T192","v":2500},{"$f":"H17*'Input A1'!T193","v":2500},{"$f":"'Input A1'!H78*'Input A1'!T192","v":2500},{"$f":"J17*'Input A1'!T193","v":2500}]
[{"$f":"'Input A1'!A197","v":1},"Use original well Cost Curves or GETEM Estimate of well configuration",null,{"$f":"'Input A1'!T197","v":"Cost Curves"}]
[null,"WELL DRILLING COST - Cost Curves",null,"Production Well",null,"Injection Well"]
[{"$f":"'Input A1'!A201","v":{"$error":"#REF!"}},"Well Cost Calculated (2010)","$/well",{"$f":"0.033*D16^2+M20*D16+290000","v":5380769.3820856232},null,{"$f":"0.033*F16^2+N20*F16+290000","v":5380769.3820856232},null,null,null,null,null,null,{"$f":"'Input A1'!J199","v":350},{"$f":"'Input A1'!K199","v":350}]
[{"$f":"'Input A1'!A202","v":{"$error":"#REF!"}}," Well Cost - Year of Estimate","$/well",{"$f":"D20*D104","v":6056549.1908802213},null,{"$f":"F20*D104","v":6056549.1908802213}]
[]
[null,"WELL DRILLING COST - GETEM Estimates",null,"Production Well",null,"Injection Well"]
[null,"# of Casing/Liners above Production/Injection Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E16-1","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16-1","v":1},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 10%'!G16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 90%'!E16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 90%'!G16-1","v":1}]
[{"$f":"'Input A1'!A219","v":0},"Production/Injection Interval open or cased (perforated)",null,{"$f":"'Input A1'!T205","v":"Open Hole"},null,{"$f":"'Input A1'!W205","v":"Open Hole"}]
[{"$f":"'Input A1'!B219","v":0},"Diameter of Production/Injection Interval","inch",{"$f":"IF(A25=0,'Well Field Dvlpmnt A2'!E165,'Well Field Dvlpmnt A2'!E164)","v":12.25},null,{"$f":"IF(A26=0,'Well Field Dvlpmnt A2'!G165,'Well Field Dvlpmnt A2'!G164)","v":12.25},null,{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 10%'!E165,'Well Field Dvlpmnt A2 10%'!E164)","v":12.25},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 10%'!G165,'Well Field Dvlpmnt A2 10%'!G164)","v":12.25},{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 90%'!E165,'Well Field Dvlpmnt A2 90%'!E164)","v":12.25},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 90%'!G165,'Well Field Dvlpmnt A2 90%'!IG64)","v":12.25}]
[{"$f":"'Input A1'!A299","v":0},"Length of Production/Injection Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E132/3.28083","v":374.99999999999994},null,{"$f":"'Well Field Dvlpmnt A2'!G132/3.28083","v":374.99999999999994},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132/3.28083","v":374.99999999999994},{"$f":"'Well Field Dvlpmnt A2 10%'!G132/3.28083","v":374.99999999999994},{"$f":"'Well Field Dvlpmnt A2 90%'!E132/3.28083","v":374.99999999999994},{"$f":"'Well Field Dvlpmnt A2 90%'!G132/3.28083","v":374.99999999999994}]
[{"$f":"'Input A1'!A316","v":0},"Diameter of Upper Casing/Liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E279","v":16},null,{"$f":"'Well Field Dvlpmnt A2'!G279","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16}]
[null,"Length of Upper Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E245/3.2803","v":2125.3433374996189},null,{"$f":"'Well Field Dvlpmnt A2'!G245/3.2803","v":2125.3433374996189},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245/3.2803","v":2125.3433374996189},{"$f":"'Well Field Dvlpmnt A2 10%'!G245/3.2803","v":2125.3433374996189},{"$f":"'Well Field Dvlpmnt A2 90%'!E245/3.2803","v":2125.3433374996189},{"$f":"'Well Field Dvlpmnt A2 90%'!G245/3.2803","v":2125.3433374996189}]
[null,"Diameter of Intermediate Casing/liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E220","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G220","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":0}]
[null,"Length of Intermediate Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E187/3.28083","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G187/3.28083","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G187/3.28083","v":0}]
[]
[null,"Bit Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E470","v":345363.45670627971},null,{"$f":"'Well Field Dvlpmnt A2'!G470","v":345363.45670627971},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E470","v":345363.45670627971},{"$f":"'Well Field Dvlpmnt A2 10%'!G470","v":345363.45670627971},{"$f":"'Well Field Dvlpmnt A2 90%'!E470","v":345363.45670627971},{"$f":"'Well Field Dvlpmnt A2 90%'!G470","v":345363.45670627971}]
[null,"Mud Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E471","v":211733.27542009251},null,{"$f":"'Well Field Dvlpmnt A2'!G471","v":210828.45908645465},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E471","v":211733.27542009251},{"$f":"'Well Field Dvlpmnt A2 10%'!G471","v":210828.45908645465},{"$f":"'Well Field Dvlpmnt A2 90%'!E471","v":211733.27542009251},{"$f":"'Well Field Dvlpmnt A2 90%'!G471","v":210828.45908645465}]
[null,"Casing Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E472","v":1207526.6335669467},null,{"$f":"'Well Field Dvlpmnt A2'!G472","v":1207526.6335669467},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E472","v":1207526.6335669467},{"$f":"'Well Field Dvlpmnt A2 10%'!G472","v":1207526.6335669467},{"$f":"'Well Field Dvlpmnt A2 90%'!E472","v":1207526.6335669467},{"$f":"'Well Field Dvlpmnt A2 90%'!G472","v":1207526.6335669467}]
[null,"Cement Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E473","v":748242.09996047243},null,{"$f":"'Well Field Dvlpmnt A2'!G473","v":748242.09996047243},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E473","v":748242.09996047243},{"$f":"'Well Field Dvlpmnt A2 10%'!G473","v":748242.09996047243},{"$f":"'Well Field Dvlpmnt A2 90%'!E473","v":748242.09996047243},{"$f":"'Well Field Dvlpmnt A2 90%'!G473","v":748242.09996047243}]
[null,"Rig Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E474","v":1836654.4284235707},null,{"$f":"'Well Field Dvlpmnt A2'!G474","v":1828610.9540346623},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E474","v":1836654.4284235707},{"$f":"'Well Field Dvlpmnt A2 10%'!G474","v":1828610.9540346623},{"$f":"'Well Field Dvlpmnt A2 90%'!E474","v":1836654.4284235707},{"$f":"'Well Field Dvlpmnt A2 90%'!G474","v":1828610.9540346623}]
[null,"Logging Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E475","v":365604.7952586207},null,{"$f":"'Well Field Dvlpmnt A2'!G475","v":243736.5301724138},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E475","v":365604.7952586207},{"$f":"'Well Field Dvlpmnt A2 10%'!G475","v":243736.5301724138},{"$f":"'Well Field Dvlpmnt A2 90%'!E475","v":365604.7952586207},{"$f":"'Well Field Dvlpmnt A2 90%'!G475","v":243736.5301724138}]
[null,"Well Head",null,{"$f":"'Well Field Dvlpmnt A2'!E476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2'!G476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 10%'!G476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!G476","v":168983.48673524635}]
[]
[null,"Total Cost",null,{"$f":"SUM(D33:D40)","v":4884108.1760712285},null,{"$f":"SUM(F33:F40)","v":4753291.6202624757}]
[null,"Drill Time","day",{"$f":"'Well Field Dvlpmnt A2'!E38","v":20.318111624999997},null,{"$f":"'Well Field Dvlpmnt A2'!G38","v":20.318111624999997},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E38","v":20.318111624999997},{"$f":"'Well Field Dvlpmnt A2 10%'!G38","v":20.318111624999997},{"$f":"'Well Field Dvlpmnt A2 90%'!E38","v":20.318111624999997},{"$f":"'Well Field Dvlpmnt A2 90%'!G38","v":20.318111624999997}]
[null,"Total Time","day",{"$f":"'Well Field Dvlpmnt A2'!E39","v":44.628325533602016},null,{"$f":"'Well Field Dvlpmnt A2'!G39","v":44.388047755824239},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E39","v":44.628325533602016},{"$f":"'Well Field Dvlpmnt A2 10%'!G39","v":44.388047755824239},{"$f":"'Well Field Dvlpmnt A2 90%'!E39","v":44.628325533602016},{"$f":"'Well Field Dvlpmnt A2 90%'!G39","v":44.388047755824239}]
[]
[null,"WELL FIELD DEVELOPMENT COSTS",null,"Reference",null,"Improved",null,0.1,null,0.9]
[null,"DRILLING"]
[null,"# Production Wells Required (including any confirmation wells used)",null,{"$f":"IF($A2=1,'Summary A1'!H294,'Summary A1'!H311)","v":6.0957425777277212},null,{"$f":"IF($A2=1,'Summary A1'!J294,'Summary A1'!J311)","v":7.3513276759637654},null,{"$f":"IF($A2=1,'Summary A1'!L294,'Summary A1'!L311)","v":6.0957425777277212},null,{"$f":"IF($A2=1,'Summary A1'!M294,'Summary A1'!M311)","v":6.0957425777277212}]
[null,"Number of Injection Wells Used",null,{"$f":"D47*'Input A1'!T194","v":4.5718069332957914},null,{"$f":"F47*'Input A1'!W194","v":5.5134957569728238},null,{"$f":"H47*'Input A1'!Y194","v":4.5718069332957914},null,{"$f":"J47*'Input A1'!Z194","v":4.5718069332957914}]
[null,"# of Successful Exploration Wells",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0},null,{"$f":"'Summary A1'!L73","v":0},null,{"$f":"'Summary A1'!M73","v":0}]
[null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2},null,{"$f":"'Summary A1'!L96","v":3},null,{"$f":"'Summary A1'!M96","v":3}]
[null,"# of Successful Production Wells Drilled",null,{"$f":"D47-D49-D50","v":3.0957425777277212},null,{"$f":"F47-F49-F50","v":5.3513276759637654},null,{"$f":"H47-H49-H50","v":3.0957425777277212},null,{"$f":"J47-J49-J50","v":3.0957425777277212},null,null,null,null,null,null,{"$f":"'Input A1'!A197","v":1}]
[null,"Number of Production Wells Drilled",null,{"$f":"'Summary A1'!H115","v":4.6292524799324237},null,{"$f":"'Summary A1'!J115","v":6.9810511909042532},null,{"$f":"'Summary A1'!L115","v":4.6292524799324237},null,{"$f":"'Summary A1'!M115","v":4.6292524799324237},null,null,null,null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":2.4999999999999996},{"$f":"'Well Field Dvlpmnt A1'!F17/1000","v":2.4999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q52<3,3,IF(Q52<5,4,5))","v":3},{"$f":"IF(R52<3,3,IF(R52<5,4,5))","v":3}]
[null,"Production Well Cost Used","$/well",{"$f":"'Input A1'!T225","v":6056549.1908802213},null,{"$f":"'Input A1'!W225","v":3633929.5145281325},null,{"$f":"'Input A1'!Y225","v":6056549.1908802213},null,{"$f":"'Input A1'!Z225","v":6056549.1908802213},null,null,null,null,null,null,{"$f":"'Input A1'!A198","v":0},{"$f":"'Input A1'!A199","v":0},"s","l"]
[null,"Injection Well Cost Used","$/well",{"$f":"'Input A1'!T228","v":6056549.1908802213},null,{"$f":"'Input A1'!W228","v":3633929.5145281325},null,null,{"$f":"'Input A1'!Y228","v":6056549.1908802213},null,{"$f":"'Input A1'!Z228","v":6056549.1908802213},null,null,null,null,null,{"$f":"'Input A1'!A299","v":0},{"$f":"'Input A1'!A316","v":0},"p","o"]
[null,"Total Drilling Costs - Well Field Development",null,{"$f":"D54*D52+D55*D48","v":55726668.944428191},null,{"$f":"F54*F52+F55*F48","v":45404302.924547903}]
[]
[]
[null,"ESTIMATED WELL CONFIGURATION",null,"PRODUCTION WELL",null,"INJECTION WELL",null,"PROD WELL","INJECT WELL","PROD WELL","INJECT WELL"]
[null,"Bottom Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E18","v":"Open Hole"},null,{"$f":"'Well Field Dvlpmnt A2'!G18","v":"Open Hole"},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E18","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A2 10%'!G18","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A2 90%'!E18","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A2 90%'!G18","v":"Open Hole"},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E132","v":1230.3112499999997},null,{"$f":"'Well Field Dvlpmnt A2'!G132","v":1230.3112499999997},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132","v":1230.3112499999997},{"$f":"'Well Field Dvlpmnt A2 10%'!G132","v":1230.3112499999997},{"$f":"'Well Field Dvlpmnt A2 90%'!E132","v":1230.3112499999997},{"$f":"'Well Field Dvlpmnt A2 90%'!G132","v":1230.3112499999997},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,0,IF(Q53=5,1,2)))","v":0},{"$f":"IF(Q$54=1=0,U61,X61)","v":36},{"$f":"IF(Q54=1,V61,Y61)","v":30},null,36,30,null,36,30,null,{"$f":"V61+3*2","v":36},36,{"$f":"Y61+3*2","v":36},36]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E133","v":8202.0749999999989},null,{"$f":"'Well Field Dvlpmnt A2'!G133","v":8202.0749999999989},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E133","v":8202.0749999999989},{"$f":"'Well Field Dvlpmnt A2 10%'!G133","v":8202.0749999999989},{"$f":"'Well Field Dvlpmnt A2 90%'!E133","v":8202.0749999999989},{"$f":"'Well Field Dvlpmnt A2 90%'!G133","v":8202.0749999999989},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,1,IF(Q53=5,2,3)))","v":0},{"$f":"IF(Q$54=1=0,U62,X62)","v":28},{"$f":"IF(Q54=1,V62,Y62)","v":24},null,26,20,null,{"$f":"IF(Q53=4,AD62,28)","v":28},24,null,{"$f":"V62+3*2","v":26},26,{"$f":"Y62+3*2","v":30},30]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E164)","v":0},null,{"$f":"('Well Field Dvlpmnt A2'!G164)","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E164","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G164","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E164","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G164","v":0},null,null,null,null,null,{"$f":"IF(Q53=3,1,IF(Q53=4,2,IF(Q53=5,3,4)))","v":1},{"$f":"IF(Q$54=1=0,U63,X63)","v":26},{"$f":"IF(Q54=1=0,V63,Y63)","v":18.625},null,{"$f":"IF(Q53=3,AB63,17.5)","v":20},13.5,null,{"$f":"IF(Q53=3,AD63,22)","v":26},18.625,null,19.5,20,{"$f":"Y63+3*2","v":24.625},26]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E167","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G167","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E167","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G167","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E167","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G167","v":0},null,null,null,null,null,{"$f":"IF(Q53=3,2,IF(Q53,3,IF(Q53=5,4,5)))","v":2},{"$f":"IF(Q$54=1,U64,X64)","v":17},{"$f":"IF(Q54=1,V64,Y64)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E165","v":12.25},null,{"$f":"'Well Field Dvlpmnt A2'!G165","v":12.25},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E165","v":12.25},{"$f":"'Well Field Dvlpmnt A2 10%'!G165","v":12.25},{"$f":"'Well Field Dvlpmnt A2 90%'!E165","v":12.25},{"$f":"'Well Field Dvlpmnt A2 90%'!G165","v":12.25},null,null,null,null,null,{"$f":"IF(Q53=3,3,IF(Q53=4,4,IF(Q53=5,5,6)))","v":3},{"$f":"IF(Q$54=1,U65,X65)","v":12.25},{"$f":"IF(Q55=0,0,IF(Q54=1,V65,Y65))","v":0},null,8.5,7,null,12.25,9.625]
[null,"Intermediate Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q53<4,4,Q65+1)","v":4}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E187","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G187","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G187","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E187","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G187","v":0},null,null,null,null,null,{"$f":"IF(Q53<5,5,Q66+1)","v":5}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E188","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A2'!G188","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E188","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 10%'!G188","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 90%'!E188","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 90%'!G188","v":6971.7637499999992}]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E220)","v":0},null,{"$f":"+('Well Field Dvlpmnt A2'!G220)","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":0}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E224","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G224","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E224","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G224","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E224","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G224","v":0}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E221","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G221","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E221","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G221","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E221","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G221","v":0},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"Upper Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,0,IF(R53=5,1,2)))","v":0},{"$f":"IF(R$54=1=0,U72,X72)","v":36},{"$f":"IF(R54=1,V72,Y72)","v":30},null,36,30,null,36,30,null,{"$f":"V72+3*2","v":36},36,{"$f":"Y72+3*2","v":36},36]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E243","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A2'!G243","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E243","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 10%'!G243","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 90%'!E243","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 90%'!G243","v":6971.7637499999992},null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,1,IF(R53=5,2,3)))","v":0},{"$f":"IF(R$54=1=0,U73,X73)","v":28},{"$f":"IF(R54=1,V73,Y73)","v":24},null,26,20,null,{"$f":"IF(R53=4,AD73,28)","v":28},24,null,{"$f":"V73+3*2","v":26},26,{"$f":"Y73+3*2","v":30},30]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E245","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A2'!G245","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 10%'!G245","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 90%'!E245","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A2 90%'!G245","v":6971.7637499999992},null,null,null,null,null,{"$f":"IF(R53=3,1,IF(R53=4,2,IF(R53=5,3,4)))","v":1},{"$f":"IF(R$54=1=0,U74,X74)","v":26},{"$f":"IF(R54=1=0,V74,Y74)","v":18.625},null,{"$f":"IF(R53=3,AB74,17.5)","v":20},13.5,null,{"$f":"IF(R53=3,AD74,22)","v":26},18.625,null,19.5,20,{"$f":"Y74+3*2","v":24.625},26]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E279)","v":16},null,{"$f":"('Well Field Dvlpmnt A2'!G279)","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16},null,null,null,null,null,{"$f":"IF(R53=3,2,IF(R53,3,IF(R53=5,4,5)))","v":2},{"$f":"IF(R$54=1,U75,X75)","v":17},{"$f":"IF(R54=1,V75,Y75)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},null,{"$f":"('Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G283","v":14.688000000000001},null,null,null,null,null,{"$f":"IF(R53=3,3,IF(R53=4,4,IF(R53=5,5,6)))","v":3},{"$f":"IF(R$54=1,U76,X76)","v":12.25},{"$f":"IF(R55=0,0,IF(R54=1,V76,Y76))","v":0},null,8.5,7,null,12.25,9.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E280","v":20},null,{"$f":"'Well Field Dvlpmnt A2'!G280","v":20},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 10%'!G280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!G280","v":20},null,null,null,null,null,{"$f":"IF(R53<4,4,Q76+1)","v":4}]
[null,"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53<5,5,Q77+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E302","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G302","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E302","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G302","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E302","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G302","v":0}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E304","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G304","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E304","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G304","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E304","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G304","v":0}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E336","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G336","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E336","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G336","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E336","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G336","v":0}]
[null,"Casing ID","inch",{"$f":"IF(D81=0,0,'Well Field Dvlpmnt A2'!E340)","v":0},null,{"$f":"IF(F81=0,0,'Well Field Dvlpmnt A2'!G340)","v":0},null,{"$f":"IF(H81=0,0,'Well Field Dvlpmnt A2 10%'!E340)","v":0},{"$f":"IF(I81=0,0,'Well Field Dvlpmnt A2 10%'!G340)","v":0},{"$f":"IF(J81=0,0,'Well Field Dvlpmnt A2 90%'!E340)","v":0},{"$f":"IF(K81=0,0,'Well Field Dvlpmnt A2 90%'!G340)","v":0},null,null,null,null,null,"BH",{"$f":"R65","v":12.25},{"$f":"S65","v":0},null,{"$f":"R76","v":12.25},{"$f":"S76","v":0}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E337","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G337","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E337","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G337","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E337","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G337","v":0},null,null,null,null,null,"IL",{"$f":"IF(Q53>3,R75,0)","v":0},{"$f":"IF(Q53>3,S75,0)","v":0},null,{"$f":"IF(R53>3,R75,0)","v":0},{"$f":"IF(R53>3,S75,0)","v":0}]
[null,"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UC",{"$f":"IF(Q53=3,R75,IF(Q53=4,R74,R73))","v":17},{"$f":"IF(Q53=3,S75,IF(Q53=4,S74,S73))","v":13.625},null,{"$f":"IF(R53=3,R75,IF(R53=4,R74,R73))","v":17},{"$f":"IF(R53=3,S75,IF(R53=4,S74,S73))","v":13.625}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E359","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G359","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G359","v":500}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E361","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G361","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G361","v":500}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E393","v":24},null,{"$f":"'Well Field Dvlpmnt A2'!G393","v":24},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E393","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!G393","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!E393","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!G393","v":24}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E397","v":22.75},null,{"$f":"'Well Field Dvlpmnt A2'!G397","v":22.75},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E397","v":22.75},{"$f":"'Well Field Dvlpmnt A2 10%'!G397","v":22.75},{"$f":"'Well Field Dvlpmnt A2 90%'!E397","v":22.75},{"$f":"'Well Field Dvlpmnt A2 90%'!G397","v":22.75}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E394","v":30},null,{"$f":"'Well Field Dvlpmnt A2'!G394","v":30},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E394","v":30},{"$f":"'Well Field Dvlpmnt A2 10%'!G394","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!E394","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!G394","v":30}]
[null,"Conductor"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E416","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G416","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G416","v":50}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E417","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G417","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G417","v":50}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E447","v":34},null,{"$f":"'Well Field Dvlpmnt A2'!G447","v":34},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E447","v":34},{"$f":"'Well Field Dvlpmnt A2 10%'!G447","v":34},{"$f":"'Well Field Dvlpmnt A2 90%'!E447","v":34},{"$f":"'Well Field Dvlpmnt A2 90%'!G447","v":34}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E448","v":32.5},null,{"$f":"'Well Field Dvlpmnt A2'!G448","v":32.5},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E448","v":32.5},{"$f":"'Well Field Dvlpmnt A2 10%'!G448","v":32.5},{"$f":"'Well Field Dvlpmnt A2 90%'!E448","v":32.5},{"$f":"'Well Field Dvlpmnt A2 90%'!G448","v":32.5}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E449","v":40},null,{"$f":"'Well Field Dvlpmnt A2'!G449","v":40},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E449","v":40},{"$f":"'Well Field Dvlpmnt A2 10%'!G449","v":40},{"$f":"'Well Field Dvlpmnt A2 90%'!E449","v":40},{"$f":"'Well Field Dvlpmnt A2 90%'!G449","v":40}]
[]
[]
[null,"OTHER FIELD COSTS"]
[null,"Average distance from well to plant","ft",{"$f":"'Input A1'!E234","v":1640.415}]
[null,"Maximum pressure drop in Surface Piping","psid",{"$f":"'Input A1'!T235","v":5}]
[null,"Pipe diameter (ID)","ft",{"$f":"D108","v":0.88673374469798805},null,{"$f":"F108","v":0.88673374469798805}]
[null,"Calculated Surface Equipment Cost","$/well",{"$f":"D112","v":291475.72132786753},null,{"$f":"F112","v":291475.72132786753}]
[null,"Year of the Estimate",null,{"$f":"'Input A1'!T39","v":2011}]
[null,"PPI Index for Oil and Gas Wells (ref 2010)",null,{"$f":"Tables!M37","v":1.1255916692963082}]
[null,"Resource Depth",null,{"$f":"'Summary A1'!H53","v":8202.0749999999989}]
[null,"PPI for Steel Pipe",null,{"$f":"Tables!G37","v":1.8614183474300587}]
[]
[null,"Inside Pipe Diameter","ft",{"$f":"D207","v":0.88673374469798805},null,{"$f":"F207","v":0.88673374469798805}]
[null,"OD (assumes 0.375\" wall)","inch",{"$f":"D108*12+2*0.375","v":11.390804936375856},null,{"$f":"F108*12+2*0.375","v":11.390804936375856}]
[null,"IPE Piping Cost Estimate","$/ft",{"$f":" 0.4249*D109^2 - 0.0472*D109 + 40.863","v":95.456314730183138},null,{"$f":" 0.4249*F109^2 - 0.0472*F109 + 40.863","v":95.456314730183138}]
[null,"Current Piping Cost","$/ft",{"$f":"D110*D106","v":177.68413561682107},null,{"$f":"F110*D106","v":177.68413561682107}]
[null,"Cost per Well","$/well",{"$f":"D111*D115","v":291475.72132786753},null,{"$f":"F111*F115","v":291475.72132786753}]
[]
[null,null,null,"The following is a 5 iteration process to find the inside diameter of surface piping"]
[null,"L","ft",{"$f":"D99","v":1640.415},null,{"$f":"D115","v":1640.415}]
[null,"flow","gpm",{"$f":"'Summary A1'!H136","v":1520.9759256491075},null,{"$f":"'Summary A1'!J136","v":1520.9759256491075}]
[null,"rho","lb/cft",{"$f":"'GF Pumping A2'!G261","v":52.596708769135631},null,{"$f":"'GF Pumping A2'!M261","v":52.596708769135631}]
[null,"viscosity","lb/ft-s",{"$f":"'GF Pumping A2'!G262","v":8.2167908796309692E-5},null,{"$f":"'GF Pumping A2'!M262","v":8.2167908796309692E-5}]
[null,"max dP","psi",{"$f":"'Input A1'!T235","v":5},null,{"$f":"'Input A1'!T235","v":5}]
[null,null,"ft",{"$f":"D119*144/D117","v":13.689069465549991},null,{"$f":"F119*144/F117","v":13.689069465549991}]
[null,"D","inch",8,null,8]
[null,null,"ft",{"$f":"D121/12","v":0.66666666666666663},null,{"$f":"F121/12","v":0.66666666666666663}]
[null,"A","sq ft",{"$f":"PI()*(D122)^2/4","v":0.3490658503988659},null,{"$f":"PI()*(F122)^2/4","v":0.3490658503988659}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D123","v":9.7080744692531198},null,{"$f":"F$116/(7.4805*60)/F123","v":9.7080744692531198}]
[null,"Re",null,{"$f":"D$117*D122*D124/D$118","v":4142840.1351040984},null,{"$f":"F$117*F122*F124/F$118","v":4142840.1351040984}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D126/D122","v":2.2499999999999999E-4},null,{"$f":"F126/F122","v":2.2499999999999999E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D126/3.7+12/D125)","v":8.7242782715802107},null,{"$f":"-2*LOG(F126/3.7+12/F125)","v":8.7242782715802107}]
[null,null,"v",{"$f":"-2*LOG(D126/3.7+2.51*D128/D125)","v":8.6777709519917856},null,{"$f":"-2*LOG(F126/3.7+2.51*F128/F125)","v":8.6777709519917856}]
[null,null,"c",{"$f":"-2*LOG(D126/3.7+2.51*D129/D125)","v":8.678305184351526},null,{"$f":"-2*LOG(F126/3.7+2.51*F129/F125)","v":8.678305184351526}]
[null,null,"f",{"$f":"(D128-(D129-D128)^2/(D130-2*D129+D128))^-2","v":1.3277942084190425E-2},null,{"$f":"(F128-(F129-F128)^2/(F130-2*F129+F128))^-2","v":1.3277942084190425E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D132*4","v":24},null,{"$f":"F132*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D131","v":0.18589118917866596},null,{"$f":"14*F131","v":0.18589118917866596}]
[null,"∑K",null,{"$f":"D133*D134","v":4.4613885402879827},null,{"$f":"F133*F134","v":4.4613885402879827}]
[null,"∑f(L/D)",null,{"$f":"D135+D131*D$115/D122","v":37.133391586343841},null,{"$f":"F135+F131*F$115/F122","v":37.133391586343841}]
[null,"∑f(L/D)*D",null,{"$f":"D136*D122","v":24.755594390895894},null,{"$f":"F136*F122","v":24.755594390895894}]
[null,"D*","ft",{"$f":"(D137/D$120)*(D124^2/(2*32.174))","v":2.6486866100489879},{"$f":"(D138/D122)^0.25","v":1.4118236699008415},{"$f":"(F137/F$120)*(F124^2/(2*32.174))","v":2.6486866100489879},{"$f":"(F138/F122)^0.25","v":1.4118236699008415}]
[null,"D",null,{"$f":"D122*E138","v":0.94121577993389427},null,{"$f":"F122*G138","v":0.94121577993389427}]
[null,"A","sq ft",{"$f":"PI()*(D139)^2/4","v":0.69577413618647532},null,{"$f":"PI()*(F139)^2/4","v":0.69577413618647532}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D140","v":4.8704846790067142},null,{"$f":"F$116/(7.4805*60)/F140","v":4.8704846790067142}]
[null,"Re",null,{"$f":"D$117*D139*D141/D$118","v":2934389.2041384093},null,{"$f":"F$117*F139*F141/F$118","v":2934389.2041384093}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D143/D139","v":1.5936834379310464E-4},null,{"$f":"F143/F139","v":1.5936834379310464E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D143/3.7+12/D142)","v":8.7007466619911078},null,{"$f":"-2*LOG(F143/3.7+12/F142)","v":8.7007466619911078}]
[null,null,"v",{"$f":"-2*LOG(D143/3.7+2.51*D145/D142)","v":8.6378264299490866},null,{"$f":"-2*LOG(F143/3.7+2.51*F145/F142)","v":8.6378264299490866}]
[null,null,"c",{"$f":"-2*LOG(D143/3.7+2.51*D146/D142)","v":8.6388012344396294},null,{"$f":"-2*LOG(F143/3.7+2.51*F146/F142)","v":8.6388012344396294}]
[null,null,"f",{"$f":"(D145-(D146-D145)^2/(D147-2*D146+D145))^-2","v":1.3399683237595161E-2},null,{"$f":"(F145-(F146-F145)^2/(F147-2*F146+F145))^-2","v":1.3399683237595161E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D149*4","v":24},null,{"$f":"F149*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D148","v":0.18759556532633226},null,{"$f":"14*F148","v":0.18759556532633226}]
[null,"∑K",null,{"$f":"D150*D151","v":4.5022935678319742},null,{"$f":"F150*F151","v":4.5022935678319742}]
[null,"∑f(L/D)",null,{"$f":"D152+D148*D$115/D139","v":27.856174629774529},null,{"$f":"F152+F148*F$115/F139","v":27.856174629774529}]
[null,"∑f(L/D)*D",null,{"$f":"D153*D139","v":26.218671130137992},null,{"$f":"F153*F139","v":26.218671130137992}]
[null,"D*","ft",{"$f":"(D154/D$120)*(D141^2/(2*32.174))","v":0.70606723517762826},{"$f":"(D155/D139)^0.25","v":0.93065607097532077},{"$f":"(F154/F$120)*(F141^2/(2*32.174))","v":0.70606723517762826},{"$f":"(F155/F139)^0.25","v":0.93065607097532077}]
[null,"D",null,{"$f":"D139*E155","v":0.87594817969325023},null,{"$f":"F139*G155","v":0.87594817969325023}]
[null,"A","sq ft",{"$f":"PI()*(D156)^2/4","v":0.60262439749113816},null,{"$f":"PI()*(F156)^2/4","v":0.60262439749113816}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D157","v":5.6233323517161322},null,{"$f":"F$116/(7.4805*60)/F157","v":5.6233323517161322}]
[null,"Re",null,{"$f":"D$117*D156*D158/D$118","v":3153032.8933041729},null,{"$f":"F$117*F156*F158/F$118","v":3153032.8933041729}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D160/D156","v":1.7124300669536037E-4},null,{"$f":"F160/F156","v":1.7124300669536037E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D160/3.7+12/D159)","v":8.7062832604476963},null,{"$f":"-2*LOG(F160/3.7+12/F159)","v":8.7062832604476963}]
[null,null,"v",{"$f":"-2*LOG(D160/3.7+2.51*D162/D159)","v":8.6471385714779387},null,{"$f":"-2*LOG(F160/3.7+2.51*F162/F159)","v":8.6471385714779387}]
[null,null,"c",{"$f":"-2*LOG(D160/3.7+2.51*D163/D159)","v":8.6480004777156108},null,{"$f":"-2*LOG(F160/3.7+2.51*F163/F159)","v":8.6480004777156108}]
[null,null,"f",{"$f":"(D162-(D163-D162)^2/(D164-2*D163+D162))^-2","v":1.3371183027380268E-2},null,{"$f":"(F162-(F163-F162)^2/(F164-2*F163+F162))^-2","v":1.3371183027380268E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D166*4","v":24},null,{"$f":"F166*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D165","v":0.18719656238332374},null,{"$f":"14*F165","v":0.18719656238332374}]
[null,"∑K",null,{"$f":"D167*D168","v":4.4927174971997701},null,{"$f":"F167*F168","v":4.4927174971997701}]
[null,"∑f(L/D)",null,{"$f":"D169+D165*D$115/D156","v":29.533341719446806},null,{"$f":"F169+F165*F$115/F156","v":29.533341719446806}]
[null,"∑f(L/D)*D",null,{"$f":"D170*D156","v":25.869676919408153},null,{"$f":"F170*F156","v":25.869676919408153}]
[null,"D*","ft",{"$f":"(D171/D$120)*(D158^2/(2*32.174))","v":0.92868734717641144},{"$f":"(D172/D156)^0.25","v":1.0147236406699809},{"$f":"(F171/F$120)*(F158^2/(2*32.174))","v":0.92868734717641144},{"$f":"(F172/F156)^0.25","v":1.0147236406699809}]
[null,"D",null,{"$f":"D156*E172","v":0.8888453259365775},null,{"$f":"F156*G172","v":0.8888453259365775}]
[null,"A","sq ft",{"$f":"PI()*(D173)^2/4","v":0.62050068795470248},null,{"$f":"PI()*(F173)^2/4","v":0.62050068795470248}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D174","v":5.4613271767923379},null,{"$f":"F$116/(7.4805*60)/F174","v":5.4613271767923379}]
[null,"Re",null,{"$f":"D$117*D173*D175/D$118","v":3107282.3840216757},null,{"$f":"F$117*F173*F175/F$118","v":3107282.3840216757}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D177/D173","v":1.6875827055955409E-4},null,{"$f":"F177/F173","v":1.6875827055955409E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D177/3.7+12/D176)","v":8.7051864043628147},null,{"$f":"-2*LOG(F177/3.7+12/F176)","v":8.7051864043628147}]
[null,null,"v",{"$f":"-2*LOG(D177/3.7+2.51*D179/D176)","v":8.6452896127105987},null,{"$f":"-2*LOG(F177/3.7+2.51*F179/F176)","v":8.6452896127105987}]
[null,null,"c",{"$f":"-2*LOG(D177/3.7+2.51*D180/D176)","v":8.6461734587392254},null,{"$f":"-2*LOG(F177/3.7+2.51*F180/F176)","v":8.6461734587392254}]
[null,null,"f",{"$f":"(D179-(D180-D179)^2/(D181-2*D180+D179))^-2","v":1.33768360117585E-2},null,{"$f":"(F179-(F180-F179)^2/(F181-2*F180+F179))^-2","v":1.33768360117585E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D183*4","v":24},null,{"$f":"F183*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D182","v":0.187275704164619},null,{"$f":"14*F182","v":0.187275704164619}]
[null,"∑K",null,{"$f":"D184*D185","v":4.4946168999508558},null,{"$f":"F184*F185","v":4.4946168999508558}]
[null,"∑f(L/D)",null,{"$f":"D186+D182*D$115/D173","v":29.182334555558551},null,{"$f":"F186+F182*F$115/F173","v":29.182334555558551}]
[null,"∑f(L/D)*D",null,{"$f":"D187*D173","v":25.938581669625687},null,{"$f":"F187*F173","v":25.938581669625687}]
[null,"D*","ft",{"$f":"(D188/D$120)*(D175^2/(2*32.174))","v":0.87828129698394131},{"$f":"(D189/D173)^0.25","v":0.997015385924789},{"$f":"(F188/F$120)*(F175^2/(2*32.174))","v":0.87828129698394131},{"$f":"(F189/F173)^0.25","v":0.997015385924789}]
[null,"D",null,{"$f":"D173*E189","v":0.88619246566610166},null,{"$f":"F173*G189","v":0.88619246566610166}]
[null,"A","sq ft",{"$f":"PI()*(D190)^2/4","v":0.61680230515202616},null,{"$f":"PI()*(F190)^2/4","v":0.61680230515202616}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D191","v":5.4940736149001843},null,{"$f":"F$116/(7.4805*60)/F191","v":5.4940736149001843}]
[null,"Re",null,{"$f":"D$117*D190*D192/D$118","v":3116584.1850469471},null,{"$f":"F$117*F190*F192/F$118","v":3116584.1850469471}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D194/D190","v":1.6926345665470459E-4},null,{"$f":"F194/F190","v":1.6926345665470459E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D194/3.7+12/D193)","v":8.7054119075007588},null,{"$f":"-2*LOG(F194/3.7+12/F193)","v":8.7054119075007588}]
[null,null,"v",{"$f":"-2*LOG(D194/3.7+2.51*D196/D193)","v":8.6456695735737679},null,{"$f":"-2*LOG(F194/3.7+2.51*F196/F193)","v":8.6456695735737679}]
[null,null,"c",{"$f":"-2*LOG(D194/3.7+2.51*D197/D193)","v":8.6465488915438034},null,{"$f":"-2*LOG(F194/3.7+2.51*F197/F193)","v":8.6465488915438034}]
[null,null,"f",{"$f":"(D196-(D197-D196)^2/(D198-2*D197+D196))^-2","v":1.3375674088718778E-2},null,{"$f":"(F196-(F197-F196)^2/(F198-2*F197+F196))^-2","v":1.3375674088718778E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D200*4","v":24},null,{"$f":"F200*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D199","v":0.1872594372420629},null,{"$f":"14*F199","v":0.1872594372420629}]
[null,"∑K",null,{"$f":"D201*D202","v":4.49422649380951},null,{"$f":"F201*F202","v":4.49422649380951}]
[null,"∑f(L/D)",null,{"$f":"D203+D199*D$115/D190","v":29.253697218663042},null,{"$f":"F203+F199*F$115/F190","v":29.253697218663042}]
[null,"∑f(L/D)*D",null,{"$f":"D204*D190","v":25.92440606805658},null,{"$f":"F204*F190","v":25.92440606805658}]
[null,"D*","ft",{"$f":"(D205/D$120)*(D192^2/(2*32.174))","v":0.88835956625405055},{"$f":"(D206/D190)^0.25","v":1.000610791733012},{"$f":"(F205/F$120)*(F192^2/(2*32.174))","v":0.88835956625405055},{"$f":"(F206/F190)^0.25","v":1.000610791733012}]
[null,"D",null,{"$f":"D190*E206","v":0.88673374469798805},null,{"$f":"F190*G206","v":0.88673374469798805}]

{"sheet":"Well Field Dvlpmnt A2","index":30,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[0,37,0,42],[0,30,0,35],[0,16,0,21],[0,23,0,28],[30,16,30,21],[30,23,30,28],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21]]}
[{"$f":"'Input A1'!A75","v":0},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":0},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":4.5},{"$f":"MIN(S4:S26)","v":16},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":24},null,null,{"$f":"MIN(Y4:Y26)","v":4.5},{"$f":"MIN(Z4:Z24)","v":16},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":24},null,null,{"$f":"MIN(AF4:AF78)","v":3.75},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":3.75},{"$f":"MIN(AJ4:AJ78)","v":32},null,null,{"$f":"MIN(AM4:AM78)","v":3.75},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":3.75},{"$f":"MIN(AQ4:AQ78)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":4.5},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":4.5},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(G5-E5)/E5","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409},null,null,null,null,null,null,null,null,4.2759999999999998,5,5,10000,10000,10000,10000,null,5,5,10000,10000,10000,10000,null,3.875,3.875,3.875,10000,3.875,10000,null,3.875,3.875,3.875,10000,3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,5.5,10000,10000,10000,10000,null,5.5,5.5,10000,10000,10000,10000,null,4.125,4.125,4.125,10000,4.125,10000,null,4.125,4.125,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,6.625,10000,10000,10000,10000,null,6.625,6.625,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,7,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,7.625,10000,10000,10000,10000,null,4.625,4.625,4.625,10000,4.625,10000,null,4.625,4.625,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,7.75,10000,10000,10000,10000,null,4.75,4.75,4.75,10000,4.75,10000,null,4.75,4.75,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,4.875,4.875,10000,4.875,10000,null,4.875,4.875,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,5,5,10000,5,10000,null,5,5,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,5.25,5.25,10000,5.25,10000,null,5.25,5.25,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,5.375,5.375,10000,5.375,10000,null,5.375,5.375,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!D16","v":8202.0749999999989},null,{"$f":"'Well Field Dvlpmnt A1'!F16","v":8202.0749999999989},null,null,null,null,null,null,null,null,12.347,13.375,13.375,10000,10000,10000,10000,null,13.375,13.375,10000,10000,10000,10000,null,5.5,5.5,5.5,10000,5.5,10000,null,5.5,5.5,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":0},{"$f":"A17*B17","v":0},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,5.625,5.625,10000,5.625,10000,null,5.625,5.625,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,5.75,5.75,10000,5.75,10000,null,5.75,5.75,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":0},{"$f":"'Input A1'!D197","v":0},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Open Hole"},null,{"$f":"IF(B18=1,N1,N2)","v":"Open Hole"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,5.875,5.875,10000,5.875,10000,null,5.875,5.875,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!C205>H19,H19,'Input A1'!C205)","v":12.25},null,{"$f":"IF('Input A1'!D205>I19,I19,'Input A1'!D205)","v":12.25},{"$f":"IF(A18=1,H17,H18)","v":14.5},{"$f":"IF(B18=1,I17,I18)","v":14.5},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,6,6,10000,6,10000,null,6,6,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,6.125,6.125,10000,6.125,10000,null,6.125,6.125,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,6.25,6.25,10000,6.25,10000,null,6.25,6.25,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,6.4375,6.4375,10000,6.4375,10000,null,6.4375,6.4375,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,6.5,6.5,10000,6.5,10000,null,6.5,6.5,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,6.75,6.75,10000,6.75,10000,null,6.75,6.75,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,7.4375,7.4375,10000,7.4375,10000,null,7.4375,7.4375,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,7.5,7.5,10000,7.5,10000,null,7.5,7.5,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,7.625,7.625,10000,7.625,10000,null,7.625,7.625,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,7.875,7.875,10000,7.875,10000,null,7.875,7.875,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,8.25,8.25,10000,8.25,10000,null,8.25,8.25,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,8.375,8.375,10000,8.375,10000,null,8.375,8.375,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,8.5,10000,8.5,10000,null,8.5,8.5,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,8.625,10000,8.625,10000,null,8.625,8.625,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":3.92},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":22.75},null,null,{"$f":"MIN(Y34:Y56)","v":3.92},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":22.75},null,8.75,8.75,8.75,10000,8.75,10000,null,8.75,8.75,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":3.92},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":3.92},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,8.875,10000,8.875,10000,null,8.875,8.875,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,10000,null,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,10000,null,9,9,9,10000,9,10000,null,9,9,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,{"$f":"IF($AE36<=E$164+2*E$166-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$220+2*E$222-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$279+2*E$281-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$336+2*E$338-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$393+2*E$395-0.001,10000,$AE36)","v":10000},null,9.25,{"$f":"IF($AL36<=G$164+2*G$166-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$220+2*G$222-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$279+2*G$281-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$336+2*G$338-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$393+2*G$395-0.001,10000,$AE36)","v":10000}]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":4884108.1760712294},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":4753291.6202624766},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,9.375,9.375,10000,9.375,10000,null,9.375,9.375,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":20.318111624999997},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":20.318111624999997},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,9.5,9.5,10000,9.5,10000,null,9.5,9.5,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":44.628325533602016},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":44.388047755824239},null,null,null,null,null,null,null,null,6.875,7.625,6.875,6.875,10000,6.875,10000,null,7.625,6.875,6.875,10000,6.875,10000,null,9.625,9.625,9.625,10000,9.625,10000,null,9.625,9.625,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,6.56,10000,6.56,10000,null,7.75,6.56,6.56,10000,6.56,10000,null,9.75,9.75,9.75,10000,9.75,10000,null,9.75,9.75,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,9.875,9.875,10000,9.875,10000,null,9.875,9.875,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10.375,10.375,10000,10.375,10000,null,10.375,10.375,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10.625,10.625,10000,10.625,10000,null,10.625,10.625,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,11,11,10000,11,10000,null,11,11,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,12.347,10000,null,13.375,12.347,12.347,10000,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,10000,null,20,18.73,18.73,18.73,18.73,10000,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,17.25,10000,null,17.25,17.25,17.25,10000,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,17.5,10000,null,17.5,17.5,17.5,10000,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,18,10000,null,18,18,18,10000,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0615309197867684},null,{"$f":"J469","v":1.0615309197867684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,18.125,10000,null,18.125,18.125,18.125,10000,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,18.25,10000,null,18.25,18.25,18.25,10000,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,18.5,10000,null,18.5,18.5,18.5,10000,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,19.25,10000,null,19.25,19.25,19.25,10000,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$279+2*E$281-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$279+2*G$281-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,22.25,22.25,10000,null,22.25,22.25,22.25,22.25,22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0615309197867684},null,{"$f":"G23*G62","v":1.0615309197867684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,10000,null,26,26,26,26,26,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,10000,null,27,27,27,27,27,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,10000,null,28,28,28,28,28,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF($AE76<=E$164+2*E$166-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$220+2*E$222-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$279+2*E$281-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$336+2*E$338-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$393+2*E$395-0.001,10000,$AE76)","v":32},null,32,{"$f":"IF($AL76<=G$164+2*G$166-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$220+2*G$222-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$279+2*G$281-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$336+2*G$338-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$393+2*G$395-0.001,10000,$AE76)","v":32}]
[null,null,"Bit life","hrs",100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF($AE77<=E$164+2*E$166-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$220+2*E$222-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$279+2*E$281-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$336+2*E$338-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$393+2*E$395-0.001,10000,$AE77)","v":34},null,34,{"$f":"IF($AL77<=G$164+2*G$166-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$220+2*G$222-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$279+2*G$281-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$336+2*G$338-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$393+2*G$395-0.001,10000,$AE77)","v":34}]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IF($AE78<=E$164+2*E$166-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$220+2*E$222-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$279+2*E$281-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$336+2*E$338-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$393+2*E$395-0.001,10000,$AE78)","v":36},null,36,{"$f":"IF($AL78<=G$164+2*G$166-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$220+2*G$222-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$279+2*G$281-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$336+2*G$338-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$393+2*G$395-0.001,10000,$AE78)","v":36}]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Minimum Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,{"$f":"E91","v":2}]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,{"$f":"E106","v":2}]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,{"$f":"E123","v":10000}]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1230.3112499999997},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1230.3112499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":8202.0749999999989},null,{"$f":"G15","v":8202.0749999999989}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":49.21244999999999},null,{"$f":"G132/(G135*G136)","v":49.21244999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":15.17383875},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":15.17383875}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":11.29984675},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":11.29984675}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":87.686135499999992},null,{"$f":"(G137+G141+G142+G143)","v":87.686135499999992}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":26.606224999999995},null,{"$f":"((G132/G$110)+G$106)*B112","v":26.606224999999995}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.640415},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.640415}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":16.404149999999998},null,{"$f":"G$89*G133/G$92*B112","v":16.404149999999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":0},null,{"$f":"(G132/G$79)*B162","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":0},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":0},null,{"$f":"(G173/G152+2)*B162*$A$1","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":0},null,{"$f":"$A$1*G$81*B162","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":0},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":0},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":0},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":50},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":183.33692549999998},null,{"$f":"SUM(G144:G151,G155:G158)","v":183.33692549999998}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":183.33692549999998},null,{"$f":"G159*G160","v":183.33692549999998}]
[{"$f":"A18","v":0},{"$f":"B18","v":0},null,"day",{"$f":"E161/24","v":7.6390385624999988},null,{"$f":"G161/24","v":7.6390385624999988}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":0},null,{"$f":"IF($B162=0,0,G19)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":0},null,{"$f":"IF($B162=0,0,Y3)","v":0}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":12.25},null,{"$f":"IF(B162=1,AM3,G19)","v":12.25}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":0},null,{"$f":"IF(B162=1,Y33,0)","v":0}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":0},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E168*E132","v":0},null,{"$f":"G168*G132*B162","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0},null,{"$f":"0.5*(G164-G167)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":0},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":0},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":0},null,{"$f":"G172*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":26315.01606728369},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":26315.01606728369}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":37453.266225777072},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":37453.266225777072}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":0},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":0},null,{"$f":"E180/E175","v":0},{"$f":"G180/G175","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":46797.413793103449},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":46797.413793103449}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":317344.43161841604},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":317344.43161841604}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":549778.39279078715},null,{"$f":"SUM(G178:G183)","v":549778.39279078715}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":6971.7637499999992},null,{"$f":"G15-G132","v":6971.7637499999992}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":12.375},null,{"$f":"G165+0.125","v":12.375}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":6971.7637499999992},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":6971.7637499999992}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":6471.7637499999992},null,{"$f":"G245-IF(B16=1,G304,G361)","v":6471.7637499999992}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":6971.7637499999992},null,{"$f":"G188-G187","v":6971.7637499999992}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":258.87054999999998},null,{"$f":"G244/(G247*G248)","v":258.87054999999998}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":3},null,{"$f":"ROUNDUP(G249/G250,0)","v":3}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":6},null,{"$f":"(G$96*G251)","v":6}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":22.415291249999999},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":22.415291249999999}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":36},null,{"$f":"G251*G$102+G252*G$93","v":36}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":33.392702249999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":33.392702249999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":350.67854349999999},null,{"$f":"(G249+G253+G254+G255)","v":350.67854349999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":23.572545833333329},null,{"$f":"((G244/G$109)+G$106)*B114","v":23.572545833333329}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.3943527499999999},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.3943527499999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":13.943527499999998},null,{"$f":"G$89*G245/G$92*B114","v":13.943527499999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":46.478424999999994},null,{"$f":"(G243/G$79)","v":46.478424999999994}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":12.951220889781812},null,{"$f":"(G289/G264+2)","v":12.951220889781812}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24.951220889781812},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24.951220889781812}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":13.943527499999998},null,{"$f":"G$91*G245/G$92","v":13.943527499999998}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":9.5774109999999997},null,{"$f":"(0.0002*(G245)+1)*G$98","v":9.5774109999999997}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":625.53955397311518},null,{"$f":"SUM(G256:G263,G267:G270)","v":625.53955397311518}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":625.53955397311518},null,{"$f":"G271*G272","v":625.53955397311518}]
[null,null,null,"day",{"$f":"E273/24","v":26.064148082213134},null,{"$f":"G273/24","v":26.064148082213134}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":12.425000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":13.3675}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":0},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":0},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.875},null,{"$f":"G222*1.5","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":750185.3032569323},null,{"$f":"G284*G245","v":750185.3032569323}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":8213.4156673363595},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":8213.4156673363595}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1462.8679976073722},null,{"$f":"G288*7.4805/42","v":1462.8679976073722}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":167950.58115803334},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":167950.58115803334}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":143845.23042511201},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":143845.23042511201}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":1099487.6423047166},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":1099487.6423047166},null,{"$f":"E295/E291","v":785348.31593194045},{"$f":"G295/G291","v":785348.31593194045}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":567293.86705438257},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":567293.86705438257}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":1118958.1529373291},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":1118958.1529373291}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":3219403.7389657809},null,{"$f":"SUM(G293:G298)","v":3219403.7389657809}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.875},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing:  I1"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.7671458676442588},null,{"$f":"(G403/G380+2)","v":3.7671458676442588}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":20.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":21.35},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":24},null,{"$f":"AC3","v":24},null,{"$f":"if","v":{"$error":"#NAME?"}}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":30},null,{"$f":"G393+2*G395","v":30}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":22.75},null,{"$f":"AC33","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":156.1762884377348},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E398*E361","v":78088.144218867397},null,{"$f":"G398*G361","v":78088.144218867397}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.625},null,{"$f":"0.5*(G393-G397)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1019313907221109},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1325.359400733194},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1325.359400733194}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":236.05597612344422},null,{"$f":"G402*7.4805/42","v":236.05597612344422}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":59082.152798852127},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":90128.171917800384},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":90128.171917800384},null,{"$f":"E409/E405","v":90128.171917800384},{"$f":"G409/G405","v":90128.171917800384}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":130787.42420028904},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":130787.42420028904}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":699360.39061307651},null,{"$f":"SUM(G407:G412)","v":568543.83480432339}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":328.08299999999997},{"$f":"G421+G365+G308+G249+G192+G137","v":328.08299999999997}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2421644337142133},null,{"$f":"(G456/G436+2)","v":2.2421644337142133}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":34},null,{"$f":"G394+2*2","v":34}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":32.5},null,{"$f":"G447- 2*0.75","v":32.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":40},null,{"$f":"G447+2*G450","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":266.58540785735266},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":266.58540785735266}]
[null,null,null,"lb",{"$f":"E451*E416","v":13329.270392867633},null,{"$f":"G451*G416","v":13329.270392867633}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":181.62332528565992},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":181.62332528565992}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":32.348411542842356},null,{"$f":"G455*7.4805/42","v":32.348411542842356}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":92015.706682110555},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":17910.819344429659},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":17910.819344429659},null,{"$f":"E462/E458","v":17910.819344429659},{"$f":"G462/G458","v":17910.819344429659}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":3363.3949126974057},null,{"$f":"G455/27*500","v":3363.3949126974057}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":246582.16696633858},null,{"$f":"SUM(G460:G465)","v":246582.16696633858}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":893387.30719417054},{"$f":"J462+J409+J352+J295+J236+J180","v":893387.30719417054}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":841602.71786866733},{"$f":"G169+G226+G285+G342+G399+G452","v":841602.71786866733}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":4884108.1760712285},null,{"$f":"SUM(G470:G476)","v":4753291.6202624757},null,{"$f":"I467/I468","v":1.0615309197867684},{"$f":"J467/J468","v":1.0615309197867684}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":345363.45670627971},null,{"$f":"G460+G407+G350+G293+G234+G178","v":345363.45670627971}]
[null,null,"Mud Cost",null,211733.27542009251,null,210828.45908645465]
[null,null,"Casing Cost",null,1207526.6335669467,null,1207526.6335669467,null,{"$f":"E472/I468","v":1.4347941230809833},{"$f":"G472/J468","v":1.4347941230809833}]
[null,null,"Cement Cost",null,748242.09996047243,null,748242.09996047243]
[null,null,"Rig Cost",null,1836654.4284235707,null,1828610.9540346623]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":6},null,{"$f":"G139+G194+G251+G310+G367+G423","v":6}]

{"sheet":"GF Pumping A1","index":31,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[]
[]
[]
[{"$f":"'Input A1'!A75","v":0},"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[{"$f":"'Input A1'!A398","v":0},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(F8-D8)/D8","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409}]
[null,"Resource Type",null,{"$f":"IF(A4=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A5=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000}]
[]
[]
[null,"GF PUMPING","Units","Reference",null,"Improved",null,0.1,0.9]
[]
[null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":80},null,{"$f":"'Summary A1'!J134","v":80},null,{"$f":"'Summary A1'!L134","v":80},{"$f":"'Summary A1'!M134","v":80},{"$f":"'Summary A1'!N134","v":0},{"$f":"'Summary A1'!O134","v":0},{"$f":"'Summary A1'!P134","v":0}]
[null,null,"lb/h",{"$f":"'Summary A1'!H135","v":634930.55999999994},null,{"$f":"'Summary A1'!J135","v":634930.55999999994},null,{"$f":"'Summary A1'!L135","v":634930.55999999994},{"$f":"'Summary A1'!M135","v":634930.55999999994}]
[null,null,"gpm",{"$f":"'Summary A1'!H136","v":1520.9759256491075},null,{"$f":"'Summary A1'!J136","v":1520.9759256491075},null,{"$f":"'Summary A1'!L136","v":1520.9759256491075},{"$f":"'Summary A1'!M136","v":1520.9759256491075}]
[null,"Injection Well Flow Rate","lb/h",{"$f":"'Summary A1'!H140","v":656505.80916985485},null,{"$f":"'Summary A1'!J140","v":657618.33562678425},null,{"$f":"'Summary A1'!L140","v":656505.80916985485},{"$f":"'Summary A1'!M140","v":656505.80916985485}]
[null,null,"kg/s",{"$f":"'Summary A1'!H139","v":82.718438900764824},null,{"$f":"'Summary A1'!J139","v":82.858615043104464},null,{"$f":"'Summary A1'!L139","v":82.718438900764824},{"$f":"'Summary A1'!M139","v":82.718438900764824}]
[null,null,"gpm",{"$f":"'Summary A1'!H141","v":1572.659427191749},null,{"$f":"'Summary A1'!J141","v":1575.324483914861},null,{"$f":"'Summary A1'!L141","v":1572.659427191749},{"$f":"'Summary A1'!M141","v":1572.659427191749}]
[null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":3870373.2484925054},null,{"$f":"'Summary A1'!J143","v":4667582.5980431717},null,{"$f":"'Summary A1'!L143","v":3870373.2484925054},{"$f":"'Summary A1'!M143","v":3870373.2484925054}]
[null,null,"kg/s",{"$f":"D22/(3600*2.20462)","v":487.65940621821773},null,{"$f":"F22/(3600*2.20462)","v":588.10621407710119},null,{"$f":"H22/(3600*2.20462)","v":487.65940621821773},487.65940621821773]
[null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":3001417.8101117061},null,{"$f":"'Summary A1'!J145","v":3625775.9031858053},null,{"$f":"'Summary A1'!L145","v":3001417.8101117061},{"$f":"'Summary A1'!M145","v":3001417.8101117061}]
[null,null,"kg/s",{"$f":"D24/(3600*2.20462)","v":378.17273247792087},null,{"$f":"F24/(3600*2.20462)","v":456.84062246880109},null,{"$f":"H24/(3600*2.20462)","v":378.17273247792087},378.17273247792087]
[{"$f":"'Input A1'!A303","v":1},null,null,{"$f":"IF(A26=1,IF(OR('Summary A1'!H206>2000,'Summary A1'!J206>2000),\"STOP - set depth exceeds max for lineshaft pump\",\" \"),\" \")","v":" "}]
[null,null,null,{"$f":"IF('Input A1'!A290=1,\" \",\"Review Production Well Casing Profile - used to calculate friction losses\")","v":" "}]
[null,"#of Casing/Liners above production interval",null,{"$f":"IF('Summary A1'!H119*3280.83<=6000,2,3)-1","v":2},null,{"$f":"D28","v":2},null,{"$f":"'Well Field Dvlpmnt A1'!H24","v":1},{"$f":"'Well Field Dvlpmnt A1'!J24","v":1}]
[null,"Total production intervals",null,{"$f":"D28+1","v":3},null,{"$f":"D29","v":3},null,{"$f":"H28+1","v":2},2]
[null,"Estimated Casing ID Above Production Interval","inch",{"$f":"IF(D29>2,'Well Field Dvlpmnt A1'!D70,'Well Field Dvlpmnt A1'!D76)","v":0},null,null,null,{"$f":"IF(H29>2,'Well Field Dvlpmnt A1'!H70,'Well Field Dvlpmnt A1'!H76)","v":14.688000000000001},{"$f":"IF(I29>2,'Well Field Dvlpmnt A1'!J70,'Well Field Dvlpmnt A1'!J76)","v":14.688000000000001}]
[{"$f":"IF('Input A1'!A197=0,'Input A1'!A219,'Input A1'!A299)","v":0},"Production Interval",null,{"$f":"IF('Input A1'!A298=1,'Input A1'!T299,'Input A1'!T205)","v":"Open Hole"},null,{"$f":"D31","v":"Open Hole"},null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Open Hole"}]
[{"$f":"IF(F31=\"Open Hole\",0,1)","v":0},"Production Interval Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D26","v":12.25},null,{"$f":"D32","v":12.25},null,{"$f":"'Well Field Dvlpmnt A1'!H26","v":12.25},{"$f":"'Well Field Dvlpmnt A1'!J26","v":12.25}]
[]
[null,"PRODUCTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":0},"Production Zone Casing Liner Diameter","inch",{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!D64,'Well Field Dvlpmnt A1'!D65)","v":12.25},null,{"$f":"D35","v":12.25},null,{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!H64,'Well Field Dvlpmnt A1'!H65)","v":12.25},{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!J64,'Well Field Dvlpmnt A1'!J65)","v":12.25}]
[{"$f":"'Well Field Dvlpmnt A2 10%'!A18","v":0},null,"cm",{"$f":"D35*2.54","v":31.115000000000002},null,{"$f":"D36","v":31.115000000000002},null,{"$f":"H35*2.54","v":31.115000000000002},31.115000000000002]
[{"$f":"'Well Field Dvlpmnt A2 90%'!A18","v":0},"Surface Roughness","ft",{"$f":"IF($A35=1,0.001,0.02)*1+0.005*0","v":0.02},null,{"$f":"D37","v":0.02},null,{"$f":"IF($A36=1,0.001,0.02)*1+0.005*0","v":0.02},{"$f":"IF($A37=1,0.001,0.02)*1+0.005*0","v":0.02},null,null,null,null,"changed from 0.005 to 0.001"]
[null," Production Zone Casing Length","meter",{"$f":"D39/3.28083","v":374.99999999999994},null,{"$f":"D38","v":374.99999999999994},null,{"$f":"H39/3.28083","v":374.99999999999994},374.99999999999994]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":1230.3112499999997},null,{"$f":"D39","v":1230.3112499999997},null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":1230.3112499999997},{"$f":"'Well Field Dvlpmnt A1'!J61","v":1230.3112499999997}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":0},null,{"$f":"D42","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":0},{"$f":"'Well Field Dvlpmnt A1'!J70","v":0}]
[null,null,"cm",{"$f":"D42*2.54","v":0},null,{"$f":"D43","v":0},null,{"$f":"H42*2.54","v":0},0]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D44","v":1.4999999999999999E-4},null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length Used","meter",{"$f":"D46/3.28083","v":0},null,{"$f":"D45","v":0},null,{"$f":"H46/3.28083","v":0},0]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},null,{"$f":"D46","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":0},{"$f":"'Well Field Dvlpmnt A1'!J67","v":0}]
[]
[null,"UPPER CASING"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,{"$f":"D49","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D49*2.54","v":37.307520000000004},null,{"$f":"D50","v":37.307520000000004},null,{"$f":"H49*2.54","v":37.307520000000004},37.307520000000004]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length of Upper Casing Liner","meter",{"$f":"D53/3.28083","v":2125},null,{"$f":"D52","v":2125},null,{"$f":"H53/3.28083","v":2125},2125]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D73","v":6971.7637499999992},null,{"$f":"D53","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A1'!H73","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A1'!J73","v":6971.7637499999992}]
[]
[null,"Pump Type (L-lineshaft, S-submersible)",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,{"$f":"D55","v":"Lineshaft"},null,{"$f":"'Input A1'!T303","v":"Lineshaft"},{"$f":"'Input A1'!T303","v":"Lineshaft"}]
[null,"Pump Depth","ft",{"$f":"'GF Pumping A2'!G253","v":0},null,{"$f":"'GF Pumping A2'!M253","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":0},{"$f":"'GF Pumping A2 10-90s'!M253","v":0}]
[null,"Flow per Well","lb/h",{"$f":"'Summary A1'!H135","v":634930.55999999994},null,{"$f":"'Summary A1'!J135","v":634930.55999999994},null,{"$f":"'Summary A1'!L135","v":634930.55999999994},{"$f":"'Summary A1'!M135","v":634930.55999999994}]
[null,"Pump Size","hp",{"$f":"'GF Pumping A2'!G280","v":0},null,{"$f":"'GF Pumping A2'!M280","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G280","v":0},{"$f":"'GF Pumping A2 10-90s'!M280","v":0}]
[null,"Pump Cost Adjustment",null,{"$f":"Tables!K37","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},{"$f":"D59","v":1.3245864232743867}]
[null,"Pump only cost",null,{"$f":"(12000*D59*(D58)^0.5)","v":0},null,{"$f":"(12000*F59*(F58)^0.5)","v":0},null,{"$f":"(12000*H59*(H58)^0.5)","v":0},0]
[null,"Installation cost (w/o casing)",null,{"$f":"('Input A1'!T310+'Input A1'!T309*D56)*IF(D56<1,0,1)","v":0},null,{"$f":"('Input A1'!W310+'Input A1'!W309*F56)*IF(F56<1,0,1)","v":0},null,{"$f":"('Input A1'!T310+'Input A1'!T309*H56)*IF(H56<1,0,1)","v":0},{"$f":"('Input A1'!T310+'Input A1'!T309*I56)*IF(I56<1,0,1)","v":0}]
[null,"Production casing cost",null,{"$f":"'Input A1'!T308*D56","v":0},null,{"$f":"'Input A1'!W308*F56","v":0},null,{"$f":"'Input A1'!T308*H56","v":0},{"$f":"'Input A1'!T308*I56","v":0}]
[null,"Installed Pump Cost",null,{"$f":"SUM(D60:D62)","v":0},null,{"$f":"SUM(F60:F62)","v":0},null,{"$f":"SUM(H60:H62)","v":0},0]
[]
[]
[null,"Production well head pressure","bar",{"$f":"'Summary A1'!H211","v":28.028233450715632},null,{"$f":"'Summary A1'!J211","v":28.028233450715632},null,{"$f":"'Summary A1'!L211","v":28.028233450715632},{"$f":"'Summary A1'!M211","v":28.028233450715632}]
[null,"Surface equipment ΔP for Binary conversion System"]
[null,"∆P's Used","bar",{"$f":"'Input A1'!C314","v":2.7579036347101478},null,{"$f":"'Input A1'!G314","v":2.7579036347101478},null,{"$f":"D68","v":2.7579036347101478},{"$f":"D68","v":2.7579036347101478}]
[null,null,"psid",{"$f":"'Input A1'!E314","v":40},null,{"$f":"'Input A1'!I314","v":40},null,{"$f":"D69","v":40},{"$f":"D69","v":40}]
[{"$f":"'Input A1'!A464","v":2},"Flash Plant LP","bar",{"$f":"IF(A70=2,'Input A1'!T490,'Input A1'!T488)","v":1.8569652399991048},null,{"$f":"IF(A70=2,'Input A1'!W490,'Input A1'!W488)","v":1.8569652399991048},null,{"$f":"IF(A70=2,'Input A1'!Y490,'Input A1'!Y488)","v":1.8569652399991048},{"$f":"IF(A70=2,'Input A1'!Z490,'Input A1'!Z488)","v":1.8569652399991048}]
[null,"Injection Well Surface Pressure Used","bar",{"$f":"IF(D66-D68<1.1,1.1,IF('Input A1'!$A398=1,D66-D68,D70))","v":1.8569652399991048},null,{"$f":"IF(F66-F68<1.1,1.1,IF('Input A1'!$A398=1,F66-F68,F70))","v":1.8569652399991048},null,{"$f":"IF(H66-H68<1.1,1.1,IF('Input A1'!$A398=1,H66-H68,H70))","v":1.8569652399991048},{"$f":"IF(I66-I68<1.1,1.1,IF('Input A1'!$A398=1,I66-I68,I70))","v":1.8569652399991048}]
[null,null,"psi",{"$f":"D71*14.50377","v":26.932996738941814},null,{"$f":"F71*14.50377","v":26.932996738941814},null,{"$f":"H71*14.50377","v":26.932996738941814},26.932996738941814]
[null,"Temperature Rise in Injection Well","C",{"$f":"'Summary A1'!H56*'Summary A1'!H134/'Summary A1'!H139","v":1.8760141210224359},null,{"$f":"'Summary A1'!J56*'Summary A1'!J134/'Summary A1'!J139","v":1.8728403723141958},null,{"$f":"'Summary A1'!L56*'Summary A1'!L134/'Summary A1'!L139","v":1.8760141210224359},{"$f":"'Summary A1'!M56*'Summary A1'!M134/'Summary A1'!M139","v":1.8760141210224359},null,null,null,"Not Used"]
[null,"Estimated Casing ID Above Injection Interval","inch",{"$f":"IF(D80>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,null,null,{"$f":"IF(H80>2,'Well Field Dvlpmnt A2 10%'!G224,'Well Field Dvlpmnt A2 10%'!G283)","v":14.688000000000001},{"$f":"IF(I80>2,'Well Field Dvlpmnt A2 90%'!G224,'Well Field Dvlpmnt A2 90%'!G283)","v":14.688000000000001}]
[]
[null,{"$f":"IF('Input A1'!A315=0,\"GETEM Estimates used for Injection interval\", \" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A315=1,'Input A1'!A316=1,'Input A1'!E317<=D74-2*0.25),\" \",IF(AND('Input A1'!A315=1,'Input A1'!A316=0,'Input A1'!I317<D74-2*0.25),\" \",IF('Input A1'!A315=0,\" \",\"This hole dimension too large\")))","v":" "},{"$f":"INPUT!R318","v":" "}]
[{"$f":"IF(D77=\"Open\",0,1)","v":1},"Injection Interval",null,{"$f":"IF('Input A1'!A315=1,'Input A1'!T316,'Input A1'!W205)","v":"Open Hole"},null,{"$f":"D77","v":"Open Hole"}]
[{"$f":"IF(F77=\"Open\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F63,'Well Field Dvlpmnt A1'!F65)","v":12.25},null,{"$f":"D78","v":12.25}]
[]
[null,"# of Intervals Injection Well",null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},null,{"$f":"D80","v":2},null,{"$f":"'Well Field Dvlpmnt A2 10%'!G16","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!G16","v":2}]
[]
[null,"INJECTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!B18","v":0},"Injection Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F64,'Well Field Dvlpmnt A1'!F65)","v":12.25},null,{"$f":"D83","v":12.25},null,{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!I64,'Well Field Dvlpmnt A1'!I65)","v":12.25},{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!K64,'Well Field Dvlpmnt A1'!K65)","v":12.25}]
[null,null,"cm",{"$f":"D83*2.54","v":31.115000000000002},null,{"$f":"D84","v":31.115000000000002},null,{"$f":"H83*2.54","v":31.115000000000002},{"$f":"I83*2.54","v":31.115000000000002}]
[null,"Surface Roughness","ft",{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":0.02},null,{"$f":"D85","v":0.02},null,{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":0.02},{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":0.02},null,null,null,null,"changed from 0.005 to 0.001"]
[null,"Injection Interval Length","meter",{"$f":"D87/3.28083","v":374.99999999999994},null,{"$f":"D86","v":374.99999999999994},null,{"$f":"H87/3.28083","v":374.99999999999994},{"$f":"I87/3.28083","v":374.99999999999994}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F61","v":1230.3112499999997},null,{"$f":"D87","v":1230.3112499999997},null,{"$f":"'Well Field Dvlpmnt A1'!I61","v":1230.3112499999997},{"$f":"'Well Field Dvlpmnt A1'!K61","v":1230.3112499999997}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Intermediate Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F69","v":0},null,{"$f":"D90","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!I69","v":0},{"$f":"'Well Field Dvlpmnt A1'!K69","v":0}]
[null,null,"cm",{"$f":"D90*2.54","v":0},null,{"$f":"D91","v":0},null,{"$f":"H90*2.54","v":0},{"$f":"I90*2.54","v":0}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Intermediate Casing/Liner Length","meter",{"$f":"D94/3.28083","v":0},null,{"$f":"D93","v":0},null,{"$f":"H94/3.28083","v":0},{"$f":"I94/3.28083","v":0}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F67","v":0},null,{"$f":"D94","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!I67","v":0},{"$f":"'Well Field Dvlpmnt A1'!K67","v":0}]
[]
[null,"UPPER INTERVAL"]
[null,"Upper Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F76","v":14.688000000000001},null,{"$f":"D97","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!I76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!K76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D97*2.54","v":37.307520000000004},null,{"$f":"D98","v":37.307520000000004},null,{"$f":"H97*2.54","v":37.307520000000004},{"$f":"I97*2.54","v":37.307520000000004}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D99","v":1.4999999999999999E-4}]
[null,"Length of Upper Casing/Liner","meter",{"$f":"D101/3.28083","v":2125},null,{"$f":"D100","v":2125},null,{"$f":"H101/3.28083","v":2125},{"$f":"I101/3.28083","v":2125}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F73","v":6971.7637499999992},null,{"$f":"D101","v":6971.7637499999992},null,{"$f":"'Well Field Dvlpmnt A1'!I73","v":6971.7637499999992},{"$f":"'Well Field Dvlpmnt A1'!K73","v":6971.7637499999992}]
[null,null,null,{"$f":"IF(OR(D100<0,D101<0),\"Upper casing length is <0 - decrease intermediate and/or injection zone casing length or reduce # of liners\",\" \")","v":" "}]
[]
[{"$f":"'Input A1'!A322","v":0},"Injection Pump Pressure Used","psi",{"$f":"'GF Pumping A2'!G118","v":299.83592913828039},null,{"$f":"'GF Pumping A2'!M118","v":300.41707667867308},null,{"$f":"'GF Pumping A2 10-90s'!G118","v":299.83592913828039},{"$f":"'GF Pumping A2 10-90s'!M118","v":299.83592913828039}]
[null,null,"bar",{"$f":"D104/14.50377","v":20.672964969678947},null,{"$f":"F104/14.50377","v":20.713033692527741},null,{"$f":"H104/14.50377","v":20.672964969678947},{"$f":"I104/14.50377","v":20.672964969678947}]
[]
[]
[null,"Input for Hydrostatic Pressure Calculation"]
[null,"CT","1/C",{"$f":"0.0009/D111","v":5.8096898534750038E-4}]
[null,"CP","1/bar",4.64E-10]
[null,"T correction",null,{"$f":" 30.796*'Input A1'!C77^-0.552","v":1.5491360514910699},null,1.7796611015866632]

{"sheet":"GF Pumping A2","index":32,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[[252,16,252,19]]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1'!D17","v":232.08677503378206},null,"psia",{"$f":"D10*14.50377","v":3366.1332051317172},null,"bar",{"$f":"'Reservoir A1'!J17","v":232.08677503378206},null,"psia",{"$f":"J10*14.50377","v":3366.1332051317172},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1'!D19","v":232.08677503378206},null,"psia",{"$f":"D11*14.50377","v":3366.1332051317172},null,"bar",{"$f":"'Reservoir A1'!J19","v":232.08677503378206},null,"psia",{"$f":"J11*14.50377","v":3366.1332051317172},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!H106","v":117.74508242468256},null,"F",{"$f":"D15*1.8+32","v":243.94114836442861},null,"C",{"$f":"Geofluid!I106","v":117.74508242468256},null,"F",{"$f":"J15*1.8+32","v":243.94114836442861}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!D71","v":1.8569652399991048},null,"psia",{"$f":"D16*14.50377","v":26.932996738941814},null,"bar",{"$f":"'GF Pumping A1'!F71","v":1.8569652399991048},null,"psia",{"$f":"J16*14.50377","v":26.932996738941814}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":944.84303562235425},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":58.984636202378645},null,"kg/m^3",{"$f":"M17*16.01846","v":944.84303562235425},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":58.984636202378645}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":1.5822618015898167E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":1.5822618015898167E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!H52","v":2500},null,"ft",{"$f":"'Summary A1'!H53","v":8202.0749999999989},null,"m",{"$f":"'Summary A1'!J52","v":2500},null,"ft",{"$f":"'Summary A1'!J53","v":8202.0749999999989}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":1.84878328758824},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":26.814327583023687},null,"bar",{"$f":"M21/14.50377","v":1.84878328758824},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":26.814327583023687}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!D461","v":7.7590479723383191E-4},null,"F/ft",{"$f":"'Reservoir A2'!D460","v":4.2569369184654424E-4},null,"C/m",{"$f":"'Reservoir A2'!G461","v":7.7590479723383191E-4},null,"F/ft",{"$f":"'Reservoir A2'!G460","v":4.2569369184654424E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.96713624027617273},null,null,{"$f":"G142/G25","v":0.96713624027617273},null,null,{"$f":"M23","v":0.96550008660394127},null,null,{"$f":"M142/M25","v":0.96550008660394127}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!H139","v":82.718438900764824},null,"lb/h",{"$f":"2.20462*D25*3600","v":656505.80916985485},null,"kg/s",{"$f":"'Summary A1'!J139","v":82.858615043104464},null,"lb/h",{"$f":"2.20462*J25*3600","v":657618.33562678425}]
[{"$f":"'GF Pumping A1'!D80","v":2},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D100","v":2125},null,"ft",{"$f":"'GF Pumping A1'!D101","v":6971.7637499999992},null,"m",{"$f":"'GF Pumping A1'!F100","v":2125},null,"ft",{"$f":"'GF Pumping A1'!F101","v":6971.7637499999992}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":118.5423884261171},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":245.37629916701079},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":118.5410395829161},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":245.37387124924896}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":1.8965480512134025},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":27.50709672874741},null,"bar",{"$f":"M33/14.50377","v":1.8964664003216709},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":27.505912482993441}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":1.5715410708262243E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":1.5715590933318804E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":944.20648986492893},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":58.944897940559137},null,"kg/m^3",{"$f":"M35*16.01846","v":944.20756886888569},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":58.944965300589793}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":196.7639288830114},null,"psi",{"$f":"G30*G35/144","v":2853.818768815554},null,"bar",{"$f":"M36/14.50377","v":196.76415373748981},null,"psi",{"$f":"M30*M35/144","v":2853.8220300531925}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":52.363791678237149},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":52.366105443207324}]
[null,"rho,correction",null,{"$f":"G38","v":1.0051407819984659},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0051407819984659},null,null,{"$f":"M38","v":1.0051407628091273},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0051407628091273}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0110129990369938},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0110129064179778}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":8.7158240485550348E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":3.0779599059986347},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":8.7305842291780789E-2},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":3.0831724072962672}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":0.79730262201023294},null,"fps",{"$f":"G40/G29","v":2.6158343675421221},null,"m/s",{"$f":"J40/J29","v":0.79865284783472612},null,"fps",{"$f":"M40/M29","v":2.6202642628141919}]
[null,"Re,w",null,{"$f":"G42","v":1193939.4393431453},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":1193939.4393431453},null,null,{"$f":"M42","v":1195949.1047807767},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1195949.1047807767}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.1283013195111043E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.1283013195111043E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.1279829151441956E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.1279829151441956E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.5918482944113315},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.5921383097507213}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.4641596007138791},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.464600557205797}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.4681474115175313},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.4685789585166162}]
[null,null,"f",{"$f":"G47","v":1.3945547480296295E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.3945547480296295E-2},null,null,{"$f":"M47","v":1.3944124812810117E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3944124812810117E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.3945547480296295E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.3945547480296295E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3944124812810117E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3944124812810117E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":1.2114851414988556E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":1.211545085901163E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":1.2154678876794302E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":1.2155280291484051E-3}]
[null,null,"m",{"$f":"D49*D30","v":2.5744059256850682},null,"ft",{"$f":"G49*G30","v":8.4466061113763633},null,"m",{"$f":"J49*J30","v":2.5828692613187894},null,"ft",{"$f":"M49*M30","v":8.4743742507257931}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.23961387376771989},null,"psid",{"$f":"G50*G35*G38/144","v":3.4753045139360426},null,"bar",{"$f":"M51/14.50377","v":0.24040187229058968},null,"psid",{"$f":"M50*M35*M38/144","v":3.4867334632720857}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":199.39280071279202},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2891.9473211941713},null,"bar",{"$f":"M52/14.50377","v":199.3922349489014},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2891.9391154848277}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!D90","v":0},null,"m",{"$f":"M55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!F90","v":0}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0},null,null,null,null,"ft",{"$f":"M54/12","v":0}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":0},null,"sq ft",{"$f":"PI()*G55^2/4","v":0},null,"sq m",{"$f":"PI()*J54^2/4","v":0},null,"sq ft",{"$f":"PI()*M55^2/4","v":0}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D93","v":0},null,"ft",{"$f":"'GF Pumping A1'!D94","v":0},null,"m",{"$f":"'GF Pumping A1'!F93","v":0},null,"ft",{"$f":"'GF Pumping A1'!F94","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":119.33969442755163},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":246.81144996959293},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":119.33699674114963},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":246.80659413406934}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":1.9453185303653817},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":28.21445254115751},null,"bar",{"$f":"M60/14.50377","v":1.9451518018828975},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":28.212034349595111}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":1.5609548665901314E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":1.5609904609896165E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":943.56742516300903},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":58.9050024261389},null,"kg/m^3",{"$f":"M62*16.01846","v":943.56959168708215},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":58.905137677846817}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":0},null,"psi",{"$f":"G57*G62/144","v":0},null,"bar",{"$f":"M63/14.50377","v":0},null,"psi",{"$f":"M57*M62/144","v":0}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":102.49879266576505},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":102.50728748054044}]
[null,"rho,correction",null,{"$f":"G65","v":1.0103509966687365},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0103509966687365},null,null,{"$f":"M65","v":1.0103508682580034},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0103508682580034}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0222359549687872},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0222354723240299}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.6767506323862958E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":3.0641612786183914},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":8.6914355570566162E-2},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":3.0693472035643352}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":0},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":0},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":0},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":0}]
[null,"Re,well",null,{"$f":"G69","v":0},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":0},null,null,{"$f":"M69","v":0},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":0},null,null,{"$f":"IF($A26>2,G74,0)","v":0},null,null,{"$f":"IF($A26>2,J74,0)","v":0},null,null,{"$f":"IF($A26>2,M74,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D76*D57","v":0},null,"ft",{"$f":"G76*G57","v":0},null,"m",{"$f":"J76*J57","v":0},null,"ft",{"$f":"M76*M57","v":0}]
[null,null,"bar",{"$f":"G78/14.50377","v":0},null,"psi",{"$f":"G77*G62*G65/144","v":0},null,"bar",{"$f":"M78/14.50377","v":0},null,"psi",{"$f":"M77*M62*M65/144","v":0}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":199.39280071279202},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":2891.9473211941713},null,"bar",{"$f":"M79/14.50377","v":199.3922349489014},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":2891.9391154848277}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!D83","v":12.25},null,"m",{"$f":"M82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!F83","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M81/12","v":1.0208333333333333}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.81846397149187189}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D86","v":374.99999999999994},null,"ft",{"$f":"'GF Pumping A1'!D87","v":1230.3112499999997},null,"m",{"$f":"'GF Pumping A1'!F86","v":374.99999999999994},null,"ft",{"$f":"'GF Pumping A1'!F87","v":1230.3112499999997}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":0.02},null,null,null,null,"ft",{"$f":"G85","v":0.02}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":119.48039548662831},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":247.06471187593098},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":119.47745976907319},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":247.05942758433176}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":1.9540306807373931},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":28.340811566358578},null,"bar",{"$f":"M87/14.50377","v":1.9538485767673783},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":28.338170372261398}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":1.5591004917350047E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":1.5591391412125009E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":943.45438752745054},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":58.897945715596286},null,"kg/m^3",{"$f":"M89*16.01846","v":943.45674685112886},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":58.898093003392887}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":34.695387827415537},null,"psi",{"$f":"G84*G89/144","v":503.21392510963466},null,"bar",{"$f":"M90/14.50377","v":34.695474591175525},null,"psi",{"$f":"M84*M89/144","v":503.21518351125383}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":110.91969883743504},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":110.92976949272247}]
[null,"rho,correction",null,{"$f":"G92","v":1.0112571684019074},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0112571684019074},null,null,{"$f":"M92","v":1.0112570243996517},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0112570243996517}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0241943148684756},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0241937607649128}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.6700141835365646E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":3.061782327488495},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":8.684686062903732E-2},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":3.0669636455355569}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":1.1402174843206989},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":3.7408883397855237},null,"m/s",{"$f":"J94/J83","v":1.142147023653409},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":3.7472188787310778}]
[null,"Re,w",null,{"$f":"G96","v":1424409.5581426704},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":1424409.5581426704},null,null,{"$f":"M96","v":1426788.7904014043},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":1426788.7904014043}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.0956070802751136E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.0956070802751136E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.0953047449157548E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.0953047449157548E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":4.5329907795464628},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":4.5329930334419704}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":4.5330608633331568},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":4.5330629999015644}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":4.533060843517835},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":4.5330629801523541}]
[null,null,"f",{"$f":"G101","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":4.8665019692861272E-2},null,null,{"$f":"M101","v":4.86649738168893E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":4.86649738168893E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":4.86649738168893E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":4.86649738168893E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":1.0367045625819025E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":1.0367558588242133E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":1.0402152888611264E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":1.0402667588145143E-2}]
[null,null,"m",{"$f":"D103*D84","v":3.8876421096821336},null,"ft",{"$f":"G103*G84","v":12.755323966148412},null,"m",{"$f":"J103*J84","v":3.9008073332292232},null,"ft",{"$f":"M103*M84","v":12.798518963705334}]
[null,null,"bar",{"$f":"G105/14.50377","v":0.36375574230600916},null,"psi",{"$f":"G104*G89*G92/144","v":5.2758296225856265},null,"bar",{"$f":"M105/14.50377","v":0.36498843602089459},null,"psi",{"$f":"M104*M89*M92/144","v":5.2937083287067699}]
[]
[null,"Bottom hole pressure injection well - no pumping","bar",{"$f":"G107/14.50377","v":234.11500462144426},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":3395.5501805783642},null,"bar",{"$f":"M107/14.50377","v":234.11328890808642},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":3395.5252962664363}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!H162","v":27.360574519211998},null,"psi/1000 lb/h",{"$f":"'Summary A1'!H161","v":0.5},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":27.360574519211998},null,"psi/1000 lb/h",{"$f":"'Summary A1'!J161","v":0.5}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!H163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!J163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":2263.2240116572607},null,"psi",{"$f":"G109*G25*G110/1000","v":328.25290458492742},null,"kPa",{"$f":"J109*J25*J110","v":2267.0593114455601},null,"psi",{"$f":"M109*M25*M110/1000","v":328.80916781339215}]
[null,null,"bar",{"$f":"D111/100","v":22.632240116572607},null,"psi",{"$f":"G111","v":328.25290458492742},null,"bar",{"$f":"J111/100","v":22.670593114455599},null,"psi",{"$f":"M111","v":328.80916781339215}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":2.0282295876621959},null,"psi",{"$f":"G107-G11","v":29.416975446647029},null,null,{"$f":"J107-J11","v":2.0265138743043565},null,null,{"$f":"M107-M11","v":29.392091134719067}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":22.632240116572607},null,"psi",{"$f":"$A116*G112","v":328.25290458492742},null,"bar",{"$f":"$A116*J112","v":22.670593114455599},null,"psi",{"$f":"$A116*M112","v":328.80916781339215}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!W323)","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":20.672964969678947},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":299.83592913828039},null,"bar",{"$f":"M118/14.50377","v":20.713033692527741},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":300.41707667867308}]
[null,null,"m",{"$f":"G119/3.28083","v":223.11230977163905},null,"ft",{"$f":"G118*144/G17","v":731.99355926808653},null,"m",{"$f":"M119/3.28083","v":223.54475017472137},null,"ft",{"$f":"M118*144/M17","v":733.41232271573108}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":944.84257315660795},null,"lb/cft",{"$f":"'GF Pumping A2'!G17","v":58.984636202378645},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":944.84257315660795},null,"lb/cft",{"$f":"'GF Pumping A2'!M17","v":58.984636202378645}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":378.17273247792087},null,"lb/h",{"$f":"'Summary A1'!H145","v":3001417.8101117061},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":456.84062246880109},null,"lb/h",{"$f":"'Summary A1'!J145","v":3625775.9031858053}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!W286","v":0.74999999999999989}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":1643.8597124386783},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":1790.699479328101}]
[null,null,"kW",{"$f":"G124","v":1225.8261875655226},null,"kW",{"$f":"G123*0.7457","v":1225.8261875655226},null,"kW",{"$f":"M124","v":1335.324601734965},null,"kW",{"$f":"M123*0.7457","v":1335.324601734965}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":254.78796959112321},null,"psia",{"$f":"(G107+G118)","v":3695.3861097166446},null,"bar",{"$f":"(J107+J118)","v":254.82632260061416},null,"psia",{"$f":"(M107+M118)","v":3695.9423729451091}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Reservoir Depth","m",{"$f":"'Summary A1'!H52","v":2500},null,"ft",{"$f":"'Summary A1'!H53","v":8202.0749999999989},null,"m",{"$f":"D130","v":2500},null,"ft",{"$f":"G130","v":8202.0749999999989}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1'!D75","v":210.19830879362519},null,"psia",{"$f":"'Reservoir A1'!G75","v":3048.6679251317173},null,"bar",{"$f":"'Reservoir A1'!J75","v":210.19830879362519},null,"psia",{"$f":"'Reservoir A1'!M75","v":3048.6679251317173}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!H50-'Summary A1'!H56","v":223.06023800691543},null,"F",{"$f":"D133*1.8+32","v":433.50842841244776},null,"C",{"$f":"'Summary A1'!J50-'Summary A1'!J56","v":223.06023800691543},null,"F",{"$f":"J133*1.8+32","v":433.50842841244776}]
[null,null,"K",{"$f":"D133+273","v":496.06023800691543},null,null,null,null,"K",{"$f":"J133+273","v":496.06023800691543}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":24.580853907327949},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":356.51505147548585},null,"bar",{"$f":"M135/14.50377","v":24.580853907327949},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":356.51505147548585}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"'Input A1'!G294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":28.028233450715632},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":406.51505147548585},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":28.028233450715632},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":406.51505147548585}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":182.17007534290957},null,"psia",{"$f":"G131-G137","v":2642.1528736562313},null,"bar",{"$f":"J131-J137","v":182.17007534290957},null,"psia",{"$f":"M131-M137","v":2642.1528736562313}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!D11/'Resource A1'!D9","v":7.7590479723383191E-4},null,"F/ft",{"$f":"'Resource A1'!D12/'Resource A1'!D10","v":4.2569369184654424E-4},null,"C/m",{"$f":"'Resource A1'!E11/'Resource A1'!E9","v":7.7590479723383191E-4},null,"F/ft",{"$f":"'Resource A1'!E12/'Resource A1'!E10","v":4.2569369184654424E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":80},null,"lb/h",{"$f":"'Summary A1'!H135","v":634930.55999999994},null,"kg/s",{"$f":"'Summary A1'!J134","v":80},null,"lb/h",{"$f":"'Summary A1'!J135","v":634930.55999999994}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!D35","v":12.25},null,"m",{"$f":"M145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!F35","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M144/12","v":1.0208333333333333}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.81846397149187189}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D38","v":374.99999999999994},null,"ft",{"$f":"3.28083*D147","v":1230.3112499999997},null,"m",{"$f":"'GF Pumping A1'!F38","v":374.99999999999994},null,"ft",{"$f":"G147","v":1230.3112499999997}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":0.02},null,null,null,null,"ft",{"$f":"G148","v":0.02}]
[null,"T,r","C",{"$f":"'Summary A1'!H50","v":225},null,"F",{"$f":"D149*1.8+32","v":437},null,"C",{"$f":"'Summary A1'!H50","v":225},null,"F",{"$f":"J149*1.8+32","v":437}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":224.85451785051865},null,"F",{"$f":"G149-0.5*G141*G147","v":436.73813213093359},null,"C",{"$f":"J149-0.5*J141*J147","v":224.85451785051865},null,"F",{"$f":"M149-0.5*M141*M147","v":436.73813213093359}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":25.493553027099448},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":369.75262958785413},null,"bar",{"$f":"M151/14.50377","v":25.493553027099448},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":369.75262958785413}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":833.87895750403288},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":52.057399129327273},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":833.87895750403288},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":52.057399129327273}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":7.6437135629956003},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":7.6437135629956003}]
[null,"rho,correction",null,{"$f":"G154","v":1.0169294636139059},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0169294636139059},null,null,{"$f":"M154","v":1.0169294636139059},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0169294636139059}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0369092205327013},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0369092205327013}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":847.99608097349915},null,"lb/cft",{"$f":"G152*G154","v":52.938702973721796},null,"kg/m^3",{"$f":"J152*J154","v":847.99608097349915},null,"lb/cft",{"$f":"M152*M154","v":52.938702973721796}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":9.4340058633478621E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":3.3315814346178438},null,"m^3/s",{"$f":"J$142/J156","v":9.4340058633478621E-2},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.3315814346178438}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.2406921378513172},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":4.0705291260959671},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":1.2406921378513172},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":4.0705291260959671}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.2146056335180267E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":8.161787937096747E-5},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.2146056335180267E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":8.161787937096747E-5}]
[null,"Re,w",null,{"$f":"G160","v":2650347.7980445744},null,null,{"$f":"G145*G158*G152/G159","v":2650347.7980445744},null,null,{"$f":"M160","v":2650347.7980445744},null,null,{"$f":"M145*M158*M152/M159","v":2650347.7980445744}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":9.9120659468625635E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":9.9120659468625635E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(J160)-1.64)^-2,0)","v":9.9120659468625635E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(M160)-1.64)^-2,0)","v":9.9120659468625635E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":4.5336162087186853},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":4.5336162087186853}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":4.533653806050836},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":4.533653806050836}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":4.5336538003338243},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":4.5336538003338243}]
[null,null,"f",{"$f":"G165","v":4.8652290724522651E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":4.8652290724522651E-2},null,null,{"$f":"M165","v":4.8652290724522651E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":4.8652290724522651E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":4.8652290724522651E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":4.8652290724522651E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":4.8652290724522651E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":4.8652290724522651E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":1.2271398721839154E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":1.2271993898454415E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":1.2271398721839154E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":1.2271993898454415E-2}]
[null,null,"m",{"$f":"D167*D147","v":4.6017745206896823},null,"ft",{"$f":"G167*G147","v":15.098372153199822},null,"m",{"$f":"J167*J147","v":4.6017745206896823},null,"ft",{"$f":"M167*M147","v":15.098372153199822}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.37633030803860901},null,"psid",{"$f":"G168*G152/144","v":5.4582082318211356},null,"bar",{"$f":"M169/14.50377","v":0.37633030803860901},null,"psid",{"$f":"M168*M152/144","v":5.4582082318211356}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":178.63703971670753},null,"psi",{"$f":"G131-G169-G156*G147/144","v":2590.9105375319909},null,"bar",{"$f":"M170/14.50377","v":178.63703971670753},null,"psi",{"$f":"M131-M169-M156*M147/144","v":2590.9105375319909}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!D42","v":0},null,"m",{"$f":"M173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!F42","v":0}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0},null,null,null,null,"ft",{"$f":"M172/12","v":0}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":0},null,"sq ft",{"$f":"PI()*G173^2/4","v":0},null,"sq m",{"$f":"PI()*J172^2/4","v":0},null,"sq ft",{"$f":"PI()*M173^2/4","v":0}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D45","v":0},null,"ft",{"$f":"3.28083*D175","v":0},null,"m",{"$f":"'GF Pumping A1'!F45","v":0},null,"ft",{"$f":"G175","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":224.70903570103732},null,"F",{"$f":"G149-G147*G141","v":436.47626426186719},null,"C",{"$f":"J149-J147*J141","v":224.70903570103732},null,"F",{"$f":"M149-M147*M141","v":436.47626426186719}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":224.70903570103732},null,"F",{"$f":"G177-0.5*G141*G175","v":436.47626426186719},null,"C",{"$f":"J177-0.5*J141*J175","v":224.70903570103732},null,"F",{"$f":"M177-0.5*M141*M175","v":436.47626426186719}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":25.35500661818249},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":367.74318433859662},null,"bar",{"$f":"M179/14.50377","v":25.35500661818249},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":367.74318433859662}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":834.0692775979021},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":52.069280432962195},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":834.0692775979021},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":52.069280432962195}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":7.045434552898282},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":7.045434552898282}]
[null,"rho,correction",null,{"$f":"G182","v":1.015551222022935},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.015551222022935},null,null,{"$f":"M182","v":1.015551222022935},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.015551222022935}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0339084024842202},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0339084024842202}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":847.04007411633609},null,"lb/cft",{"$f":"G180*G182","v":52.879021373549655},null,"kg/m^3",{"$f":"J180*J182","v":847.04007411633609},null,"lb/cft",{"$f":"M180*M182","v":52.879021373549655}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":9.444653499240753E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":3.335341604642875},null,"m^3/s",{"$f":"J$142/J184","v":9.444653499240753E-2},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.335341604642875}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":{"$error":"#DIV/0!"}},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":{"$error":"#DIV/0!"}}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.2119621993252824E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":8.1440248469945214E-5},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.2119621993252824E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":8.1440248469945214E-5}]
[null,"Re,w",null,{"$f":"G188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G173*G186*G184/G187","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M173*M186*M184/M187","v":{"$error":"#DIV/0!"}}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,G193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,J193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,M193,0)","v":{"$error":"#DIV/0!"}}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":{"$error":"#DIV/0!"}},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":{"$error":"#DIV/0!"}}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":{"$error":"#DIV/0!"}},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":178.63703971670753},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2590.9105375319909},null,"bar",{"$f":"M198/14.50377","v":178.63703971670753},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2590.9105375319909}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":224.70903570103732},null,"F",{"$f":"G177-G175*G141","v":436.47626426186719},null,"C",{"$f":"J177-J175*J141","v":224.70903570103732},null,"F",{"$f":"M177-M175*M141","v":436.47626426186719}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":2125},null,"ft",{"$f":"G20-G147-G175","v":6971.7637499999992},null,"m",{"$f":"J20-J147-J175","v":2125},null,"ft",{"$f":"M20-M147-M175","v":6971.7637499999992}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":223.88463685397639},null,"F",{"$f":"G203-0.5*G141*G204","v":434.99234633715747},null,"C",{"$f":"J203-0.5*J141*J204","v":223.88463685397639},null,"F",{"$f":"M203-0.5*M141*M204","v":434.99234633715747}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":24.965613277765332},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":362.09551288965446},null,"bar",{"$f":"M207/14.50377","v":24.965613277765332},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":362.09551288965446}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":835.14536197708719},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":52.136458233193231},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":835.14536197708719},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":52.136458233193231}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":4.0776617567773465},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":4.0776617567773465}]
[null,"rho,correction",null,{"$f":"G210","v":1.0088278059450033},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0088278059450033},null,null,{"$f":"M210","v":1.0088278059450033},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0088278059450033}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.019261314228016},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.019261314228016}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":52.596708769135631},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":52.596708769135631}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":9.4953476356146108E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":3.3532440361267577},null,"m^3/s",{"$f":"J$142/J212","v":9.4953476356146108E-2},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.3532440361267577}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.86861156496491099},null,"fps",{"$f":"G213/G202","v":2.8497872812966785},null,"m/s",{"$f":"J213/J202","v":0.86861156496491099},null,"fps",{"$f":"M213/M202","v":2.8497872812966785}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.1996834777140022E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":8.0615154964988839E-5},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.1996834777140022E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":8.0615154964988839E-5}]
[null,"Re,w",null,{"$f":"G216","v":2275808.6176999463},null,null,{"$f":"G201*G214*G212/G215","v":2275808.6176999463},null,null,{"$f":"M216","v":2275808.6176999463},null,null,{"$f":"M201*M214*M212/M215","v":2275808.6176999463}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.0153958584210955E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.0153958584210955E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.0153958584210955E-2},null,null,{"$f":"0.0056+0.5*M216^(-0.32)","v":1.0220474399428407E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.6780151107785368},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.6780151107785368}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.600124083145781},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.600124083145781}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.6016143851594169},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.6016143851594169}]
[null,null,"f",{"$f":"G221","v":1.3515835186089583E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.3515835186089583E-2},null,null,{"$f":"M221","v":1.3515835186089583E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3515835186089583E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.3515835186089583E-2},null,null,{"$f":"G221","v":1.3515835186089583E-2},null,null,{"$f":"J221","v":1.3515835186089583E-2},null,null,{"$f":"M221","v":1.3515835186089583E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":1.3935746601480947E-3},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":1.3936422500836949E-3},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":1.3935746601480947E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":1.3936422500836949E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":178.63703971670753},null,"psi",{"$f":"G198","v":2590.9105375319909},null,"bar",{"$f":"J198","v":178.63703971670753},null,"psi",{"$f":"M198","v":2590.9105375319909}]
[null,"P, pump suction","bar",{"$f":"D137","v":28.028233450715632},null,"psi",{"$f":"G137","v":406.51505147548585},null,"bar",{"$f":"J137","v":28.028233450715632},null,"psi",{"$f":"M137","v":406.51505147548585}]
[null,"P,available","bar",{"$f":"D226-D227","v":150.60880626599192},null,"psi",{"$f":"G226-G227","v":2184.395486056505},null,"bar",{"$f":"J226-J227","v":150.60880626599192},null,"psi",{"$f":"M226-M227","v":2184.395486056505}]
[null,null,"Pa",{"$f":"D228*100000","v":15060880.626599191},null,null,null,null,"Pa",{"$f":"J228*100000","v":15060880.626599191}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1535727.6054450076},null,"psf",{"$f":"G228*144","v":314552.94999213674},null,"kg/m^2",{"$f":"J229/J12","v":1535727.6054450076},null,"psf",{"$f":"M228*144","v":314552.94999213674}]
[null,"Tavg","C",{"$f":"D206","v":223.88463685397639},null,"F",{"$f":"G206","v":434.99234633715747},null,"C",{"$f":"J206","v":223.88463685397639},null,"F",{"$f":"M206","v":434.99234633715747}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":52.596708769135631},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":52.596708769135631}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1820.2467861174432},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":5972.1452757922852},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1820.2467861174432},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":5972.1452757922852}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":154.05618580937957},null,"psi",{"$f":"G226-G135","v":2234.395486056505},null,"bar",{"$f":"M236/14.50377","v":154.05618580937957},null,"psi",{"$f":"M226-M135","v":2234.395486056505}]
[null,"head available","m",{"$f":"G237/3.28083","v":1861.9817117304033},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":6108.845459296459},null,"m",{"$f":"M237/3.28083","v":1861.9817117304033},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":6108.845459296459}]
[{"$f":"IF(G238<0,0,1)","v":1},"depth to flashing","m",{"$f":"D249-D253-D237","v":263.01828826959672},null,"ft",{"$f":"G249-G253-G237","v":862.91829070354015},null,"m",{"$f":"J249-J253-J237","v":263.01828826959672},null,"ft",{"$f":"M249-M253-M237","v":862.91829070354015}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.720766831930159},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.720766831930159}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":256.96422418740349},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":256.96422418740349}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":1.2025993882944577},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":1.2025993882944577}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0.43925534577822395},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0.43925534577822395}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":0.25830783139014823},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$I$121*(M238)^Geofluid!$I$122,1)","v":0.25830783139014823}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":6.583273664318237},null,null,null,null,null,{"$f":"M242/(M243)^2","v":6.583273664318237}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":17.263163337744963},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":250.38095052308526},null,null,{"$f":"M245/14.50377","v":17.263163337744963},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":250.38095052308526}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":125.6894673319603},null,null,null,null,null,{"$f":"G246","v":125.6894673319603}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":2125},null,"ft",{"$f":"G20-G147-G175","v":6971.7637499999992},null,"m",{"$f":"J20-J147-J175","v":2125},null,"ft",{"$f":"M20-M147-M175","v":6971.7637499999992}]
[null,"pump setting ","m",{"$f":"D249-D233","v":304.75321388255679},null,"ft",{"$f":"G249-G233","v":999.61847420771392},null,"m",{"$f":"J249-J233","v":304.75321388255679},null,"ft",{"$f":"M249-M233","v":999.61847420771392}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":304.75321388255679},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":999.61847420771392},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":304.75321388255679},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":999.61847420771392}]
[null,"inputted pump depth","m",{"$f":"'Input A1'!C292","v":0},null,"ft",{"$f":"'Input A1'!E292","v":0},null,"m",{"$f":"'Input A1'!G292","v":0},null,"ft",{"$f":"'Input A1'!I292","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":0},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":0},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":80},null,"lb/h",{"$f":"G142","v":634930.55999999994},null,"kg/s",{"$f":"J142","v":80},null,"lb/h",{"$f":"M142","v":634930.55999999994}]
[null,"Inside Diameter, casing","m",{"$f":"('Input A1'!C296-2.54*'Well Field Dvlpmnt A2'!O12)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!G296-'Well Field Dvlpmnt A2'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!I296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":2.4866464524294529},null,"fps",{"$f":"G213/G259","v":8.1582734721242876},null,"m/s",{"$f":"J213/J259","v":2.4866464524294529},null,"fps",{"$f":"M213/M259","v":8.1582734721242876}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":52.596708769135631},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":52.596708769135631}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":8.2167908796309692E-5},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":8.2167908796309692E-5}]
[null,"Re,casing",null,{"$f":"G263","v":3777836.0300201653},null,null,{"$f":"G260*G258*G261/G262","v":3777836.0300201653},null,null,{"$f":"M263","v":3777836.0300201653},null,null,{"$f":"M260*M258*M261/M262","v":3777836.0300201653}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":9.3816711458351663E-3},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":9.3816711458351663E-3},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":9.3816711458351663E-3},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":9.3816711458351663E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.7187000487807271},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.7187000487807271}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.6682143192234342},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.6682143192234342}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.6688433588006166},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.6688433588006166}]
[null,null,"f",{"$f":"G269","v":1.3306948145406452E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.3306948145406452E-2},null,null,{"$f":"M269","v":1.3306948145406452E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3306948145406452E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.3306948145406452E-2},null,null,{"$f":"G269","v":1.3306948145406452E-2},null,null,{"$f":"J269","v":1.3306948145406452E-2},null,null,{"$f":"M269","v":1.3306948145406452E-2}]
[null,"Casing length","m",{"$f":"D253","v":0},null,"ft",{"$f":"G253","v":0},null,"m",{"$f":"J253","v":0},null,"ft",{"$f":"M253","v":0}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":0},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":0},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":0},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":0}]
[]
[{"$f":"'Input A1'!A288","v":0},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":0},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":0},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":0},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":0}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":0},null,"ft-lb/h",{"$f":"G256*G275","v":0},null,"kg-m/s",{"$f":"J256*J275","v":0},null,"ft-lb/h",{"$f":"M256*M275","v":0}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":0},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":0}]
[null,null,"hp",{"$f":"D276*0.013150932","v":0},null,"hp",{"$f":"G277/33000","v":0},null,"hp",{"$f":"J276*0.013150932","v":0},null,"hp",{"$f":"M277/33000","v":0}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.74999999999999989},null,null,{"$f":"'Input A1'!W286","v":0.74999999999999989}]
[null,"Pump power","hp",{"$f":"D278/D279","v":0},null,"hp",{"$f":"G278/G279","v":0},null,"hp",{"$f":"J278/J279","v":0},null,"hp",{"$f":"M278/M279","v":0}]
[null,null,"kW",{"$f":"D280*0.7457","v":0},null,"kW",{"$f":"G280*0.7457","v":0},null,"kW",{"$f":"J280*0.7457","v":0},null,"kW",{"$f":"M280*0.7457","v":0}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":0},null,"KW",{"$f":"IF(G281>0,G281,0)","v":0},null,"KW",{"$f":"IF(J281>0,J281,0)","v":0},null,"KW",{"$f":"IF(M281>0,M281,0)","v":0}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},null,null,null,null,null,{"$f":"'Summary A1'!J112","v":7.3513276759637654}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":0},null,null,null,null,"kW",{"$f":"M282*M283","v":0}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":0},null,"production pump",null,null,"ft",{"$f":"M275","v":0}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":0},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":0}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":0},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":0}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":0},null,null,null,null,"hp",{"$f":"M290/M279","v":0}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":0},null,null,null,null,"kW",{"$f":"M291*0.7457","v":0}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0}]
[]
[{"$f":"'Input A1'!A75","v":0},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":299.83592913828039},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":300.41707667867308}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":58.984636202378645},null,null,null,null,"lb/cft",{"$f":"M120","v":58.984636202378645}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":731.99355926808653},null,null,null,null,"ft",{"$f":"M295*144/M296","v":733.41232271573108}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":731.99355926808653},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":733.41232271573108}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":3.6969371680206393E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":3.7041026399784398E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":5.4769439526231685E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":4.9388035199712538E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":4.0841571054710967E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":3.6828657848425643E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!T282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":0.77548536469467022},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!W282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":0.77548536469467022}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.31672040624065823},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.28560085162801591}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":1643.8597124386783},null,null,null,null,"hp",{"$f":"M301*M121","v":1790.6994793281008}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":902239.75020696945},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!F59*(M305)^0.5)*1.4","v":941674.77009396593}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.31672040624065823},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.28560085162801591}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":8.5678224947674693},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":8.5678224947674693}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":8.751134136521669},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":8.7804417919788555}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1","index":33,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,null,"REFERENCE BINARY CASE",null,null,null,null,null,null,null,null,"IMPROVED BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H295/1000","v":42.425919326029216},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J295/1000","v":38.870775332037077},"MW"]
[null,"# units",{"$f":"'Summary A1'!H297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!J297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!V356","v":0.8}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!W40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.7883248899822752},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":15665.72603624473},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":661804.12890663603},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.3664136046729074},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":11969.783176934669},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":505667.71755645191}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.7141608787059612},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":3428.3217574119226},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":173796.79606496246},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.2954967511892559},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2590.9935023785119},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":131348.92265143231}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.7141608787059612},2000,3428.3217574119226,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},173796.79606496246,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.2954967511892559},2000,{"$f":"M19*L19","v":2590.9935023785119},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":131348.92265143231}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.7141608787059612},2000,3428.3217574119226,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},126726.83046403513,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.2954967511892559},2000,{"$f":"M20*L20","v":2590.9935023785119},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":95775.256100002734}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.85708043935298062},2000,1714.1608787059613,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},144830.66338746872,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.64774837559462795},2000,{"$f":"M22*L22","v":1295.496751189256},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":109457.43554286026}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.85708043935298062},2000,1714.1608787059613,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},108622.99754060154,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.64774837559462795},2000,{"$f":"M23*L23","v":1295.496751189256},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":82093.076657145197}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.85708043935298062},2000,1714.1608787059613,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},43449.199016240615,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.64774837559462795},2000,{"$f":"M24*L24","v":1295.496751189256},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":32837.230662858077}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":31093.173944598377},null,null,{"$f":"SUM(H16:H24)","v":1433027.4114449068},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":23629.253937637975},null,null,{"$f":"SUM(Q16:Q24)","v":1088528.561822183}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":15.546586972299188},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":11.814626968818988},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1433027.4114449068},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1088528.561822183},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":165451.03222665901},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":126416.92938911298},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1267576.3792182477},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":962111.63243306999},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!H296/1000","v":40},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J296/1000","v":36.683216173097527},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":35825.685286122673},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":29673.749343180007},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.6499999999999997E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H304","v":70941823.472196668},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!J304","v":0}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1276952.8224995399},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":0}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1267576.3792182477},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":962111.63243306999}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":2544529.2017177874},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":962111.63243306999}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!J112","v":7.3513276759637654}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":1.1999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":68.242467874192286},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":48.203433377952649}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":1023637.0181128843},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":578441.20053543174}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":6.5839169315824},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":6.6167767103700079}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":98758.753973736006},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":79401.320524440089}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":1520.9759256491075},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1520.9759256491075},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":23147.171249982337},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":27914.964987530446}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W360","v":10},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF(A53=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"H53","v":"No"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!A138","v":0},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!B138","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!J196","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":0},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!J204","v":"No"}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!A206","v":0},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!H112,0),0)","v":0},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!J112,0),0)","v":0}]
[{"$f":"'Summary A1'!B206","v":0},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T375*A65","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W375*A65","v":0},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":0},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":0},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":0},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":0}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":0},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":0}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":1023637.0181128843},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":578441.20053543174}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":121905.92522371834},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":107316.28551197053}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":165451.03222665901},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":126416.92938911298}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":1310993.9755632617},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":812174.41543651524}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Binary'!O46","v":168295597.95812848},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary'!S46","v":60401183.272092193}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1262216.9846859635},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":453008.87454069144}]
[]
[null,null,null,null,null,null,"Total AnnualO&M",{"$f":"H38+H81+H86","v":5117740.161967013},null,null,null,null,null,null,null,"Total AnnualO&M",{"$f":"Q38+Q81+Q86","v":2227294.9224102767}]

{"sheet":"Binary B1","index":34,"n_rows":151,"n_cols":5,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":0},null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,"REFERENCE PLANT PERFORMANCE"]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!H278","v":433.50842841244776}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,{"$f":"IF(A12=1,'Input A1'!T394,0)","v":0}]
[null,"Inputted Power Sales","kW",{"$f":"IF(A12=1,0,'Input A1'!T393*1000)","v":40000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",{"$f":"'Summary A1'!H135*D13","v":0}]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!H297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":42425.919326029216}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":42425.919326029216}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!T429","v":2.6734771364131049}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A21=1,0,'Input A1'!T432)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A21=0,0,'Input A1'!T433)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!H287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!H286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!H$58+'Summary A1'!H$83+'Summary A1'!H$106+'Summary A1'!H$158+'Summary A1'!H$286+'Summary A1'!H$287","v":136123706.89061344},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":7659498.0248475038}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.31672040624065823}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":7659498.0248475038}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":2425.9193260292204}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":7659498.0248475038}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!H290","v":5.5389947472274326},{"$f":"D41-D33","v":5.2222743409867745}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":42425.919326029216},{"$f":"E41*D40/1000","v":40000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E40","v":558.44009003904807},{"$f":"D43*D42/E42","v":592.30835521042854}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":1492.9768127758707},{"$f":"E43*D20","v":1583.5228453615327}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":63340913.814461313},{"$f":"E44*E42","v":63340913.814461313}]
[null,"Indirect Cost",null,{"$f":"IF(A21=0,D23,D24*D45)+D25*0","v":7600909.6577353571},{"$f":"IF(A21=0,D23,D24*E45)+D25*0","v":7600909.6577353571}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":70941823.472196668},{"$f":"E45+E46","v":70941823.472196668}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":136123706.89061344},{"$f":"D27","v":136123706.89061344}]
[null,"Total Project Cost",null,{"$f":"D47+D48","v":207065530.36281011},{"$f":"E47+E48","v":207065530.36281011}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":4880.6374417388506},{"$f":"E49/E42","v":5176.6382590702524}]
[]
[]
[null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":70941823.472196668}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.9942943927826775}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":1672.1340303089751},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":1773.5455868049166}]
[null,"Total Project Cost",null,{"$f":"D49","v":207065530.36281011}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":4880.6374417388506}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":5176.6382590702524}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!H52","v":28.229314600226338}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.19621428382760034}]
[null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,null,"IMPROVED PLANT PERFORMANCE"]
[]
[{"$f":"'Input A1'!A396","v":1},"Apply Performance Improvement to ","Power ",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!V408","v":0},"varying power or flow rate","or Flow"]
[null,"Performance Change",null,{"$f":"'Input A1'!V408","v":0}]
[null,"Improved Plant Performance","w-h/lb",{"$f":"'Summary A1'!J290","v":5.0748463157689727}]
[null,"Cost Change",null,{"$f":"'Input A1'!V447","v":0}]
[null,"#Units (Modules) - Improved Scenario",null,{"$f":"'Summary A1'!J297","v":1}]
[null,"Total GF pumping -Improved Scenario","w-h/lb",{"$f":"'Summary A1'!J237","v":0.28560085162801591}]
[null,"Reference Power Sales","kW",{"$f":"'Input A1'!W$393*1000","v":50000}]
[null,"Reference GF flow","lb/h",{"$f":"D35","v":7659498.0248475038}]
[null,"Installation Multiplier",null,{"$f":"'Input A1'!W429","v":0}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A79=0,'Input A1'!W432,0)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A79=1,'Input A1'!W433,0)","v":0}]
[null,"Permitting",null,{"$f":"'Summary A1'!J287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!J286","v":0}]
[null,"Well Field Development Costs",null,{"$f":"'Summary A1'!J$58+'Summary A1'!J$83+'Summary A1'!J$106+'Summary A1'!J$158+'Summary A1'!J$286+'Summary A1'!J$287","v":77925286.907176793},"cost exclusive of contingency"]
[]
[null,null,null,"Fixed Flow ","Fixed Plant"]
[null,null,null,"Rate","Output"]
[null,"GF flow rate","lb/h",{"$f":"IF(A12=1,D13*'Summary A1'!J203,'Binary B1'!D77)","v":7659498.0248475038},{"$f":"D76*1000/D93","v":10440057.911913367}]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A70=1,IF(A12=0,E89,D89),IF(A69=1,D89,E89))","v":7659498.0248475038}]
[]
[null,"Improved Plant Performance","w-h/lb",{"$f":"D72","v":5.0748463157689727}]
[null,"Power Sales","w-h/lb",{"$f":"D92-D75","v":4.789245464140957}]
[null,"Plant Net Output","kW",{"$f":"D90*D92/(1000)","v":38870.775332037076}]
[null,"Power Sales","kW",{"$f":"D90*D93/(1000)","v":36683.216173097528}]
[]
[null,null,"Improved Scenario Plant Costs Based on Improved Performance"]
[null,null,null,"Plant","Power Sales"]
[null,"Net Output","kW",{"$f":"D94","v":38870.775332037076},{"$f":"D95","v":36683.216173097528}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E85","v":0},{"$f":"D100*D99/E99","v":0}]
[null,"Direct Plant Cost","$/kW",{"$f":"D100*D78","v":0},{"$f":"E100*D78","v":0}]
[null,"Direct Plant Cost",null,{"$f":"D101*D99","v":0},{"$f":"E101*E99","v":0}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D102)+D83*0","v":0},{"$f":"IF(A79=0,D81,D82*E102)+D83*0","v":0}]
[null,"Plant Capital Cost",null,{"$f":"D102+D103","v":0},{"$f":"E102+E103","v":0}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":77925286.907176793},{"$f":"D85","v":77925286.907176793}]
[null,"Total Project Cost",null,{"$f":"D104+D105","v":77925286.907176793},{"$f":"E104+E105","v":77925286.907176793}]
[null,"Total Project Cost","$/kW",{"$f":"D106/D99","v":2004.7268479090822},{"$f":"E106/E99","v":2124.2763049856321}]
[]
[null,null,"Improved Scenario Plant Costs Based on Reference Plant Costs"]
[null,null,null,"Plant","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D90","v":7659498.0248475038}]
[null,"Improved brine effectiveness","w-h/lb",{"$f":"D92","v":5.0748463157689727},{"$f":"D112-D75","v":4.789245464140957}]
[null,"Net Output","kW",{"$f":"D111*D112/1000","v":38870.775332037076},{"$f":"D113-D111*D75/1000","v":36683.21617309752}]
[null,"Equipment Cost","$/kW",{"$f":"D130","v":559.03108115653129},{"$f":"D114*D113/E113","v":592.36822247874466}]
[null,"Direct Plant Cost","$/kW",{"$f":"D114*D20","v":1494.5568140162852},{"$f":"E114*D20","v":1583.6828991345953}]
[null,"Direct Plant Cost",null,{"$f":"D115*D113","v":58094582.138592146},{"$f":"E115*E113","v":58094582.138592154}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D116)","v":0},{"$f":"IF(A79=0,D81,D82*E116)","v":0}]
[null,"Plant Capital Cost",null,{"$f":"D116+D117","v":58094582.138592146},{"$f":"E116+E117","v":58094582.138592154}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":77925286.907176793},{"$f":"D85","v":77925286.907176793}]
[null,"Total Project Cost",null,{"$f":"D118+D119","v":136019869.04576895},{"$f":"E118+E119","v":136019869.04576895}]
[null,"Total Project Cost","$/kW",{"$f":"D120/D113","v":3499.2836619253676},{"$f":"E120/E113","v":3707.9592041202277}]
[]
[null,"Plant scaling factor"]
[null,"Reference Size (Unit)","kW",{"$f":"D19","v":42425.919326029216}]
[null,"Reference Equipment Cost","$/kW",{"$f":"D43","v":558.44009003904807}]
[null,"Improved Size (Unit)","kW",{"$f":"D94/D74","v":38870.775332037076}]
[null,"2nd law efficiency (Reference)",null,{"$f":"E151","v":0.17977221153390255}]
[null,"factor",null,{"$f":"IF(D94<10000,0.3347*D127^2-0.0177*D127-0.224,0.0183*D127^2-0.0288*D127-0.0075)","v":-1.2086019413048231E-2}]
[null,"scaling factor",null,{"$f":"(D126/D124)^D128","v":1.0010582892024136}]
[null,"Reference Plant Equip Cost at Improved Output","$/kW",{"$f":"IF(A70=1,D100,D125*D129)","v":559.03108115653129}]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,"Improved be","Reference cost"]
[null,"+/- power or +/- flow","P/F",{"$f":"D69","v":"Power"},{"$f":"D69","v":"Power"}]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D72","v":5.0748463157689727},{"$f":"D112","v":5.0748463157689727}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"D140*1000/D137","v":4.7892454641409561},{"$f":"E140*1000/E137","v":4.7892454641409561}]
[null,"GF flow rate","lb/h",{"$f":"D90","v":7659498.0248475038},{"$f":"IF(A69=1,$D$89,$E$89)","v":7659498.0248475038}]
[null,"Plant size","kW",{"$f":"D135*D137/1000","v":38870.775332037076},{"$f":"E135*E137/1000","v":38870.775332037076}]
[null,"GF Pumping Power","kW",{"$f":"D75*D137/1000","v":2187.5591589395531},{"$f":"E137*D75/1000","v":2187.5591589395531}]
[null,"Power for Sale","kW",{"$f":"D138-D139","v":36683.21617309752},{"$f":"E138-E139","v":36683.21617309752}]
[null,"Equipment Cost",null,{"$f":"D100","v":0},{"$f":"D114","v":559.03108115653129}]
[null,"Indirect Plant Cost",null,{"$f":"D103","v":0},{"$f":"D117","v":0}]
[null,"Power Plant Capital Cost",null,{"$f":"D104","v":0},{"$f":"D118","v":58094582.138592146}]
[null,"Equipment Multiplier",null,{"$f":"D143/(D141*D138)","v":{"$error":"#DIV/0!"}},{"$f":"E143/(E141*E138)","v":2.6734771364131045}]
[null,"Plant Cost","$/kW",{"$f":"D143/D138","v":0},{"$f":"E143/E138","v":1494.5568140162852}]
[null,"User Cost  Change Multiplier",null,{"$f":"D73","v":0},{"$f":"D73","v":0}]
[null,"Revised Plant Cost",null,{"$f":"D143*D146","v":0},{"$f":"E143*E146","v":0}]
[null,null,"$/kW",{"$f":"D147/D138","v":0},{"$f":"E147/E138","v":0}]
[null,"Project Cost","$/kW",{"$f":"(D147+D85)/D140","v":2124.2763049856326},{"$f":"(E147+D85)/E140","v":2124.2763049856326}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!I52","v":28.229314600226338},{"$f":"Geofluid!I52","v":28.229314600226338}]
[null,"2nd law efficiency",null,{"$f":"D135/D150","v":0.17977221153390255},{"$f":"E135/E150","v":0.17977221153390255}]

{"sheet":"Binary B2","index":35,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,"Reference Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,null,null,null,{"$f":"E25-'Binary B2 10-90s'!E74","v":0}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!H52","v":28.229314600226338},null,null,null,null,{"$f":"E26-'Binary B2 10-90s'!E75","v":0},null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,"w-h/lb",{"$f":"Geofluid!H57","v":21.225546022951768},null,null,null,null,{"$f":"E27-'Binary B2 10-90s'!E76","v":0}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!H300","v":42425.919326029216},null,null,null,null,{"$f":"E28-'Binary B2 10-90s'!E77","v":0},null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!H295","v":42425.919326029216},null,null,null,null,{"$f":"E29-'Binary B2 10-90s'!E78","v":0},null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,{"$f":"E30-'Binary B2 10-90s'!E79","v":0},null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":4.242591932602922},null,null,null,null,{"$f":"E31-'Binary B2 10-90s'!E80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!H290","v":5.5389947472274326},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":20.934200394697079},{"$f":"G36*E18","v":22.739493711665073},{"$f":"AH44","v":15.530060795261484},{"$f":"'Input A1'!T420","v":1},null,{"$f":"E36-'Binary B2 10-90s'!E89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":119.86129223093407},{"$f":"G37*E19","v":119.86129223093404},{"$f":"O49","v":81.859920847318904},{"$f":"'Input A1'!T418","v":1},null,{"$f":"E37-'Binary B2 10-90s'!E90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.13802781178084245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":12.121371511564131},{"$f":"G38*E21","v":18.444827967148928},{"$f":"AP44","v":13.924971329204165},{"$f":"'Input A1'!T422","v":1},null,{"$f":"E38-'Binary B2 10-90s'!E91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":0.30521199366428675},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":8.8573066253401223}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":405.52322590185275},{"$f":"G39*E20","v":405.5232259018527},{"$f":"Y54","v":298.20002757258794},{"$f":"'Input A1'!T416","v":1},null,{"$f":"E39-'Binary B2 10-90s'!E92","v":0},null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":8.3847978418511957},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":2.3058515020655364}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E36:E39)","v":558.44009003904807},{"$f":"SUM(F36:F39)","v":566.56883981160081},{"$f":"SUM(G36:G39)","v":409.51498054437252},null,null,{"$f":"E40-'Binary B2 10-90s'!E93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.1412456542002403}]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":3902227.4133747071},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034}]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E41/(20*5*4*PI()/12)","v":39126.703260158982},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":81.859920840064746},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":1465.464073841435},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E40*E28)/(F40*E30))/LN(E31)","v":0.99000034347450383},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":441473936.39905554},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034}]
[null,null,"Escalation in Cost ",null,{"$f":"F40/G40","v":1.3835118780232531},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":23.731153018075528},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":11465.464073841435},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":15.530060795261484},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":13.924971329204165},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0250291961773219}]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965},{"$f":"3712*(Y44/Y46)^0.7","v":2533184.0744246887}]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F40/G40","v":1.3835118780232531},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":81.859920847318904},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"other",null,{"$f":"E49-1-E50","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":203.7798305205765},"per kW"]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":94.420197052011446},"per kW"]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":298.20002757258794},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E49+E52*(1+E53)+E54","v":2.3414999999999999}]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E50*E$8+E51*E$11)*(1/E48))+1","v":1.8601168627170748}]
[null,null,"Corrected Labor",null,{"$f":"E52*E$10/E48*(1+E53)","v":0.38421787947314301}]
[null,null,"Corrected \"other\"",null,{"$f":"E54*E$11/E48","v":0.26418975898431513}]
[null,null,"Multiplier- input year",null,{"$f":"E56+E57+E58","v":2.508524501174533},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.98255097049331541},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E59*E60","v":2.4647531831352971}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E62+E63)*(E56+E58)*E60+E61","v":2.6734771364131049},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94276191129337616}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!T429","v":2.6734771364131049},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Escalation Factor",null,{"$f":"E48*E59/E55","v":1.4822009155188223},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.70950642868807268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[]
[null,null,null,null,null,"Improved Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!J277","v":223.06023800691543}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!I52","v":28.229314600226338}]
[null,null,null,"w-h/lb",{"$f":"Geofluid!I57","v":20.704733046417324}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!J300","v":38870.775332037076}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!J295","v":38870.775332037076}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E73/E75","v":3.8870775332037075}]
[]
[null,"Cost based on improved performance"]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!J290","v":5.0748463157689727},"Ref Plant Equip","Ref Plant Equip"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H81*(E$76^S123)*(E$75*F81)/E$73","v":0},{"$f":"G81*E18","v":21.594845149385339},{"$f":"AH102","v":14.74831683970922},{"$f":"'Input A1'!W420","v":0}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H82*(E$76^S124)*(E$75*F82)/E$73","v":0},{"$f":"G82*E19","v":119.86129222164345},{"$f":"O106","v":81.859920840973842},{"$f":"'Input A1'!W418","v":0}]
[null,null,"WF Pumps","$/kW",{"$f":"H83*(E$76^S125)*(E$75*F83)/E$73","v":0},{"$f":"G83*E21","v":17.758619915930367},{"$f":"AP101","v":13.406916758236838},{"$f":"'Input A1'!W422","v":0},null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H84*(E$76^S126)*(E$75*F84)/E$73","v":0},{"$f":"G84*E20","v":405.29087204673016},{"$f":"Y112","v":298.02916701127225},{"$f":"'Input A1'!W416","v":0}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E81:E84)","v":0},{"$f":"SUM(F81:F84)","v":564.50562933368928},{"$f":"SUM(G81:G84)","v":408.04432145019211},null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Est ACC size","sq ft",{"$f":"E76*G82*E75/0.89","v":3575234.3727054307},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E86/(20*5*4*PI()/12)","v":35848.022057071619},null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E85*E73)/(F85*E75))/LN(E76)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"Escalation in Cost ",null,{"$f":"F85/G85","v":1.3834419440697832},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Escalation in Cost ",null,{"$f":"E89","v":1.3834419440697832},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":223.06023800691543},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.13802781178084245},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"other",null,{"$f":"E93-1-E94","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":0.30521199366428675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":223.06023800691543},"C"]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":223.06023800691543},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":8.8573066253401223}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":8.3847978418511957},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":2.3058515020655364}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":223.06023800691543},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.17977221153390255},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.1412456542002403}]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E93+E96*(1+E97)+E98","v":2.3414999999999999},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":81.859920840064746},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1458.1283315302321},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E94*E$8+E95*E$11)*(1/E89))+1","v":1.8601603422233262},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":441473936.39905554},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.17977221153390255}]
[null,null,"Corrected Labor",null,{"$f":"E96*E$10/E92*(1+E97)","v":0.38423730195445532},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":23.731153018075528},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11458.128331530232},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.17977221153390255},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":13.406916758236838},"per kW"]
[null,null,"Corrected \"other\"",null,{"$f":"E98*E$11/E92","v":0.26420311396056928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":14.74831683970922},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E100+E101+E102","v":2.5086007581383507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0243733701247357}]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E74/1000)^- 0.01226","v":0.98360577006229677},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E103*E104","v":2.467474180487534},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.17977221153390255}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":81.859920840973842},"per kW"]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E106+E107)*(E100+E102)*E104+E105","v":2.6764277958087304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!W429","v":0}]
[null,null,"Escalation Factor",null,{"$f":"E92*E103/E99","v":1.4821710483595354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":203.64944972523389},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":94.379717286038371},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":298.02916701127225},"per kW"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$70^3+P123*E$70^2+Q123*E$70+R123)","v":0.94276191129337616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$70^3+P125*E$70^2+Q125*E$70+R125)","v":0.70950642868807268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E73<E75,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary","index":36,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(F8-D8)/D8","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  Reference",null,{"$f":"J32","v":11.352592586185402}]
[null,"b. Binary System:  Improved",null,{"$f":"J48","v":4.5745221238562772}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":827.73392877598235},{"$f":"C23*$D$60","v":89.395264307806087},0,{"$f":"100*D23/($D$66*8760)","v":1.2063100594490139},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.2063100594490139},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1342.9690965890886},{"$f":"C24*$D$60","v":145.04066243162157},0,{"$f":"100*D24/($D$66*8760)","v":1.9571955122586482},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":1.9571955122586482},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.109357151039291},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.109357151039291},{"$f":"1000*Q24/$D$139","v":827.73392877598235},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":7.2154529151389024},{"$f":"E85/1000000*E86","v":5.4},{"$f":"SUM(S24:T24)","v":12.615452915138903},{"$f":"U24*1000/E$139","v":343.90258628388023}]
[null," - Field-Well",{"$f":"R26","v":1468.5364687011936},{"$f":"C25*$D$60","v":158.60193861972891},{"$f":"P$52","v":1023.6370181128842},{"$f":"100*D25/($D$66*8760)","v":2.1401929451914774},{"$f":"(E25*1000/P$58)*100","v":0.34532691461211407},2.4855198598035915,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":2.8437506601696927},{"$f":"D94/1000000","v":50.875013203393856},{"$f":"SUM(O25:P25)","v":53.718763863563545},{"$f":"1000*Q25/$D$139","v":1342.9690965890886},{"$f":"SUM(E91:E93)/1000000","v":1.0244644931961893},{"$f":"E94/1000000","v":15.989289863923782},{"$f":"SUM(S25:T25)","v":17.013754357119971},{"$f":"U25*1000/E$139","v":463.802145287288}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D106)/1000000","v":3.0147898036195526},{"$f":"(D110+D112)/1000000","v":55.726668944428191},{"$f":"SUM(O26:P26)","v":58.741458748047741},{"$f":"1000*Q26/$D$139","v":1468.5364687011936},{"$f":"(E106)/1000000","v":2.5248133159484718},{"$f":"(E110+E112)/1000000","v":45.404302924547906},{"$f":"SUM(S26:T26)","v":47.929116240496377},{"$f":"U26*1000/E$139","v":1306.5679959557713}]
[null," - Field-Other",{"$f":"R27","v":89.228178199071181},{"$f":"C27*$D$60","v":9.6366432454996875},{"$f":"P53","v":287.35695745037737},0.1300379810539089,{"$f":"(E27*1000/P$58)*100","v":9.6940702370847884E-2},0.2269786834247568,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":3.5691271279628474},null,{"$f":"SUM(O27:P27)","v":3.5691271279628474},{"$f":"1000*Q27/$D$139","v":89.228178199071181},{"$f":"SUM(S28:S31)","v":4.0919633944215352},null,{"$f":"SUM(S27:T27)","v":4.0919633944215352},{"$f":"U27*1000/E$139","v":111.54865416142192}]
[null," - Plant",{"$f":"R$32","v":1773.5455868049169},{"$f":"C28*$D$60","v":191.54292337493101},{"$f":"P$54","v":2544.5292017177876},2.5847024120636171,{"$f":"(E28*1000/P$58)*100","v":0.85840430037352233},3.4431067124371393,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.6668873777558781},null,null,null,{"$f":"E107/1000000","v":3.2162058582341473}]
[null,"- Permitting",{"$f":"R35","v":49.625},{"$f":"C29*$D$60","v":5.3594999999999997},null,7.2321714284057884E-2,{"$f":"(E29*1000/$Q$58)*100","v":0},7.2321714284057884E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":0},null,null,null,{"$f":"E102*E123/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":832.74573886053781},{"$f":"C30*$D$60","v":89.936539796938078},null,1.2136140936451085,{"$f":"(E30*1000/P$58)*100","v":0},{"$f":"F30+G30","v":1.2136140936451085},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":0.90223975020696945},null,null,null,{"$f":"E124/1000000","v":0.87575753618738839}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1262.2169846859636},null,{"$f":"(E31*1000/P$58)*100","v":0.42581255775232452},{"$f":"F31+G31","v":0.42581255775232452},null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":0},null,null,null,{"$f":"E118/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":6384.3839979307904},{"$f":"SUM(D23:D30)","v":689.51347177652531},{"$f":"SUM(E23:E31)","v":5117.7401619670127},{"$f":"SUM(F23:F31)","v":9.3043747179458336},{"$f":"SUM(G23:G31)","v":1.7264844751088089},{"$f":"SUM(H23:H31)","v":11.030859193054642},{"$f":"H32*I21","v":0.32173339313076044},{"$f":"H32+I32","v":11.352592586185402},null,null,null,"d. Plant",{"$f":"O33+O34","v":70.941823472196674},null,{"$f":"O32","v":70.941823472196674},{"$f":"1000*Q32/$D$139","v":1773.5455868049169},{"$f":"S33+S34","v":0},null,{"$f":"S32","v":0},{"$f":"U32*1000/E$139","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":70.941823472196674},null,null,null,{"$f":"E140*E143/1000","v":0}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.9850000000000001},null,{"$f":"O35","v":1.9850000000000001},{"$f":"1000*Q35/$D$139","v":49.625},{"$f":"(E83+E92+E108+E142)/1000000","v":1.675},null,{"$f":"S35","v":1.675},{"$f":"U35*1000/E$139","v":45.661208987133449}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":33.309829554421512},{"$f":"1000*Q36/$D$139","v":832.74573886053781},null,null,{"$f":"SUM(U24:U35)*E61","v":8.3325286907176785},{"$f":"U36*1000/E$139","v":227.14825906754947}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":121.60168214782203},{"$f":"SUM(Q24:Q36)","v":255.37535991723161},{"$f":"Q37*1000/D$139","v":6384.3839979307904},null,{"$f":"SUM(T24:T36)","v":66.793592788471685},{"$f":"SUM(U24:U36)","v":91.657815597894469},{"$f":"U37*1000/E$139","v":2498.6308497430446}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":343.90258628388023},{"$f":"C39*$E$60","v":37.141479318659066},0,{"$f":"100*D39/($E$66*8760)","v":0.50095326118171579},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.50095326118171579},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":70941823.472196668},null,null,null,{"$f":"E143*E140*1000","v":0}]
[null," - Confirmation",{"$f":"V25","v":463.802145287288},{"$f":"C40*$E$60","v":50.090631691027106},0,0.67560758915884167,0,{"$f":"F40+G40","v":0.67560758915884167},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":1306.5679959557713},{"$f":"C41*$E$60","v":141.10934356322329},{"$f":"Q52","v":578.44120053543179},1.9032409892649362,0.21268155379910708,2.1159225430640434,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":22893755.941527236},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":9157502.3766108956}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":19686993.064525794},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":20418664.962775763}]
[null," - Field-Other",{"$f":"V27","v":111.54865416142192},{"$f":"C43*$E$60","v":12.047254649433567},{"$f":"Q53","v":233.7332149010835},0.1624897988887703,8.5939146923850684E-2,0.24842894581262098,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":29073842.261848874},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":21037437.70746363}]
[null," - Plant",{"$f":"V32","v":0},{"$f":"C44*$E$60","v":0},{"$f":"Q54","v":962.11163243306999},0,0.35374969266478923,0.35374969266478923,null,null,null,null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":947351.737717318},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":919545.41299675778}]
[null,"- Permitting",{"$f":"V35","v":45.661208987133449},{"$f":"C45*$E$60","v":4.9314105706104128},null,6.6513403690202352E-2,0,6.6513403690202352E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2800231.7466436722},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":3377016.1511458545}]
[null," - Contingency",{"$f":"V36","v":227.14825906754947},{"$f":"C46*$E$60","v":24.532011979295344},null,0.33088050421844667,0,{"$f":"F46+G46","v":0.33088050421844667},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":168295597.95812848},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":60401183.272092193}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":453.00887454069147},null,{"$f":"(E47*1000/P$58)*100","v":0.15282385666888007},{"$f":"F47+G47","v":0.15282385666888007}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":2498.6308497430441},{"$f":"SUM(D39:D46)","v":269.85213177224881},{"$f":"SUM(E39:E47)","v":2227.2949224102767},{"$f":"SUM(F39:F47)","v":3.6396855464029123},{"$f":"SUM(G39:G47)","v":0.80519425005662704},{"$f":"SUM(H39:H47)","v":4.4448797964595403},{"$f":"H48*I37","v":0.12964232739673662},{"$f":"H48+I48","v":4.5745221238562772}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H78/1000,(D131/100)*P58/1000)","v":1023.6370181128842},{"$f":"IF(A129=0,'O&M Costs B1'!Q78/1000,(E131/100)*Q58/1000)","v":578.44120053543179}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Costs B1'!H79+'O&M Costs B1'!H80)/1000,0)","v":287.35695745037737},{"$f":"IF(A129=0,('O&M Costs B1'!Q79+'O&M Costs B1'!Q80)/1000,0)","v":233.7332149010835}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H38/1000,(D130/100)*P58/1000)","v":2544.5292017177876},{"$f":"IF(A129=0,'O&M Costs B1'!Q38/1000,(E130/100)*Q58/1000)","v":962.11163243306999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H86/1000,0)","v":1262.2169846859636},{"$f":"IF(A129=0,'O&M Costs B1'!Q86/1000,0)","v":453.00887454069147}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":5117.7401619670127},{"$f":"SUM(Q52:Q55)","v":2227.2949224102767}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":296425495.6097694},{"$f":"E139*1000*365*24*E66","v":271975256.05902374}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary A1'!H270*'Summary A1'!H27","v":3691508835.5678697}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":7.9308656947934389E-2},{"$f":"1/'Summary A1'!J193","v":7.9308656947934389E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":36919.164776950951},{"$f":"(E102)*E109/1000","v":26714.20661265223}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.89048754989716838},{"$f":"'Summary A1'!J189","v":0.89091091092771313},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Adjusted Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84596317240230989},{"$f":"E59*E65","v":0.84636536538132745},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":9287.7781574046949},{"$f":"E101*E109/1000","v":5922.3003814627664}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":27689.373582713211},{"$f":"E105*E111/1000","v":20035.654959489169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":0},{"$f":"E102*E123/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2666.8873777558779},{"$f":"E107/1000","v":3216.2058582341469}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":0},{"$f":"E105*E117/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":76563.203894824735},{"$f":"SUM(R64:R70)","v":55888.367811838318}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":225},{"$f":"D73","v":225},null,null,null,null,null,null,null,null,"j. PV in year 0 ",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":437},{"$f":"E73*1.8+32","v":437},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":2500},{"$f":"D75","v":2500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":3000000},{"$f":"'Summary A1'!J77","v":1750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":985000},{"$f":"'Summary A1'!J78","v":675000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":109357.15103929046},{"$f":"'Summary A1'!J79","v":65452.915138902157}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":19094357.151039291},{"$f":"SUM(E82:E85)*E86","v":7890452.9151389021}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":7267859.029056265},{"$f":"'Summary A1'!J92","v":4360715.4174337592}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2843750.6601696927},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":1024464.4931961892}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":50875013.203393854},{"$f":"'Summary A1'!J100","v":15989289.863923782}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":1.5335099022047021},{"$f":"'Summary A1'!J117","v":1.6297235149404874}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},{"$f":"'Summary A1'!J112","v":7.3513276759637654}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":3.0957425777277212},{"$f":"'Summary A1'!J118","v":5.3513276759637654}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.75},{"$f":"'Summary A1'!J111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.5718069332957914},{"$f":"'Summary A1'!J114","v":5.5134957569728238}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":3014789.8036195524},{"$f":"'Summary A1'!J127","v":2524813.3159484719}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2666887.377755878},{"$f":"'Summary A1'!J123","v":3216205.8582341471}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":6056549.1908802213},{"$f":"'Summary A1'!J109","v":3633929.5145281325}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":28037295.361714978},{"$f":"'Summary A1'!J129","v":25368647.965058733}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":6056549.1908802213},{"$f":"'Summary A1'!J110","v":3633929.5145281325}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":27689373.582713213},{"$f":"'Summary A1'!J130","v":20035654.95948917}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":0},{"$f":"'Summary A1'!J158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":0},{"$f":"'Summary A1'!J218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":902239.75020696945},{"$f":"'Summary A1'!J231","v":875757.53618738835}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calculated",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,"Reference","Improved"]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A136=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H296/1000","v":40},{"$f":"'Summary A1'!J296/1000","v":36.683216173097527}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H295/1000","v":42.425919326029216},{"$f":"'Summary A1'!J295/1000","v":38.870775332037077}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H303","v":1672.1340303089751},{"$f":"'Summary A1'!J303","v":0}]

{"sheet":"O&M Cost F1","index":37,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"REFERENCE FLASH CASE",null,null,null,null,null,null,null,null,"IMPROVED FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H312/1000","v":41.225826187565524},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J312/1000","v":51.333065565045246},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!W395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!V356","v":0.8}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"C13","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.7615863110357002},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":15431.496084672734},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":651909.00188186218},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.5812062636127739},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":13851.3668692479},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":585155.88513804134}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4581541608188984},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2916.3083216377968},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":147840.56996472232},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.3452144376093669},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2690.4288752187335},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":136389.74158209228}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4581541608188984},2000,2916.3083216377968,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},147840.56996472232,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.3452144376093669},2000,{"$f":"M19*L19","v":2690.4288752187335},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":136389.74158209228}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4581541608188984},2000,2916.3083216377968,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},107800.41559927669,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.3452144376093669},2000,{"$f":"M20*L20","v":2690.4288752187335},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":99450.85323694229}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.84124278508782591},2000,1682.4855701756519,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},142154.39419684836,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.77608525246694238},2000,{"$f":"M22*L22","v":1552.1705049338848},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":131143.98229047336}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.84124278508782591},2000,1682.4855701756519,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},106615.79564763629,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.77608525246694238},2000,{"$f":"M23*L23","v":1552.1705049338848},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":98357.986717855005}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.84124278508782591},2000,1682.4855701756519,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},42646.318259054518,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.77608525246694238},2000,{"$f":"M24*L24","v":1552.1705049338848},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":39343.194687142008}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":29227.877760113082},null,null,{"$f":"SUM(H16:H24)","v":1346807.0655141228},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":26579.165009705761},null,null,{"$f":"SUM(Q16:Q24)","v":1226231.3852346386}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":14.613938880056541},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":13.289582504852881},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.93264809224264766},{"$f":"N26-'O&M Costs B1'!N26","v":1.4749555360338924}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1346807.0655141228},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1226231.3852346386},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-86220.345930784009},{"$f":"Q27-'O&M Costs B1'!Q27","v":137702.82341245562}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":162977.25047046554},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":146288.97128451033},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":-2473.7817561934644},{"$f":"Q28-'O&M Costs B1'!Q28","v":19872.041895397357}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1183829.8150436573},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":1079942.4139501282},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-83746.564174590399},{"$f":"Q29-'O&M Costs B1'!Q29","v":117830.78151705826}]
[null,null,null,null,null,"power",null,{"$f":"'Flash Plant F1- Reference'!J15/1000","v":40},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J313/1000","v":50},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":13.316783826902473}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":33670.176637853074},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":24524.627704692772},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-2155.5086482695988},{"$f":"Q31-'O&M Costs B1'!Q31","v":-5149.121638487235}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.6499999999999997E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":0}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H320","v":72181283.205551907},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!J320","v":69621540.796782598},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":1239459.733355239},{"$f":"Q35-'O&M Costs B1'!Q35","v":69621540.796782598}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":1652937.9418561463},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":1589139.9015847021},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":375985.11935660639},{"$f":"Q36-'O&M Costs B1'!Q36","v":1589139.9015847021}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":353674.84415621229},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":440384.47843778937}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1- Reference'!J39","v":70831.299398424308},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"H38*(L8/C8)","v":88196.843394574506},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":1},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W364","v":1},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1183829.8150436573},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":1079942.4139501282},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-83746.564174590399},{"$f":"Q41-'O&M Costs B1'!Q37","v":117830.78151705826}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":2836767.7568998039},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":2669082.3155348301},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":292238.55518201645},{"$f":"Q42-'O&M Costs B1'!Q38","v":1706970.6831017602}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!J112","v":7.3513276759637654},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":0}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":1.1999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":0}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":68.242467874192286},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":48.203433377952649},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":0}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":1023637.0181128843},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":578441.20053543174},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":0}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":6.5839169315824},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":6.6167767103700079},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":0}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":98758.753973736006},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":79401.320524440089},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":0}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":1520.9759256491075},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1520.9759256491075},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":23147.171249982337},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":27914.964987530446},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W360","v":10},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!A138","v":0},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!B138","v":0},"lb/h"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!A139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!B139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":0},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W284","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":0}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"No"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!J112","v":7.3513276759637654}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!T375,0)*A68","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W375,0)*A68","v":0},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":0},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":18517.736999985871},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":22331.971990024358}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":18517.736999985871},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":22331.971990024358}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":0},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":0}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":1023637.0181128843},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":578441.20053543174}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":121905.92522371834},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":107316.28551197053}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":162977.25047046554},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":146288.97128451033}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":1308520.193807068},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":832046.45733191259}]
[null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"H87+H42","v":4145287.9507068722},null,null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"Q87+Q42","v":3501128.7728667427}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash'!O46","v":169720976.65148702},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash'!S46","v":136984878.14855304}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H91*H92","v":1272907.3248861525},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q91*Q92","v":1027386.5861141478}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H93","v":5418195.2755930247},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q93","v":4528515.3589808904}]

{"sheet":"Flash Plant F1- Reference","index":38,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM REFERENCE CASE",null,null,null,null,null,null,null,"Reference Plant 2nd law efficiency"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":10.65164095055246},null,null,"T,gf",null,"C",{"$f":"'Summary A1'!H50","v":225}]
[null,null,"F",{"$f":"D11*1.8+32","v":433.50842841244776},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.31672040624065823},null,null,null,null,"F",{"$f":"P11*1.8+32","v":437}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":10.334920544311801},null,null,"Based on Power or #Wells",null,null,{"$f":"IF(A13=0,\"Power Sales\",\"# of Wells\")","v":"Power Sales"}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!H233","v":3870373.2484925054},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3870373.2484925054},null,null,"Flow",null,"lb/h",{"$f":"'Summary A1'!H310","v":3870373.2484925054}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!T393*1000,D14*J13/1000)","v":40000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":40000},null,null,"Power",null,"kW",{"$f":"'Summary A1'!H313","v":40000}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.31672040624065823},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0},null,null,"Wells Pumped",null,null,{"$f":"'Summary A1'!H204","v":"No"}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0},null,null,"GF Pump Work",null,"w-h/lb",{"$f":"D16","v":0.31672040624065823}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!G305","v":1643.8597124386783},null,null,"Baseline performance",null,"w-h/lb",{"$f":"'Input A1'!T491","v":10.65164095055246}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1225.8261875655226},null,null,"Performance change"]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":1225.8261875655226},null,null,"Apply to ∆Power or ∆Flow",null,"P or F",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":41225.826187565523},null,null,"Baseline Plant Cost",null,"$/kW",{"$f":"'Input A1'!T527","v":1750.8753584985309}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":43659.854064528059},null,null,"Cost Change",null,null,{"$f":"'Input A1'!V526-1","v":0}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":26266.779520903641},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!H52","v":28.229314600226338}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":17393.074543624411},null,null,"2nd law efficiency",null,null,{"$f":"P18/P23","v":0.37732552495153593}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":116.70600000000002},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":752980176.59394395}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":25.932996738941814},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":708309305.62111294},null,null,"Q,in",null,"btu/lb",{"$f":"D67*D69","v":411630.39902485069}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1984.8911961784595},null,null,"Q,ex",null,"btu/lb",{"$f":"(D67-D96)*D89","v":170074.71012401627}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!T487","v":125.6894673319603},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":922.97203492050608},null,null,"Q,ext",null,"btu/lb",{"$f":"P26-P27","v":241555.68890083442}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!T489","v":26.932996738941814},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0},null,null,"Work",null,null,{"$f":"I113*3413","v":39286.165609393567}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0},null,null,"thermal efficiency",null,null,{"$f":"P29/P28","v":0.16263813031338573}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":138.72427703212068},null,null,"water loss",null,"lb/kW-hr",{"$f":"3413*(1/P30-1)/1050","v":16.735465508514576}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!T459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":26409.839576258109},null,null,null,null,"lb/hr",{"$f":"P31*P29/3413","v":192.6376412299436}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":51.592943391405868},null,null,"calculated",null,null,{"$f":"D129","v":168.38597647899729}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":7740.7464969850107},null,null,null,null,null,{"$f":"P33/P32","v":0.8741073416591616}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":77.40746496985011}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":42972.273373410142}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.84160625785559151}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":117.75451901094502}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":70831.299398424308}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":772262.91904559475}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":214.51747751266521}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":67529.125454327383},{"$f":"J41*J139","v":14364.325794673661}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":93272.078720361838}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.72400150592532453},{"$f":"K42/J43","v":0.15400456376381633}]
[null,"pump efficiency",null,{"$f":"'Input A1'!T461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":688.26024644022141},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":420391.27882945241},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":378281.47979240055},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":23405.369200546706},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":33.222453577972104},{"$f":"IF($A$17=1,T48,R48)","v":116.62710492103859},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":33.222453577972104},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":93.587796863618436},{"$f":"IF(Q48<D26,D26,Q48)","v":33.222453577972104},{"$f":"U48*EXP(V48*D11)","v":116.62710492103859},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7154870444712749},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8915449539933855E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":95656.917114419382},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":25.932996738941814},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":11.399184799489335},null,{"$f":"IF(R49<D26,D26,R49)","v":25.932996738941814}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":6981.4419978428732}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!G245","v":250.38095052308526},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":1691.3534940910208},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":64.696788270682944},null,null,null,null,{"$f":"D12","v":433.50842841244776},{"$f":"D71","v":95},{"$f":"O53-0.5*(O53-P53)","v":264.25421420622388},{"$f":"O53-(O53-P53)/3","v":320.67228560829852},{"$f":"(O53+460)*0.8-460","v":254.80674272995827},{"$f":"(O53+460)*0.9-460","v":344.15758557120296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":207.83614280414926},null,{"$f":"(O53+460)*0.8-460","v":254.80674272995827}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":3098110.3294469109},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":38.074103513331025},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":124.6894673319603},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":38.074103513331025},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":90.508291548757924},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":32.437608909203718},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":124.6894673319603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":32.437608909203718},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":13.53590835742277},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":32.437608909203718}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":125.6894673319603},{"$f":"IF(D18=1,O59,P59)+D30","v":125.6894673319603},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":26.932996738941814},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":124.6894673319603},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":125.6894673319603},null,"P,ratio",null,null,{"$f":"I63/D74","v":128.40348947765818},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":26.932996738941814},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":306.99407167490074},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.79043303893248895},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.72021651946624454},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":50.858348807707884},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":60.067757423430834},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":433.50842841244776},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":221.10220179846783},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":411.6303990248507},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":970.61416965317267},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":356.48624248909141},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":395.88121351980874},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":356.23579750443656},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":356.48624248909141},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":356.6722930598462}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.8730588940479691},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":411.6303990248507},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":354.37284099824387},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":411.49407720539585},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":411.6303990248507},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-38555690.032736778}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":95},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.76152944702398462},null,null,null,null,null,{"$f":"D71","v":95},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.81636312995418636},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.81636312995418636},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.81742926210026878},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":444.57788228417576},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-31.197519297919477}]
[null,"P,sat","psia",{"$f":"Q71","v":0.81636312995418636},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":233.78502564222865},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":63.04521539273626},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2721.9282694257563}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":957.93134580941182},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1102.572972853015},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1102.572972853015},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1102.6134525292618},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":42.726534902420553},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3493706921.4293594}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.97107537995418636},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.86085833109739729},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,316.57444150706579,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":299.89079462521016},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":316.43342614054177},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":316.57444150706579},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-172890721.79621601}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.9771462485069458},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.75542916554869866},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,1191.7163714516405,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1193.0587859178868},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1191.565213402215},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1191.7163714516405},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":224683757.70327187}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":231.91227539376766},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,212.46906607958806,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":210.50791049857028},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":212.46906607958806},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":195.05263199280466},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-630637571.67334461}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1102.572972853015},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":959.80409605787281},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,1161.925191626384,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1162.1400322217889},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1161.925191626384},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1130.1598993471812},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":819649209.9946394}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.86265987053203097},null,null,null,null,null,{"$f":"D71","v":95},null,null,63.04521539273626,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2687784112.5152678}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.75632993526601555},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":3.5644373366794753},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":972971.55510119372},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":5.6263114819721523},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":3.5644373366794753},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-99.507677292864855}]
[null,"T,1st","F",{"$f":"Q85","v":344.90650594293851},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":232.18880635692821},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":15.172339470636871},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":40503.660902242715},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":15.172339470636871},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":13.819102772908991},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-293.30532536574742}]
[null,"h,f","btu/lb",{"$f":"R74","v":316.57444150706579},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":959.52756509471226}]
[null,"h,g","btu/lb",{"$f":"R75","v":1191.7163714516405},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":101.79417176538425}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.10861776160560047},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":6.9251295740687642},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":3.5644373366794753},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":108.61776160560046},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":25.932996738941814},null,"a","b",null,null,{"$f":"D64","v":125.6894673319603},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":344.90650594293851},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-26402733030667.465},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-24926304.640259769},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":344.90650594293851},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":346.48098389663431},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":381.79900133278409}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":26.705441487112243},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":24.273554837707191},"P<150",null,{"$f":"O85","v":125.6894673319603},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":3.564275308618829},null,{"$f":" 333.81229512*O86^-0.94402159016","v":3.4811188942973037},{"$f":" 332.15976378*O86^-0.93664745606","v":3.5895835159538629},{"$f":" 340.01247145*O86^-0.94294510344","v":3.564275308618829},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":3.3236981590934116},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.2541028822442692}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":206.20606853035318},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":40.057467070832089},"150<P<1500",null,{"$f":"D65","v":26.932996738941814},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":243.94114836442861},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-1955259456.7321198},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":186.73930470002},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":243.94114836442861},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":279.92126704519296},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":351.742078153975}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":243.94114836442861},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.85873022754508266},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":702.38133440133777},"P>1500",null,{"$f":"D65","v":26.932996738941814},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":15.234033731051071},null,{"$f":" 333.81229512*O88^-0.94402159016","v":14.903309210064585},{"$f":" 332.15976378*O88^-0.93664745606","v":15.194083802555314},{"$f":" 340.01247145*O88^-0.94294510344","v":15.234033731051071},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.9330223130914908},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.39976835209608}]
[null,"h,f","btu/lb",{"$f":"R76","v":212.46906607958806},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.75436511377254134},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":55.385041326914198},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":24.273554837707191},null,null,{"$f":"D156","v":2.4015946876111731},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":132.74242975730877},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":133.53279414626567},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":132.74242975730877},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.54809994592347},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.51998687516988},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.70579946207965}]
[null,"h,g","btu/lb",{"$f":"R77","v":1161.925191626384},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":155.55466434748834},null,null,null,null,null,{"$f":"D205","v":5.941669959521839},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":169.62505777042423},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-53169.618217122341},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":169.62505777042423},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":185.2810951140446},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.75369481692644},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.88030536784703}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.10964737877437251},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1006.3705272788957},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":15.172339470636871},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.90745562599583074}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":97.737725925978751},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.77872781299791538},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":160.57840077354018},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1001.3467908528439},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":199.53189769136299},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.90262291576755804}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":980.2319508331492},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.77631145788377909}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":160.08013368528094}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":183008.00985977167},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1001.8450579411031}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18300800985977167},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.90310223638664033},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":194549.757413507},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.77655111819332023},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":160.12955309549417},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":33.989826046259566}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.2257587432055768},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1001.7956385308898}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.23847106613813018},null,"m,turb",null,"lb/h",{"$f":"D93","v":97.737725925978751}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.17782787401920369},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":4.5856133527972078}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.17782787401920369}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":980.2319508331492}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.88231096174020096}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":307.54857705879078}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":11.510742926865973}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":8646.6558850447564},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":144.11093141741262},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":11.280528068328653}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":12692.847420995189},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.40511413477432606},{"$f":"(I116)*D$14/D$67","v":1567.9429098167388},null,null,"Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.38463174003015727},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0102499465312225E-2},{"$f":"(I117+I120)*D$14/D$67","v":39.100443673454279},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.17782787401920369},{"$f":"(I118)*D$14/D$67","v":688.26024644022141},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.51284232004020969},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.5842609517351645E-2},{"$f":"(I119)*D$14/D$67","v":138.72427703212068},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":199.53189769136299},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.209115246558014},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":10.65164095055246},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":50.858348807707884},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":60.067757423430834}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":329.92305055711421},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":10.65164095055246},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":9.9976681987004306E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":199.53189769136299},null,null,null,"P,t-in",{"$f":"I63","v":124.6894673319603},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.8235898402162203},null,null,null,"P,tex",{"$f":"D74","v":0.97107537995418636},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3330224264933908E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":128.40348947765818},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":24.273554837707191},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":306.99407167490074},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":40.057467070832089},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":12.232996738941814},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":102.33135722496691},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":8.9792213448862341},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":702.38133440133777},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":28.229992474481108},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.198641137166522},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":55.385041326914198},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":24.273554837707191}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":168.38597647899729},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.0449741126362939}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.3233279425223783},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":5.1677307870197966},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":25.932996738941814},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":5.1677307870197966},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":14.322035020376312}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":51.805330883810058},{"$f":"D132/D114","v":5.9913718751560914E-3},"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":102.85006013458019},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.2230509677937513}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":224.51463530532973},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":102.85006013458019}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.22451463530532972},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2269.3936428311881}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-18.159147773750504},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.4177782411686026},{"$f":"ROUND(I135,0)","v":5}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":93272.078720361838},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":28491.099408075639}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":5.0182561375061958}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.90310223638664033}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":314.79544807877221},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":66.961097814631842}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.81636312995418636}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.97071312995418635}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.4740519248199706}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":125.6894673319603}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.4015946876111731},{"$f":"Q89","v":132.74242975730877}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.4740519248199706}]
[null,"T","R",{"$f":"D71+460","v":555}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.3273953350341179}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.3273953350341179}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.24041085194633988}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.134177107699575}]
[null,"P,suction","psia",{"$f":"D150","v":0.97071312995418635}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.6074209632603674E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":7.7231064031039421E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":137.72232260355281}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.95422391638951831}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.2743008197193719}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.9653859097630848}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.4308815576569867}]
[null,"rho","lb/cft",{"$f":"D166","v":3.6074209632603674E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":57117.521465080688}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.3273953350341179}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D180+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5852315576569866}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":1.9418215981238014}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.3408198517548617E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.42134757331587508}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":8.8714336714813271}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9222.1015499725909}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8038162083106886}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":409.87117999878183}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4309893866801616E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8127887856473967E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.298405312388827}]
[null,null,"ft",{"$f":"D200*144/62","v":30.886618790064372}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.8451756897803698E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.3759475118692218E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.941669959521839},{"$f":"Q90","v":169.62505777042423}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.4740519248199706}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg",null,{"$f":"D183","v":1.5852315576569866}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.42134757331587508}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4213475733158751}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.3408198517548617E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.161938570108411}]
[null,"P,suction","psia",{"$f":"D156","v":2.4015946876111731}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.4178003040961586E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.9107366262188747E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":50.452849624394844}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.77417185828740209}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.3030580409575458}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.8582039304531359}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5400752719106658}]
[null,"rho","lb/cft",{"$f":"D215","v":1.4178003040961586E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":35955.052180646308}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4213475733158751}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D229+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.1253068295676529}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.2782193873151533}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":7.2400377639532994E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.13032067975115938}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":2.1492308240178515}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2234.1850987557841}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.43700009934437101}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":99.297115500257078}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":5.8894171068528539E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.3917383365801735E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.7583300404781603}]
[null,null,"ft",{"$f":"D248*144/62","v":22.664508481110566}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.2802195447014715E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.4460597144838872E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.4740519248199702}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.1253068295676529}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.13032067975115938}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1303206797511596}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":7.2400377639532986E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.427697680381264}]
[null,"P","psia",{"$f":"D205","v":5.941669959521839}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":4.0330171976765777E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":4.7272616279208243E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":18.482770164639479}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.62259944748366303}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.1236685103625197}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.7583300404781603}]
[null,"rho","lb/cft",{"$f":"D263","v":4.0330171976765777E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":31271.860842930015}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1303206797511596}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.806572283405075E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.5842609517351645E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D277+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.883636870045812}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":17.006692684449078}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.6727445657972696E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.810940218435085E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":8.221127756680853E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":85.460905006968986}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6715904156241797E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.7982624447541773}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.2527896913978414E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.6799052728753703E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.285806882765334E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.5882619247810957E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.8235898402162203}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":11541.747553735344}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":512.96655794379308}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.2687616720341676E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.6215123095100886E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.5842609517351645E-2}]

{"sheet":"Flash Plant F2-Reference","index":39,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","  an"]
[null,null,null,"REFERENCE CASE COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":10790657.798486374},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":433.50842841244776},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1561426.1087756599},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!T487","v":125.6894673319603}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!T489","v":26.932996738941814},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":2188032.8463161546},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J46","v":420391.27882945241},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Reference'!D84/60","v":24974.306171235534},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J47","v":378281.47979240055},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":124688.91381730718},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Reference'!D92/60","v":95656.917114419382},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":2188032.8463161546}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Reference'!J22","v":43659.854064528059},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1245792.3251871951}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Reference'!J44<1,1,'Flash Plant F1- Reference'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Reference'!J23","v":26266.779520903641},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":999540.40286810906}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Reference'!J24","v":17393.074543624411},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":942215.54630728264}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Reference'!J25/1000000","v":752.98017659394395},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":57324.856560826374}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":832005.0635168138}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":374481.07934607309}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Reference'!J26/1000000","v":708.30930562111291},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":263011.30133589159}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J27","v":1984.8911961784595},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":101074.92390783492}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J33","v":51.592943391405868},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":93437.758927014132}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1432820.8426854303}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J35","v":77.40746496985011}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":384635.69559896691}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J34","v":7740.7464969850107},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Reference'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Reference'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":125.6894673319603}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Reference'!J31","v":138.72427703212068},null,"flow",null,"cfm",{"$f":"C14","v":24974.306171235534}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J51","v":6981.4419978428732},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":256.37788796694849}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J52","v":1691.3534940910208},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":97.412091071033203}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J53","v":64.696788270682944},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Reference'!J37","v":0.84160625785559151},null,"A",null,"sq ft",{"$f":"H37/H38","v":97.412091071033203}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Reference'!J38","v":117.75451901094502},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":11.136827487529047}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D161","v":24489.381637352322},null,"H",null,"ft",{"$f":"H40*3","v":33.41048246258714}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Reference'!D167","v":129.48157746448976},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":24345.922796067953}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D210","v":9371.5188730640093},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":105721.30825216006}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Reference'!D216","v":52.335836675663856}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D258","v":8245.136169619258},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Reference'!D264","v":21.153895821920621},null,"P",null,"psia",{"$f":"C12","v":26.932996738941814}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":95656.917114419382}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Reference'!J21","v":41225.826187565523},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":314.38553033009111}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":304.26628418293865}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":152.13314209146932}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":13.917684167118905}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":41.753052501356713}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":47516.308567216736}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!T517","v":2.5282394380990239},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":278914.38734680682}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!T522/1000","v":7733.7089148805617}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":10790657.798486374},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":14674252.030308766},{"$f":"'Input A1'!T498","v":1},{"$f":"E63/C$48","v":355.94804003551525}]
["Flash Vessels",2002,{"$f":"I30","v":384635.69559896691},{"$f":"C53","v":1.4620386784276018},{"$f":"C64*D64*F64","v":562352.26406959491},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":13.640776088053533}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1561426.1087756599},{"$f":"C53","v":1.4620386784276018},2282865.3645367185,{"$f":"'Input A1'!T502","v":1},55.374641957455133]
["Condenser Cost",2002,{"$f":"I12","v":2188032.8463161546},{"$f":"C53","v":1.4620386784276018},3198988.6509842547,{"$f":"'Input A1'!T504","v":1},77.596714167225812]
["Pump Costs",2002,{"$f":"I19","v":999540.40286810906},{"$f":"C53","v":1.4620386784276018},1461366.729644283,{"$f":"'Input A1'!T506","v":1},35.447845799268869]
["NCG Removal System",2002,{"$f":"I23","v":832005.0635168138},{"$f":"C53","v":1.4620386784276018},1216423.5835091954,{"$f":"'Input A1'!T508","v":1},29.506348228773433]
["H2S Removal System",2002,{"$f":"I28","v":1432820.8426854303},{"$f":"C53","v":1.4620386784276018},2094839.4912633293,{"$f":"'Input A1'!T510","v":1},50.813766150675036]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":18189118.75824751},{"$f":"E71/C71","v":1.4014471208374344},{"$f":"SUM(E63:E69)","v":25491088.114316143},null,{"$f":"SUM(G63:G69)","v":618.32813242696704}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.7359400606265349},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.767758424590006},null,{"$f":"E$71*E74","v":45062085.766048528},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.28659560686157187},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.45380666517321427},null,{"$f":"E$71*E75","v":11568025.688794369},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.44934445376496313},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.46877185844067643},null,{"$f":"E$71*E76","v":11949504.749023017},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.42042969517848838},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.37161150952711819},null,{"$f":"E$71*E77","v":9472781.7336498033},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.18482165639657605},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.19281241956627135},null,4914998.376698317,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.3411914122015993},null,{"$f":"E74+E77+E78","v":2.3321823536833959}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C49","v":9.8028542207813874E-2},null,2498854.2071373425]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C50","v":9.8028542207813874E-2},null,2498854.2071373425]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.5332675839039105},null,{"$f":"SUM(E79:E81)","v":2.5282394380990239},null,{"$f":"SUM(G77:G81)+G74","v":64447574.290671334}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.5282394380990239}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":64447574.290671349}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":7733708.9148805616}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":72181283.205551907}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.8316281706709066}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1750.8753584985309}]

{"sheet":"Flash Plant F1- Improved","index":40,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM IMPROVED CASE",null,null,null,null,null,null,null,"FLASH STEAM IMPROVED CASE"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":223.06023800691543},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":10.997784074901217},null,null,"T,gf",null,"C",{"$f":"D11","v":223.06023800691543}]
[null,null,"F",{"$f":"D11*1.8+32","v":433.50842841244776},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.28560085162801591},null,null,null,null,"F",{"$f":"P11*1.8+32","v":433.50842841244776}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":10.7121832232732},null,null,"Baseline performance",null,"w-h/lb",{"$f":"J11","v":10.997784074901217}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!J233","v":4667582.5980431717},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":4667582.5980431717},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!I52","v":28.229314600226338}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!W393*1000,D14*J13/1000)","v":50000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":49997.74096331028},null,null,"2nd law efficiency",null,null,{"$f":"P13/P14","v":0.38958735734990313}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!J237","v":0.28560085162801591},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!M305","v":1790.6994793281008}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1335.3246017349647}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":1335.3246017349647}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":51333.065565045246}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":54179.002721041485}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":32589.057971098955}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":21589.944749942522}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":116.70600000000002},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":902761815.4185282}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":25.932996738941814},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":848889755.38570583}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":2288.1948537627313}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!W487","v":125.6894673319603},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":1106.5681882813999}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!W489","v":26.932996738941814},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":167.29834045164708}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!W459","v":0.82499999999999984},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":31849.669194377413}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":59.826848852902252}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":9335.1651960863437}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":93.351651960863435}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":51823.589746597929}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.97592126117716993}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":136.54739093229398}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":84948.951867448122}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":931331.61341873638}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":258.70322594964898}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":81031.376794612515},{"$f":"J41*J139","v":17236.447092211143}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":93272.078720361838}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.86876349177927026},{"$f":"K42/J43","v":0.18479750133893313}]
[null,"pump efficiency",null,{"$f":"'Input A1'!W461","v":0.78},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":825.16789800143999},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":506982.37390870252},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":456198.90870441135},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":28226.34587602074},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":33.222453577972104},{"$f":"IF($A$17=1,T48,R48)","v":116.62710492103859},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":33.222453577972104},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":93.587796863618436},{"$f":"IF(Q48<D26,D26,Q48)","v":33.222453577972104},{"$f":"U48*EXP(V48*D11)","v":116.62710492103859},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7154870444712749},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8915449539933855E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":115360.07848329011},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":25.932996738941814},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":11.399184799489335},null,{"$f":"IF(R49<D26,D26,R49)","v":25.932996738941814}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":8419.4611439791879}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!M245","v":250.38095052308526},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":2039.7340590429235},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":78.022863350231745},null,null,null,null,{"$f":"D12","v":433.50842841244776},{"$f":"D71","v":95},{"$f":"O53-0.5*(O53-P53)","v":264.25421420622388},{"$f":"O53-(O53-P53)/3","v":320.67228560829852},{"$f":"(O53+460)*0.8-460","v":254.80674272995827},{"$f":"(O53+460)*0.9-460","v":344.15758557120296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":207.83614280414926},null,{"$f":"(O53+460)*0.8-460","v":254.80674272995827}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":3736250.9846244352},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":38.074103513331025},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":124.6894673319603},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":38.074103513331025},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":90.508291548757924},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":32.437608909203718},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":124.6894673319603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":32.437608909203718},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":13.53590835742277},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":32.437608909203718}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":125.6894673319603},{"$f":"IF(D18=1,O59,P59)+D30","v":125.6894673319603},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":26.932996738941814},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":124.6894673319603},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":125.6894673319603},null,"P,ratio",null,null,{"$f":"I63/D74","v":128.40348947765818},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":26.932996738941814},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":306.99407167490074},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.79043303893248895},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74521651946624434},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":50.858348807707884},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":60.067757423430834},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":433.50842841244776},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":228.77705359034027},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":411.6303990248507},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":962.9393178613002},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":356.48624248909141},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":395.88121351980874},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":356.23579750443656},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":356.48624248909141},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":356.6722930598462}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.86567587638750443},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":411.6303990248507},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":354.37284099824387},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":411.49407720539585},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":411.6303990248507},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-38555690.032736778}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":95},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.78283793819375203},null,null,null,null,null,{"$f":"D71","v":95},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.81636312995418636},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.81636312995418636},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.81742926210026878},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":444.57788228417576},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-31.197519297919477}]
[null,"P,sat","psia",{"$f":"Q71","v":0.81636312995418636},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":240.32660610768423},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":63.04521539273626},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2721.9282694257563}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":951.38976534395624},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1102.572972853015},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1102.572972853015},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1102.6134525292618},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":42.726534902420553},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3493706921.4293594}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.97107537995418636},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.8545654924324273},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,316.57444150706579,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":299.89079462521016},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":316.43342614054177},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":316.57444150706579},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-172890721.79621601}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.9771462485069458},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.77728274621621352},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,1191.7163714516405,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1193.0587859178868},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1191.565213402215},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1191.7163714516405},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":224683757.70327187}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":238.62119510356393},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,212.46906607958806,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":210.50791049857028},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":212.46906607958806},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":195.05263199280466},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-630637571.67334461}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1102.572972853015},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":953.09517634807662},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,1161.925191626384,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1162.1400322217889},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1161.925191626384},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1130.1598993471812},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":819649209.9946394}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.85620605565152497},null,null,null,null,null,{"$f":"D71","v":95},null,null,63.04521539273626,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2687784112.5152678}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.77810302782576235},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":3.5644373366794753},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":972971.55510119372},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":5.6263114819721523},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":3.5644373366794753},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-99.507677292864855}]
[null,"T,1st","F",{"$f":"Q85","v":344.90650594293851},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":238.87301669479936},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":15.172339470636871},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":40503.660902242715},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":15.172339470636871},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":13.819102772908991},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-293.30532536574742}]
[null,"h,f","btu/lb",{"$f":"R74","v":316.57444150706579},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":952.84335475684111}]
[null,"h,g","btu/lb",{"$f":"R75","v":1191.7163714516405},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":101.79417176538425}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.10861776160560047},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":7.1244889808221226},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":3.5644373366794753},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":108.61776160560046},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":25.932996738941814},null,"a","b",null,null,{"$f":"D64","v":125.6894673319603},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":344.90650594293851},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-26402733030667.465},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-24926304.640259769},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":344.90650594293851},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":346.48098389663431},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":381.79900133278409}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":26.705441487112243},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":24.273554837707191},"P<150",null,{"$f":"O85","v":125.6894673319603},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":3.564275308618829},null,{"$f":" 333.81229512*O86^-0.94402159016","v":3.4811188942973037},{"$f":" 332.15976378*O86^-0.93664745606","v":3.5895835159538629},{"$f":" 340.01247145*O86^-0.94294510344","v":3.564275308618829},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":3.3236981590934116},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.2541028822442692}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":206.20606853035318},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":40.057467070832089},"150<P<1500",null,{"$f":"D65","v":26.932996738941814},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":243.94114836442861},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-1955259456.7321198},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":186.73930470002},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":243.94114836442861},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":279.92126704519296},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":351.742078153975}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":243.94114836442861},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.85873022754508266},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":702.38133440133777},"P>1500",null,{"$f":"D65","v":26.932996738941814},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":15.234033731051071},null,{"$f":" 333.81229512*O88^-0.94402159016","v":14.903309210064585},{"$f":" 332.15976378*O88^-0.93664745606","v":15.194083802555314},{"$f":" 340.01247145*O88^-0.94294510344","v":15.234033731051071},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.9330223130914908},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.39976835209608}]
[null,"h,f","btu/lb",{"$f":"R76","v":212.46906607958806},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.77936511377254125},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":55.385041326914198},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":24.273554837707191},null,null,{"$f":"D156","v":2.4015946876111731},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":132.74242975730877},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":133.53279414626567},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":132.74242975730877},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.54809994592347},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.51998687516988},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.70579946207965}]
[null,"h,g","btu/lb",{"$f":"R77","v":1161.925191626384},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":160.70981606074713},null,null,null,null,null,{"$f":"D205","v":5.941669959521839},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":169.62505777042423},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-53169.618217122341},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":169.62505777042423},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":185.2810951140446},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.75369481692644},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.88030536784703}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.10964737877437251},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1001.2153755656369},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":15.172339470636871},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.9024964975105525}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":97.737725925978751},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.80124824875527612},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":165.22225129265593},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":996.70294033372807},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":199.53189769136299},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.89815564638894951}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":974.52480349519249},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.79907782319447462}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":164.77469637072528}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":181869.25192102496},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":997.15049525565883}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18186925192102496},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.89858618315789951},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":193410.99947476029},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.79929309157894957},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":164.81908601796673},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":33.989826046259566}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.2257587432055768},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":997.10610560841735}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.23707522363831665},null,"m,turb",null,"lb/h",{"$f":"D93","v":97.737725925978751}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.17678699426709274},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":4.7199070192189714}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.17678699426709274}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":974.52480349519249}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.87682082711224252}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":305.63497155803515}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":11.844396000041094}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":8596.0444211004578},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":143.26740701834098},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":11.607508080040272}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":12618.552387384649},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.38738045956104078},{"$f":"(I116)*D$14/D$67","v":1808.1302918690806},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.3823803753752924},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":9.7139417935694465E-3},{"$f":"(I117+I120)*D$14/D$67","v":45.340625674069024},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.78},null,"Fan Power",null,"kW",{"$f":"D105","v":0.17678699426709274},{"$f":"(I118)*D$14/D$67","v":825.16789800143999},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.49023125048114408},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.5842609517351645E-2},{"$f":"(I119)*D$14/D$67","v":167.29834045164708},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":199.53189769136299},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.209115246558014},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":10.997784074901217},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":50.858348807707884},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":60.067757423430834}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":329.92305055711421},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":10.997784074901217},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":9.9976681987004306E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":199.53189769136299},null,null,null,"P,t-in",{"$f":"I63","v":124.6894673319603},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.78},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.8235898402162203},null,null,null,"P,tex",{"$f":"D74","v":0.97107537995418636},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.2817523331667219E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":128.40348947765818},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":24.273554837707191},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":306.99407167490074},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":40.057467070832089},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":12.232996738941814},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":102.33135722496691},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":8.9792213448862341},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":702.38133440133777},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":28.229992474481108},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.198641137166522},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":55.385041326914198},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":24.273554837707191}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":167.40036297817178},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.0449741126362939}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.2980222105502293},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":5.1677307870197966},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":25.932996738941814},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":5.1677307870197966},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":14.322035020376312}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":51.502098782173697},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":102.85006013458019},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.2230509677937513}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":223.2004839708957},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":102.85006013458019}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.2232004839708957},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2269.3936428311881}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-16.844996439316475},null,"tip diameter",null,"ft",{"$f":"0.5*I134/(60*PI())","v":6.0197536012984472},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":93272.078720361838},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":28491.099408075639}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":5.0182561375061958}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.89858618315789951}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":313.22136203428528},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":66.626332272972306}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.81636312995418636}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.97071312995418635}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.4740519248199706}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":125.6894673319603}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.4015946876111731},{"$f":"Q89","v":132.74242975730877}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.4740519248199706}]
[null,"T","R",{"$f":"D71+460","v":555}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.3273953350341179}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.3273953350341179}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.24041085194633988}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.134177107699575}]
[null,"P,suction","psia",{"$f":"D150","v":0.97071312995418635}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.6074209632603674E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":7.7231064031039421E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":137.72232260355281}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.95422391638951831}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.2743008197193719}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.9653859097630848}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.4308815576569867}]
[null,"rho","lb/cft",{"$f":"D166","v":3.6074209632603674E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":57117.521465080688}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.3273953350341179}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D180+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5852315576569866}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":1.9418215981238014}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.3408198517548617E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.42134757331587508}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":8.8714336714813271}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9222.1015499725909}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8038162083106886}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":409.87117999878183}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.78}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.3374897948847707E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.7430661400455735E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.298405312388827}]
[null,null,"ft",{"$f":"D200*144/62","v":30.886618790064372}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.7742073940195862E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.3230264537204055E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.941669959521839},{"$f":"Q90","v":169.62505777042423}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.4740519248199706}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg",null,{"$f":"D183","v":1.5852315576569866}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.42134757331587508}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4213475733158751}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.3408198517548617E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.161938570108411}]
[null,"P,suction","psia",{"$f":"D156","v":2.4015946876111731}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.4178003040961586E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.9107366262188747E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":50.452849624394844}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.77417185828740209}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.3030580409575458}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.8582039304531359}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5400752719106658}]
[null,"rho","lb/cft",{"$f":"D215","v":1.4178003040961586E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":35955.052180646308}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4213475733158751}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D229+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.1253068295676529}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.2782193873151533}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":7.2400377639532994E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.13032067975115938}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":2.1492308240178515}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2234.1850987557841}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.43700009934437101}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":99.297115500257078}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.78}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":5.662901064281591E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.2228253236347825E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.7583300404781603}]
[null,null,"ft",{"$f":"D248*144/62","v":22.664508481110566}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.1540572545206456E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.3519804946960455E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.4740519248199702}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.1253068295676529}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.13032067975115938}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1303206797511596}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":7.2400377639532986E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.427697680381264}]
[null,"P","psia",{"$f":"D205","v":5.941669959521839}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":4.0330171976765777E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":4.7272616279208243E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":18.482770164639479}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.62259944748366303}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.1236685103625197}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.7583300404781603}]
[null,"rho","lb/cft",{"$f":"D263","v":4.0330171976765777E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":31271.860842930015}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1303206797511596}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.806572283405075E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.5842609517351645E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D277+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.883636870045812}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":17.006692684449078}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.6727445657972696E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.810940218435085E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":8.221127756680853E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":85.460905006968986}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6715904156241797E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.7982624447541773}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.78}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.1661439340363859E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.615293531610933E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.2363527718897441E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.2194826199818226E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.8235898402162203}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":11541.747553735344}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":512.96655794379308}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.1815016077251611E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.5591464514520082E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.5842609517351645E-2}]

{"sheet":"Flash Plant F2-Improved","index":41,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"IMPROVED SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":223.06023800691543},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":12587306.080791451},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":433.50842841244776},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1805315.6527612188},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!W487","v":125.6894673319603}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!W489","v":26.932996738941814},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":2552042.6638762192},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J46","v":506982.37390870252},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Improved'!D84/60","v":30118.448376642893},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J47","v":456198.90870441135},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":149436.32775919329},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Improved'!D92/60","v":115360.07848329011},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":2552042.6638762192}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Improved'!J22","v":54179.002721041485},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1493048.7765683043}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Improved'!J44<1,1,'Flash Plant F1- Improved'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Improved'!J23","v":32589.057971098955},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":1115012.7224594848}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Improved'!J24","v":21589.944749942522},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":1050793.4260194844}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Improved'!J25/1000000","v":902.76181541852816},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":64219.296440000435}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":925998.85083943792}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":399103.18644027674}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Improved'!J26/1000000","v":848.88975538570583},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":300980.67184702249}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J27","v":2288.1948537627313},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":113231.16865020497}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J33","v":59.826848852902252},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":112683.8239019336}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1597234.2149463119}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J35","v":93.351651960863435}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":460426.01764740364}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J34","v":9335.1651960863437},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Improved'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Improved'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":125.6894673319603}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Improved'!J31","v":167.29834045164708},null,"flow",null,"cfm",{"$f":"C14","v":30118.448376642893}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J51","v":8419.4611439791879},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":256.37788796694849}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J52","v":2039.7340590429235},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":117.47677857665197}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J53","v":78.022863350231745},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Improved'!J37","v":0.97592126117716993},null,"A",null,"sq ft",{"$f":"H37/H38","v":117.47677857665197}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Improved'!J38","v":136.54739093229398},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":12.230130010424659}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D161","v":29533.640356744792},null,"H",null,"ft",{"$f":"H40*3","v":36.690390031273978}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Improved'!D167","v":129.48157746448976},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":32242.965949863185}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D210","v":11301.839797023242},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":127975.98317766041}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Improved'!D216","v":52.335836675663856}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D258","v":9943.4477330580139},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Improved'!D264","v":21.153895821920621},null,"P",null,"psia",{"$f":"C12","v":26.932996738941814}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":115360.07848329011}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Improved'!J21","v":51333.065565045246},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":314.38553033009111}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":366.93825686623381}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":183.46912843311691}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":15.283983432310404}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":45.851950296931207}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":62929.088046044475}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!W517","v":2.3512626774320924},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":332450.0344697432}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!W522/1000","v":5157.1511701320451}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":12587306.080791451},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":15919293.697685016},{"$f":"'Input A1'!W498","v":0.93},{"$f":"E63/C$48","v":310.11772865022704}]
["Flash Vessels",2002,{"$f":"I30","v":460426.01764740364},{"$f":"C53","v":1.4620386784276018},626039.4011100512,{"$f":"'Input A1'!W500","v":0.93},{"$f":"E64/C$48","v":12.19563636457252}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1805315.6527612188},{"$f":"C53","v":1.4620386784276018},2454680.4193301382,{"$f":"'Input A1'!W502","v":0.93},47.818699162234118]
["Condenser Cost",2002,{"$f":"I12","v":2552042.6638762192},{"$f":"C53","v":1.4620386784276018},3470002.1277335333,{"$f":"'Input A1'!W504","v":0.93},67.597796654801726]
["Pump Costs",2002,{"$f":"I19","v":1115012.7224594848},{"$f":"C53","v":1.4620386784276018},1516078.3062724038,{"$f":"'Input A1'!W506","v":0.93},29.534147037280444]
["NCG Removal System",2002,{"$f":"I23","v":925998.85083943792},{"$f":"C53","v":1.4620386784276018},1259076.9065792959,{"$f":"'Input A1'!W508","v":0.93},24.52760014856101]
["H2S Removal System",2002,{"$f":"I28","v":1597234.2149463119},{"$f":"C53","v":1.4620386784276018},2171752.9267062927,{"$f":"'Input A1'!W510","v":0.93},42.307095880615528]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":21043336.203321528},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4014471208374344},{"$f":"SUM(E63:E69)","v":27416923.78541673},null,{"$f":"SUM(G63:G69)","v":534.09870389829234}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.7359400606265349},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.767758424590006},null,{"$f":"E$71*E74","v":48466497.998012543},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.28659560686157187},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.45380666517321427},null,{"$f":"E$71*E75","v":12441982.752368145},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.44934445376496313},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.46877185844067643},null,{"$f":"E$71*E76","v":12852282.315616185},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.42042969517848838},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.37161150952711819},null,{"$f":"E$71*E77","v":10188444.434488662},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.18482165639657605},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.19281241956627135},null,5286323.4121302553,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.3411914122015993},null,{"$f":"E74+E77+E78","v":2.3321823536833959}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C49","v":9.8028542207813874E-2},null,2687641.0705071399]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C50","v":9.8028542207813874E-2},null,2687641.0705071399]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.5332675839039105},null,{"$f":"SUM(E79:E81)","v":2.5282394380990239},null,{"$f":"SUM(G77:G81)+G74","v":69316547.985645741}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.3512626774320924}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":64464389.626650557}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":5157151.1701320447}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":69621540.796782598}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.5393636916266598}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1356.2708564241818}]

{"sheet":"LCOE Flash","index":42,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(F8-D8)/D8","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26+U27","v":52.021079634917911}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System:  Reference",null,{"$f":"J32","v":11.510355409041868}]
[null,"b. Flash System:  Improved",null,{"$f":"J48","v":6.3016279803388144}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":827.73392877598235},{"$f":"C23*$D$60","v":89.395264307806087},0,{"$f":"100*D23/($D$66*8760)","v":1.2063100594490139},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.2063100594490139},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1342.9690965890886},{"$f":"C24*$D$60","v":145.04066243162157},0,{"$f":"100*D24/($D$66*8760)","v":1.9571955122586482},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":1.9571955122586482},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.109357151039291},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.109357151039291},{"$f":"1000*Q24/$D$139","v":827.73392877598235},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":7.2154529151389024},{"$f":"E85/1000000*E86","v":5.4},{"$f":"SUM(S24:T24)","v":12.615452915138903},{"$f":"U24*1000/E$139","v":252.30905830277806}]
[null," - Field-Well",{"$f":"R26","v":1468.5364687011936},{"$f":"C25*$D$60","v":158.60193861972891},{"$f":"P$52","v":1023.6370181128842},{"$f":"100*D25/($D$66*8760)","v":2.1401929451914774},{"$f":"(E25*1000/P$58)*100","v":0.34532691461211407},2.4855198598035915,null,null,{"$f":"G25+G27","v":0.44143307953836575},{"$f":"E25+E27","v":1308.5201938070682},null,"a2. Confirmation [e]",{"$f":"(SUM(D91:D93)-D92)/1000000","v":2.8437506601696927},{"$f":"D94/1000000","v":50.875013203393856},{"$f":"SUM(O25:P25)","v":53.718763863563545},{"$f":"1000*Q25/$D$139","v":1342.9690965890886},{"$f":"(SUM(E91:E93)-E92)/1000000","v":1.0244644931961893},{"$f":"E94/1000000","v":15.989289863923782},{"$f":"SUM(S25:T25)","v":17.013754357119971},{"$f":"U25*1000/E$139","v":340.2750871423994}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D106/1000000","v":3.0147898036195526},{"$f":"(D110+D112)/1000000","v":55.726668944428191},{"$f":"SUM(O26:P26)","v":58.741458748047741},{"$f":"1000*Q26/$D$139","v":1468.5364687011936},{"$f":"(E106)/1000000","v":2.5248133159484718},{"$f":"(E110+E112)/1000000","v":45.404302924547906},{"$f":"SUM(S26:T26)","v":47.929116240496377},{"$f":"U26*1000/E$139","v":958.58232480992751}]
[null," - Field-Other",{"$f":"R27","v":89.228178199071181},{"$f":"C27*$D$60","v":9.6366432454996875},{"$f":"P53","v":284.88317569418393},0.1300379810539089,{"$f":"(E27*1000/P$58)*100","v":9.610616492625168E-2},0.22614414598016058,null,null,{"$f":"F32-F26","v":9.3563071263124105},null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":3.5691271279628474},null,{"$f":"SUM(O27:P27)","v":3.5691271279628474},{"$f":"1000*Q27/$D$139","v":89.228178199071181},{"$f":"SUM(S28:S31)","v":4.0919633944215352},null,{"$f":"SUM(S27:T27)","v":4.0919633944215352},{"$f":"U27*1000/E$139","v":81.839267888430697}]
[null," - Plant",{"$f":"R$32","v":1804.5320801387977},{"$f":"C28*$D$60","v":194.88946465499015},{"$f":"P$54","v":2836.7677568998038},2.6298610280345551,{"$f":"(E28*1000/P$58)*100","v":0.95699182388625537},3.5868528519208107,null,null,{"$f":"G32+F26+I32","v":2.1540482827294554},null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.6668873777558781},null,null,null,{"$f":"E107/1000000","v":3.2162058582341473}]
[null," - Permitting",{"$f":"R35","v":49.625},{"$f":"C29*$D$60","v":5.3594999999999997},null,7.2321714284057884E-2,{"$f":"(E29*1000/$P$58)*100","v":0},7.2321714284057884E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":0},null,null,null,{"$f":"E102*E123/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":837.39371286061998},{"$f":"C30*$D$60","v":90.438520988946962},0,1.2203878860407493,{"$f":"(E30*1000/P$58)*100","v":0},1.2203878860407493,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":0.90223975020696945},null,null,null,{"$f":"E124/1000000","v":0.87575753618738839}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1272.9073248861525},null,{"$f":"(E31*1000/P$58)*100","v":0.42941897500000364},0.42941897500000364,null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":0},null,null,null,{"$f":"E118/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":6420.018465264754},{"$f":"SUM(D23:D30)","v":693.36199424859342},{"$f":"SUM(E23:E31)","v":5418.1952755930242},{"$f":"SUM(F23:F31)","v":9.3563071263124105},{"$f":"SUM(G23:G31)","v":1.8278438784246249},{"$f":"SUM(H23:H31)","v":11.184151004737037},{"$f":"H32*I21","v":0.32620440430483028},{"$f":"H32+I32","v":11.510355409041868},null,null,null,"d. Plant",{"$f":"O33+O34","v":72.181283205551907},null,{"$f":"SUM(O32:P32)","v":72.181283205551907},{"$f":"1000*Q32/$D$139","v":1804.5320801387977},{"$f":"S33+S34","v":69.621540796782583},null,{"$f":"S32","v":69.621540796782583},{"$f":"U32*1000/E$139","v":1392.4308159356517}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":72.181283205551907},null,null,null,{"$f":"E140*E143/1000","v":69.621540796782583}]
[{"$f":"'Input A1'!A383","v":1},"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.9850000000000001},null,{"$f":"SUM(O35:P35)","v":1.9850000000000001},{"$f":"1000*Q35/$D$139","v":49.625},{"$f":"(E83+E92+E108+E142)/1000000","v":1.675},null,{"$f":"S35","v":1.675},{"$f":"U35*1000/E$139","v":33.5}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":33.495748514424797},837.39371286061998,null,null,{"$f":"SUM(U24:U35)*E61","v":15.294682770395939},{"$f":"U36*1000/E$139","v":305.8936554079188}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":121.60168214782203},{"$f":"SUM(Q24:Q36)","v":256.80073861059014},{"$f":"Q37*1000/D$139","v":6420.0184652647531},null,{"$f":"SUM(T24:T36)","v":66.793592788471685},{"$f":"SUM(U24:U36)","v":168.24151047435535},{"$f":"U37*1000/E$139","v":3364.8302094871069}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":252.30905830277806},{"$f":"C39*$E$60","v":27.24937829670003},0,{"$f":"100*D39/($E$66*8760)","v":0.36753153545094125},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.36753153545094125},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":72181283.205551907},null,null,null,{"$f":"E143*E140*1000","v":69621540.796782583}]
[null," - Confirmation",{"$f":"V25","v":340.2750871423994},{"$f":"C40*$E$60","v":36.749709411379136},0,{"$f":"100*D40/($E$66*8760)","v":0.49566918482598094},0,{"$f":"F40+G40","v":0.49566918482598094},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":958.58232480992751},{"$f":"C41*$E$60","v":103.52689107947216},{"$f":"Q52","v":578.44120053543179},{"$f":"100*D41/($E$66*8760)","v":1.3963400127741132},{"$f":"(E41*1000/$Q$58)*100","v":0.1560368682808583},1.5523768810549716,null,null,{"$f":"G41+G43","v":0.22444791855434554},{"$f":"E41+E43","v":832.04645733191262},null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":22893755.941527236},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":9157502.3766108956}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},{"$f":"(E42*1000/$Q$58)*100","v":0},0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":19686993.064525794},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":20418664.962775763}]
[null," - Field-Other",{"$f":"V27","v":81.839267888430697},{"$f":"C43*$E$60","v":8.8386409319505148},{"$f":"Q53","v":253.60525679648086},{"$f":"100*D43/($E$66*8760)","v":0.11921296837119805},{"$f":"(E43*1000/$Q$58)*100","v":6.8411050273487234E-2},0.18762401864468528,null,null,{"$f":"F48-F42","v":4.9014538825651508},null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":29073842.261848874},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":21037437.70746363}]
[null," - Plant",{"$f":"V32","v":1392.4308159356517},{"$f":"C44*$E$60","v":150.38252812105037},{"$f":"Q54","v":2669.0823155348303},2.0283149532265612,0.71999581861452466,2.7483107718410857,null,null,{"$f":"G48+F42+I48","v":1.4001740977736634},null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":947351.737717318},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":919545.41299675778}]
[null," - Permitting",{"$f":"V35","v":33.5},{"$f":"C45*$E$60","v":3.6179999999999999},null,4.879851131952391E-2,0,4.879851131952391E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2800231.7466436722},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":3377016.1511458545}]
[null," - Contingency",{"$f":"V36","v":305.8936554079188},{"$f":"C46*$E$60","v":33.036514784055228},null,{"$f":"100*D46/($E$66*8760)","v":0.44558671659683197},0,0.44558671659683197,null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":169720976.65148702},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":136984878.14855304}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":1027.3865861141478},null,{"$f":"(E47*1000/Q$58)*100","v":0.27714171338871346},0.27714171338871346]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":3364.830209487106},{"$f":"SUM(D39:D46)","v":363.40166262460741},{"$f":"SUM(E39:E47)","v":4528.5153589808906},{"$f":"SUM(F39:F46)","v":4.9014538825651508},{"$f":"SUM(G39:G47)","v":1.2215854505575836},{"$f":"SUM(H39:H47)","v":6.1230393331227351},{"$f":"H48*I37","v":0.17858864721607981},{"$f":"H48+I48","v":6.3016279803388144},{"$f":"F42+G48+I48","v":1.4001740977736634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,{"$f":"F48-F42","v":4.9014538825651508},{"$f":"G48+F42","v":1.2215854505575836},null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,{"$f":"F41+F43","v":1.5155529811453112},null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H84/1000,(D131/100)*P58/1000)","v":1023.6370181128842},{"$f":"IF(A129=0,'O&M Cost F1'!Q84/1000,(E131/100)*Q58/1000)","v":578.44120053543179}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Cost F1'!H85+'O&M Cost F1'!H86)/1000,0)","v":284.88317569418393},{"$f":"IF(A129=0,('O&M Cost F1'!Q85+'O&M Cost F1'!Q86)/1000,0)","v":253.60525679648086}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H42/1000,(D130/100)*P58/1000)","v":2836.7677568998038},{"$f":"IF(A129=0,'O&M Cost F1'!Q42/1000,(E130/100)*Q58/1000)","v":2669.0823155348303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A130=0,'O&M Cost F1'!H93/1000,0)","v":1272.9073248861525},{"$f":"IF(A130=0,'O&M Cost F1'!Q93/1000,0)","v":1027.3865861141478}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":5418.1952755930242},{"$f":"SUM(Q52:Q55)","v":4528.5153589808906}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":296425495.6097694},{"$f":"E139*1000*365*24*E66","v":370708030.0370214}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":7.9308656947934389E-2},{"$f":"1/'Summary A1'!J193","v":7.9308656947934389E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":36919.164776950951},{"$f":"(E102)*E109/1000","v":26714.20661265223}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.89048754989716838},{"$f":"'Summary A1'!J189","v":0.89091091092771313},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84596317240230989},{"$f":"E59*E65","v":0.84636536538132745},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":9287.7781574046949},{"$f":"E101*E109/1000","v":5922.3003814627664}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":27689.373582713211},{"$f":"E105*E111/1000","v":20035.654959489169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":0},{"$f":"E102*E123/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2666.8873777558779},{"$f":"E107/1000","v":3216.2058582341469}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":0},{"$f":"E105*E117/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":76563.203894824735},{"$f":"SUM(R64:R70)","v":55888.367811838318}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":225},{"$f":"'Summary A1'!J50","v":225},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":437},{"$f":"E73*1.8+32","v":437},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":2500},{"$f":"'Summary A1'!J52","v":2500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":3000000},{"$f":"'Summary A1'!J77","v":1750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":985000},{"$f":"'Summary A1'!J78","v":675000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":109357.15103929046},{"$f":"'Summary A1'!J79","v":65452.915138902157}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":19094357.151039291},{"$f":"SUM(E82:E85)*E86","v":7890452.9151389021}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":7267859.029056265},{"$f":"'Summary A1'!J92","v":4360715.4174337592}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2843750.6601696927},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":1024464.4931961892}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":50875013.203393854},{"$f":"'Summary A1'!J100","v":15989289.863923782}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":1.5335099022047021},{"$f":"'Summary A1'!J117","v":1.6297235149404874}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},{"$f":"'Summary A1'!J112","v":7.3513276759637654}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":3.0957425777277212},{"$f":"'Summary A1'!J118","v":5.3513276759637654}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.75},{"$f":"'Summary A1'!J111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.5718069332957914},{"$f":"'Summary A1'!J114","v":5.5134957569728238}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":3014789.8036195524},{"$f":"'Summary A1'!J127","v":2524813.3159484719}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2666887.377755878},{"$f":"'Summary A1'!J123","v":3216205.8582341471}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":6056549.1908802213},{"$f":"'Summary A1'!J109","v":3633929.5145281325}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":28037295.361714978},{"$f":"'Summary A1'!J129","v":25368647.965058733}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":6056549.1908802213},{"$f":"'Summary A1'!J110","v":3633929.5145281325}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":27689373.582713213},{"$f":"'Summary A1'!J130","v":20035654.95948917}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":0},{"$f":"'Summary A1'!J158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":0},{"$f":"'Summary A1'!J218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":902239.75020696945},{"$f":"'Summary A1'!J231","v":875757.53618738835}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"Reference","Improved"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H313/1000","v":40},{"$f":"'Summary A1'!J313/1000","v":50}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H312/1000","v":41.225826187565524},{"$f":"'Summary A1'!J312/1000","v":51.333065565045246}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H319","v":1750.8753584985309},{"$f":"'Summary A1'!J319","v":1356.2708564241818}]

{"sheet":"FRC cost summary","index":43,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[{"$f":"'Input A1'!A398","v":0},"Power Plant Type",{"$f":"INPUT!R28","v":"FLASH-STEAM"}]
[]
[null,null,"Reference","Improved"]
[null,"Contingency",{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Capital Costs"]
[null,"Exploration",{"$f":"'Summary A1'!H82-'Summary A1'!H78","v":18109357.151039291},{"$f":"'Summary A1'!J82-'Summary A1'!J78","v":7215452.9151389021}]
[null,"Confirmation",{"$f":"'Summary A1'!H105-'Summary A1'!H103-'Summary A1'!H101","v":53718763.863563545},{"$f":"'Summary A1'!J105-'Summary A1'!J103-'Summary A1'!J101","v":17013754.35711997}]
[null,"Permitting",{"$f":"'Summary A1'!H78+'Summary A1'!H103+'Summary A1'!H126+'Summary A1'!H287","v":1985000},{"$f":"'Summary A1'!J78+'Summary A1'!J103+'Summary A1'!J126+'Summary A1'!J287","v":1675000}]
[null,"Well Field",{"$f":"'Summary A1'!H131-'Summary A1'!H126","v":62310585.876010597},{"$f":"'Summary A1'!J131-'Summary A1'!J126","v":52021079.634917915}]
[null,"Stimulation",{"$f":"'Summary A1'!H95+'Summary A1'!H158","v":0},{"$f":"'Summary A1'!J95+'Summary A1'!J158","v":0}]
[null,"Power Plant",{"$f":"'Summary A1'!H273+'Summary A1'!H282","v":72181283.205551907},{"$f":"'Summary A1'!J273+'Summary A1'!J282","v":69621540.796782598}]
[null,"Contingency",{"$f":"SUM(C7:C12)*C5","v":31245748.514424801},{"$f":"SUM(D7:D12)*D5","v":14754682.77039594}]
[]
[null,"O&M Costs"]
[null,"Power Plant",{"$f":"IF($A$2=1,'O&M Costs B1'!H38,'O&M Cost F1'!H42)","v":2836767.7568998039},{"$f":"IF($A$2=1,'O&M Costs B1'!Q38,'O&M Cost F1'!Q42)","v":2669082.3155348301}]
[null,"Well Field",{"$f":"IF(A2=1,'O&M Costs B1'!H81,'O&M Cost F1'!H87)-C20","v":1308520.193807068},{"$f":"IF(A2=1,'O&M Costs B1'!Q81,'O&M Cost F1'!Q87)-D20","v":832046.45733191259}]
[null,"Royalties",{"$f":"IF($A$2=1,'LCOE Binary'!I32,'LCOE Flash'!I32)*C23/100","v":966953.02216148912},{"$f":"IF($A$2=1,'LCOE Binary'!I48,'LCOE Flash'!I48)*D23/100","v":662042.45596449531}]
[null,"Makeup(Field)",{"$f":"IF($A$2=1,'LCOE Binary'!Q74,'LCOE Flash'!Q74)*1000","v":0},{"$f":"IF($A$2=1,'LCOE Binary'!R74,'LCOE Flash'!R74)*1000","v":0}]
[null,"Water",{"$f":"IF(A2=1,'O&M Costs B1'!H59,'O&M Cost F1'!H66)","v":0},{"$f":"IF(A2=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q66)","v":0}]
[null,"Taxes & Insurance",{"$f":"IF($A$2=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1272907.3248861525},{"$f":"IF($A$2=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":1027386.5861141478}]
[]
[null,"Levelized Annual Power",{"$f":"IF($A$2=1,'LCOE Binary'!P58,'LCOE Flash'!P58)","v":296425495.6097694},{"$f":"IF($A$2=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)","v":370708030.0370214}]
[null,"FCR",{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Exploration",{"$f":"C7*C$24/C$23","v":6.5979836460726667E-3},2.1021096164471494E-3]
[null,"Confirmation",1.9571955122586481E-2,4.9566918482598105E-3]
[null,"Permitting",7.2321714284057895E-4,4.8798511319523912E-4]
[null,"Well Field",{"$f":"C10*C$24/C$23","v":2.2702309262453861E-2},{"$f":"D10*D$24/D23","v":1.5155529811453116E-2}]
[null,"Stimulation",{"$f":"C11*C$24/C$23","v":0},{"$f":"D11*D$24/D$23","v":0}]
[null,"Power Plant",{"$f":"C12*C$24/C$23","v":2.6298610280345549E-2},{"$f":"D12*D$24/D$23","v":2.0283149532265621E-2}]
[null,"Contingency",{"$f":"C13*C$24/C$23","v":1.138411131814487E-2},{"$f":"D13*D$24/D$23","v":4.298546592162094E-3}]
[null,"capital",{"$f":"SUM(C25:C31)","v":8.7278186772444005E-2},{"$f":"SUM(D25:D31)","v":4.728401251378303E-2}]
[]
[null,"Power Plant",{"$f":"C16/C$23","v":9.5699182388625532E-3},{"$f":"D16/D$23","v":7.1999581861452461E-3}]
[null,"Well Field",{"$f":"C17/C$23","v":4.4143307953836567E-3},2.2444791855434553E-3]
[null,"Royalties",3.2620440430483027E-3,1.7858864721607981E-3]
[null,"Makeup(Field)",0,0]
[null,"Water",0,0]
[null,"Taxes & Insurance",4.2941897500000364E-3,2.7714171338871349E-3]
[null,"O&M",{"$f":"SUM(C34:C39)","v":2.1540482827294552E-2},{"$f":"SUM(D34:D39)","v":1.4001740977736633E-2}]
[]
[null,"Total",{"$f":"C32+C40","v":0.10881866959973856},{"$f":"D32+D40","v":6.1285753491519664E-2}]
[null,null,{"$f":"IF($A$2=1,'LCOE Binary'!J32,'LCOE Flash'!J32)/100","v":0.11510355409041867},{"$f":"IF($A$2=1,'LCOE Binary'!J48,'LCOE Flash'!J48)/100","v":6.3016279803388142E-2}]

{"sheet":"Reservoir A1 10-90s","index":44,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!G51","v":8.5360000000000005E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":4.6832051645467769E-2},null,"C/m",{"$f":"'Resource A1'!H51","v":8.5360000000000005E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":4.6832051645467769E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":5.8096898534750038E-4},null,null,null,null,"1/C",{"$f":"D14","v":5.8096898534750038E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":2499.9999999999995},null,"ft",{"$f":"'Summary A1'!L119*3280.83","v":8202.0749999999989},null,"m",{"$f":"M16/3.28083","v":2499.9999999999995},null,"ft",{"$f":"'Summary A1'!M119*3280.83","v":8202.0749999999989}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":232.08677503378206},null,"psia",{"$f":"D17*14.50377","v":3366.1332051317172},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":232.08677503378206},null,"psia",{"$f":"J17*14.50377","v":3366.1332051317172}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":2499.9999999999995},null,"ft",{"$f":"'Summary A1'!L120*3280.83","v":8202.0749999999989},null,"m",{"$f":"M18/3.28083","v":2499.9999999999995},null,"ft",{"$f":"'Summary A1'!M120*3280.83","v":8202.0749999999989}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":232.08677503378206},null,"psia",{"$f":"D19*14.50377","v":3366.1332051317172},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":232.08677503378206},null,"psia",{"$f":"J19*14.50377","v":3366.1332051317172}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":254.78796959112321},null,"psia",{"$f":"'GF Pumping A2 10-90s'!G126","v":3695.3861097166446},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":254.78796959112321},null,"psia",{"$f":"'GF Pumping A2 10-90s'!M126","v":3695.3861097166446}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!J107","v":170.85300000000001},null,"F",{"$f":"D23*1.8+32","v":339.53540000000004},null,"C",{"$f":"Geofluid!K107","v":170.85300000000001},null,"F",{"$f":"J23*1.8+32","v":339.53540000000004}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":896.49803591642262},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":55.96658322456048},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":896.49803591642262},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":55.96658322456048}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":80},null,"lb/h",{"$f":"2.20462*D25*3600","v":634930.55999999994},null,"kg/s",{"$f":"'Summary A1'!M134","v":80},null,"lb/h",{"$f":"2.20462*J25*3600","v":634930.55999999994}]
[null,"q","m^3/s",{"$f":"D25/D24","v":8.9236112958375871E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":3.1513376346798605},null,"m^3/s",{"$f":"J25/J24","v":8.9236112958375871E-2},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.1513376346798605}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":1.5843336544317798E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":1.0646250068529581E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":1.5843336544317798E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":1.0646250068529581E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":1.1154514119796984E-2},null,"ft^3/s",{"$f":"G26/G32","v":0.39391720433498256},null,"m^3/s",{"$f":"J26/J32","v":1.1154514119796984E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.39391720433498256}]
[null,"velocity","m/s",{"$f":"D37/D35","v":2.3052569565935641E-2},null,"ft/s",{"$f":"G37/G35","v":7.5632103232316658E-2},null,"m/s",{"$f":"J37/J35","v":2.3052569565935641E-2},null,"ft/s",{"$f":"M37/M35","v":7.5632103232316658E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":828.30069073438563},null,null,{"$f":"G24*G38*G36/G27","v":828.30069073438563},null,null,{"$f":"M40","v":828.30069073438563},null,null,{"$f":"M24*M38*M36/M27","v":828.30069073438563}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":7.7266626378467096E-2},null,null,{"$f":"64/G40","v":7.7266626378467096E-2},null,null,{"$f":"64/J40","v":7.7266626378467096E-2},null,null,{"$f":"64/M40","v":7.7266626378467096E-2}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.34131446682935468},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":1.1198490535099559},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.34131446682935468},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.1198490535099559}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":305.98774914237742},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":305.98774914237742}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":3000.8218558392955},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":3000.8218558392955}]
[null,null,"bar",{"$f":"D45/100000","v":3.0008218558392957E-2},null,"psi",{"$f":"G43*G24/144","v":0.43523698091812663},null,"bar",{"$f":"J45/100000","v":3.0008218558392957E-2},null,"psi",{"$f":"M43*M24/144","v":0.43523698091812663}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!L165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!M165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!L166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!M166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!J107,'Summary A1'!L50)","v":225},null,"F",{"$f":"D54*1.8+32","v":437},null,"C",{"$f":"IF(A1=1,Geofluid!K107,'Summary A1'!M50)","v":225},null,"F",{"$f":"J54*1.8+32","v":437}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":834.01012686376589},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":52.065484567359555},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":834.01012686376589},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":52.065484567359555}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":80},null,"lb/h",{"$f":"'Summary A1'!L135","v":634930.55999999994},null,"kg/s",{"$f":"'Summary A1'!M134","v":80},null,"lb/h",{"$f":"'Summary A1'!M135","v":634930.55999999994}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":9.5922096654670316E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":3.3874571890677858},null,"m^3/s",{"$f":"(J56/J55)","v":9.5922096654670316E-2},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.3874571890677858}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":1.1705292941922365E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":7.865608070403185E-5},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":1.1705292941922365E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":7.865608070403185E-5}]
[null,"distance between wells","m",{"$f":"D29","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"J29","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!L161","v":0.5},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!M161","v":0.5}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":634930.55999999994},null,null,null,null,"lb/h",{"$f":"M56","v":634930.55999999994}]
[null,"dP","bar",{"$f":"G67/14.50377","v":21.888466240156866},null,"psi",{"$f":"G65*G66/1000","v":317.46527999999995},null,null,{"$f":"M67/14.50377","v":21.888466240156866},null,"psi",{"$f":"M65*M66/1000","v":317.46527999999995}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":21.888466240156866},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":317.46527999999995},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":21.888466240156866},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":317.46527999999995}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":254.78796959112321},null,"psi",{"$f":"'GF Pumping A2 10-90s'!G126","v":3695.3861097166446},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":254.78796959112321},null,"psi",{"$f":"'GF Pumping A2 10-90s'!M126","v":3695.3861097166446}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!D112,0)","v":22.632240116572607},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!G112,0)","v":328.25290458492742},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!J112,0)","v":22.632240116572607},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!M112,0)","v":328.25290458492742}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":210.19830879362519},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":3048.6679251317173},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":210.19830879362519},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":3048.6679251317173}]
[]
[]
[]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir B1 10-90s","index":45,"n_rows":1045,"n_cols":39,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,0.1,null,0.9,null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":225},null,{"$f":"'Summary A1'!M50","v":225},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":433.50842841244776},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":411.79910058501531},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.60814508662789135}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":437},null,{"$f":"H17*1.8+32","v":437}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":1.9397619930845797},null,{"$f":"'Summary A1'!M56","v":1.9397619930845797}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":3.4915715875522437},null,{"$f":"H19*1.8","v":3.4915715875522437}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":96.396442187500043},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":96.396442187500043},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Summary A1'!L181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!M181","v":5.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L293","v":7659498.0248475038},null,{"$f":"'Summary A1'!M293","v":7659498.0248475038},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17-F19","v":223.06023800691543},null,{"$f":"H17-H19","v":223.06023800691543},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.7273754384315172},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.7273754384315172},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!J83","v":0.19621428382760034},null,{"$f":"Geofluid!K83","v":0.19621428382760034}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!J52","v":28.229314600226338},null,{"$f":"Geofluid!K52","v":28.229314600226338}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L290/F29","v":0.19290706218206058},null,{"$f":"'Summary A1'!M290/H29","v":0.19290706218206058}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":28.713281331296603},null,{"$f":"F29","v":28.713281331296603}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":42425.919326029216},null,{"$f":"H27*H26*H23/1000","v":42425.919326029216}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2 10-90s'!G308","v":0.31672040624065823},null,{"$f":"'GF Pumping A2 10-90s'!M308","v":0.31672040624065823}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":2425.9193260292204},null,{"$f":"H31*H23/1000","v":2425.9193260292204}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":39999.999999999993},null,{"$f":"H30-H32","v":39999.999999999993}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F34","v":15.555555555555555}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":35.049999999999997},null,{"$f":"'Summary A1'!M179","v":35.049999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":189.95},null,{"$f":"H17-H35","v":189.95}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":19999.999999999996},null,{"$f":"0.5*H33","v":19999.999999999996}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!T82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":7},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":7}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F41","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"F43/F44","v":1.7191151875480319},null,{"$f":"H43/H44","v":1.7191151875480319}]
[null,null,null,"T","K",{"$f":"F24+273","v":496.06023800691543},null,{"$f":"H24+273","v":496.06023800691543}]
[null,null,null,"To","K",{"$f":"F41+273","v":288.55555555555554},null,{"$f":"H41+273","v":288.55555555555554}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.41830541243353414},null,{"$f":"1-H44/H43","v":0.41830541243353414}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":33.279281437693335},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":33.279281437693335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":30},null,{"$f":"'Input A1'!Z46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.86922342331371361},null,{"$f":"L1035/M1035","v":0.86922342331371361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608480703743428},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$914)=0),1000,MAX(AL554:AL914))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"P10"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":208.93593968861182},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.19621428382760034},null,null,null,null,{"$f":"F48","v":30}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y544)","v":24.276595489201906},null,{"$f":"MIN(AA63:AA544)","v":24.276595489201906}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":225},{"$f":"V63*T63/3.413","v":5.5389947472274335},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":40},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":40},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":39.999999999999993},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":433.50842841244776},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":411.79910058501531},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.60814508662789135},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":96.346650730572492},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.19621428382760034},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":40},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":40},null,null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0},{"$f":"IF($AD63=8,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":224.90625},{"$f":"V64*T64/3.413","v":5.5337104416847289},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":39.959524872132967},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":39.734858206883317},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":39.775105769181614},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":433.33967841244777},411.6119745639844,0.60793806445053145,96.267176241768709,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99974059144551086},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.19618892414624933},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":39.959524872132967},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":39.959524872132967},null,null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},0,{"$f":"IF($AD64=8,$AE64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":224.81253906250001},{"$f":"V65*T65/3.413","v":5.5284218720104175},{"$f":"IF(B65>=F$48,E64,IF(D65*F$23/1000000-F$32/1000<0,0,D65*F$23/1000000-F$32/1000))","v":39.919017083158309},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":39.471401126495948},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":39.551475973739628},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.42495180294617,0.6077311140718652,96.187767677636941,0.99948119333331475,0.19616323680997913,null,{"$f":"IF(X64>0,X64,IF(J65=0,0,B65))","v":0},{"$f":"IF(X64>0,Y64,E65)","v":39.919017083158309},null,39.919017083158309,null,null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,5.5231290569225093,39.87847677644659,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,39.209618518634969,39.329103504568486,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,433.00238932065088,411.23803220749039,0.60752423543895262,96.108424971295676,0.99922180568530561,0.19613722186069024,null,0,39.87847677644659,null,39.87847677644659,null,null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,5.5178320151088167,39.837904095137077,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,38.949500202158205,39.107981292532578,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.05121568337938,0.60731742849897119,96.029148055975043,0.99896242852337536,0.19611087934039648,null,0,39.837904095137077,null,39.837904095137077,null,null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,5.5125307652267432,39.797299182136115,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,38.691036054665126,38.888102308241493,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,432.66538124454007,410.86450213654689,0.60711069319921362,95.949936865016468,0.99870306186941094,0.19608420929121623,null,0,39.797299182136115,null,39.797299182136115,null,null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,5.5072253259034722,39.756662180118568,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,38.43421601218234,38.669459561826535,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.67789147309759,0.60690402948708988,95.870791331871487,0.99844370574529662,0.19605721175537971,null,0,39.756662180118568,null,39.756662180118568,null,null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,5.5019157157359606,39.715993231527811,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,38.179030068849137,38.452046102718548,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.49138359930657,0.60669743731012427,95.791711390102591,0.9981843601729129,0.1960298867752249,null,0,39.715993231527811,null,39.715993231527811,null,null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,5.4966019532909582,39.675292478575798,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,37.92546827660464,38.235855019426964,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.30497842161964,0.60649091661595722,95.712696973382549,0.99792502517413573,0.19600223439319781,null,0,39.675292478575798,null,39.675292478575798,null,null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,5.4912840571051085,39.634560063243946,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,37.67352074487718,38.020879439320041,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.11867584665151,0.60628446735234343,95.633748015493609,0.99766570077083916,0.19597425465185561,null,0,39.634560063243946,null,39.634560063243946,null,null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,5.4859620456848939,39.593796127282594,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,37.423177640273906,37.807112528406435,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.93247578118655,0.60607808946715203,95.554864450328182,0.99740638698489215,0.19594594759386147,null,0,39.593796127282594,null,39.593796127282594,null,null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,5.4806359375067482,39.553000812211963,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,37.174429186273237,37.594547491117943,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.74637813217737,0.60587178290836674,95.476046211887308,0.99714708383816053,0.19591731326198969,null,0,39.553000812211963,null,39.553000812211963,null,null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,5.4753057510170606,39.51217425932213,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,36.927265662917875,37.383177570093451,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.56038280674454,0.60566554762408409,95.397293234281449,0.99688779135250649,0.19588835169912233,null,0,39.51217425932213,null,39.51217425932213,null,null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,5.4699715046321957,39.471316609673202,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,36.681677406509507,37.172996045964126,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,431.32015441726321,409.37448971217668,0.60545938356251505,95.318605451729525,0.99662850954978877,0.19585906294824984,null,0,39.471316609673202,null,39.471316609673202,null,null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,5.4646332167385383,39.430428004095667,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,36.437654809305144,36.963996237139838,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,431.15231619809452,409.18869875592912,0.60525329067198252,95.239982798558856,0.99636923845186243,0.19582944705247099,null,0,39.430428004095667,null,39.430428004095667,null,null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,5.4592909056925958,39.389508583191152,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,36.195188319215276,36.756171499596718,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,430.98454791151721,409.00300984562409,0.60504726890092286,95.161425209204879,0.99610997808057833,0.19579950405499516,null,0,39.389508583191152,null,39.389508583191152,null,null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,5.4539445898208943,39.348558487331644,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,35.954268439502108,36.54951522666596,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.81742288904979,0.60484131819788389,95.082932618210805,0.995850728457784,0.19576923399913726,null,0,39.348558487331644,null,39.348558487331644,null,null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,5.4485942874201898,39.307577856661112,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,35.714885728481434,36.344020848823824,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.63193779416042,0.60463543851152612,95.004504960227507,0.99559148960532362,0.19573863692832374,null,0,39.307577856661112,null,39.307577856661112,null,null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,5.4432400167573256,39.266566831094401,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,35.477030799223463,36.13968183348274,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.44655446907507,0.60442962979062098,94.926142170012838,0.99533226154503696,0.19570771288608704,null,0,39.266566831094401,null,39.266566831094401,null,null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,5.4378817960694077,39.225525550318601,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,35.240694319257372,35.936491684783697,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.26127282207756,0.60422389198405124,94.847844182431572,0.99507304429876109,0.19567646191606974,null,0,39.225525550318601,null,39.225525550318601,null,null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,5.4325196435637721,39.184454153792757,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,35.005867010275765,35.734443943389685,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.07609276161588,0.60401822504081071,94.769610932454952,0.99481383788832822,0.19564488406202277,null,0,39.184454153792757,null,39.184454153792757,null,null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,5.4271535774180268,39.143352780748216,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,34.772539647841143,35.533532186280411,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.89101419630208,0.60381262891000331,94.69144235516103,0.9945546423355679,0.19561297936780409,null,0,39.143352780748216,null,39.143352780748216,null,null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,5.4217836157801003,39.102221570189009,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,34.540703061093865,35.333750026548074,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.70603703491105,0.60360710354084313,94.6133383857333,0.99429545766230532,0.19558074787738147,null,0,39.102221570189009,null,39.102221570189009,null,null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,5.4164097767682797,39.061060660892124,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,34.310348132461407,35.135091113194342,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.52116118638105,0.60340164888265446,94.535298959461386,0.99403628389036225,0.19554818963483039,null,0,39.061060660892124,null,39.061060660892124,null,null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,5.4110320784712229,39.019870191407591,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,34.081465797368843,34.93754913092846,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.33638655981213,0.60319626488487033,94.457324011740241,0.99377712104155635,0.19551530468433434,null,0,39.019870191407591,null,39.019870191407591,null,null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,5.4056505389480023,38.978650300058845,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,33.854047043951077,34.741117799966474,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.15171306446626,0.60299095149703319,94.379413478069637,0.99351796913770207,0.19548209307018555,null,0,38.978650300058845,null,38.978650300058845,null,null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,5.4002651762281975,38.937401124943406,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,33.628082912766651,34.545790875831621,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.96714060976717,0.60278570866879377,94.301567294055076,0.99325882820060984,0.19544855483678439,null,0,38.937401124943406,null,38.937401124943406,null,null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,5.3948760083118321,38.896122803932435,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,33.40356449651204,34.351562149155804,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.78266910529919,0.60258053634991182,94.223785395405685,0.99299969825208612,0.19541469002863984,null,0,38.896122803932435,null,38.896122803932435,null,null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,5.3894830531694558,38.854815474671312,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,33.180482939738212,34.158425445482202,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.59829846080731,0.60237543449025477,94.146067717935466,0.992740579313934,0.19538049869036764,null,0,38.854815474671312,null,38.854815474671312,null,null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,5.3840863287422183,38.813479274580246,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,32.9588294385686,33.966374625068994,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.41402858619654,0.60217040303979752,94.068414197562504,0.99248147140795295,0.19534598086669291,null,0,38.813479274580246,null,38.813479274580246,null,null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,5.3786858529418105,38.772114340853783,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,32.73859524041751,33.775403582694146,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.22985939153119,0.60196544194862245,93.990824770308166,0.99222237455593809,0.19531113660244787,null,0,38.772114340853783,null,38.772114340853783,null,null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,5.3732816436506434,38.73072081046223,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,32.519771643711564,33.585506247461396,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.04579078703472,0.60176055116691873,93.913299372297615,0.99196328877968087,0.19527596594257507,null,0,38.73072081046223,null,38.73072081046223,null,null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,5.3678737187216576,38.689298820150142,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,32.302349997610001,33.396676582607178,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.86182268308926,0.60155573064498269,93.835837939758903,0.99170421410096932,0.19524046893212077,null,0,38.689298820150142,null,38.689298820150142,null,null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,5.3624620959786506,38.647848506438855,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,32.086321701729773,33.208908585308791,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.67795499023521,0.60135098033321599,93.758440409023535,0.99144515054158766,0.19520464561624362,null,0,38.647848506438855,null,38.647848506438855,null,null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,5.3570467932160604,38.606370005624846,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,31.871678205868498,33.022196286493525,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.49418761917048,0.60114630018212722,93.681106716524994,0.99118609812331593,0.19516849604020803,null,0,38.606370005624846,null,38.606370005624846,null,null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,5.3516278281991205,38.56486345378088,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,31.658411009731068,32.836533750648911,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.31052048075048,0.60094169014232979,93.603836798799648,0.99092705686793059,0.19513202024938603,null,0,38.56486345378088,null,38.56486345378088,null,null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,5.3462052186638296,38.5233289867558,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,31.446511662656569,32.651915075634065,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.12695348598697,0.60073715016454299,93.526630592485276,0.99066802679720389,0.19509521828925738,null,0,38.5233289867558,null,38.5233289867558,null,null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,5.3407789823171399,38.481766740175971,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,31.235971763347788,32.468334392492025,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.94348654604852,0.60053268019959061,93.449488034322087,0.99040900793290543,0.19505809020541232,null,0,38.481766740175971,null,38.481766740175971,null,null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,5.3353491368367569,38.440176849443752,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,31.026782959599721,32.285785865263193,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.76011957225938,0.60032828019840112,93.372409061151473,0.99015000029679978,0.19502063604354528,null,0,38.440176849443752,null,38.440176849443752,null,null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,5.3299156998713526,38.398559449739103,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,30.818936948031933,32.104263690799812,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.57685247609948,0.6001239501120077,93.295393609916118,0.98989100391064777,0.19498285584946021,null,0,38.398559449739103,null,38.398559449739103,null,null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,5.3244786890405509,38.3569146760195,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,30.612425473820895,31.923762098581495,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,426.81298382158542,404.39368516920325,0.59991968989154654,93.218441617659721,0.98963201879620699,0.19494474966906902,null,0,38.3569146760195,null,38.3569146760195,null,null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,5.3190381219349181,38.315242663019859,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,30.407240330433613,31.744275350531765,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.21061756336007,0.5997154994882582,93.141553021526477,0.98937304497523071,0.19490631754839036,null,0,38.315242663019859,null,38.315242663019859,null,null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,5.3135940161160722,38.273543545253347,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,30.203373359363326,31.565797740835645,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.02764957051352,0.59951137885348627,93.064727758761308,0.98911408246946908,0.19486755953355117,null,0,38.273543545253347,null,38.273543545253347,null,null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,5.3081463891166623,38.23181745701126,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,30.000816449865781,31.388323595758308,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.84478110276063,0.59930732793867714,92.987965766709181,0.98885513130066716,0.19482847567078584,null,0,38.23181745701126,null,38.23181745701126,null,null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,5.3026952584403935,38.190064532363195,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,29.799561538696981,31.211847273464645,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.6620120723515,0.59910334669537979,92.911266982814652,0.98859619149056654,0.19478906600643578,null,0,38.190064532363195,null,38.190064532363195,null,null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,5.2972406415621514,38.148284905158,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,29.59960060985297,31.036363163839983,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,425.983873877382,403.47934239168967,0.59889943507524601,92.83463134462238,0.98833726306090597,0.19474933058695135,null,0,38.148284905158,null,38.148284905158,null,null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,5.2917825559278864,38.106478709022895,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,29.40092569430935,30.861865688311696,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.29677197333018,0.59869559303002873,92.758058789775873,0.98807834603341949,0.19470926945888833,null,0,38.106478709022895,null,38.106478709022895,null,null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,5.286321018954788,38.06464607736482,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,29.203528869763915,30.68834929967187,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.11430072998064,0.59849182051158312,92.681549256018059,0.98781944042983649,0.19466888266891116,null,0,38.06464607736482,null,38.06464607736482,null,null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,5.2808560480312492,38.022787143370124,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,29.007402260379255,30.515808481900994,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.93192857449992,0.59828811747186528,92.605102681190658,0.98756054627188394,0.19462817026379131,null,0,38.022787143370124,null,38.022787143370124,null,null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,5.2753876605169268,37.98090204000507,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,28.812538036527272,30.344237749992544,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.74965541989786,0.59808448386293256,92.528719003233618,0.98730166358128368,0.19458713229040864,null,0,37.98090204000507,null,37.98090204000507,null,null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,5.2699158737427432,37.938990900015824,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,28.618928414534576,30.173631649778681,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.56748117933535,0.5978809196369429,92.45239816018568,0.98704279237975456,0.19454576879574864,null,0,37.938990900015824,null,37.938990900015824,null,null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,5.2644407050109594,37.897053855929016,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,28.426565656429606,30.003984757756832,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,424.99121978115397,402.38540576612274,0.59767742474615448,92.376140090183071,0.9867839326890111,0.19450407982690585,null,0,37.897053855929016,null,37.897053855929016,null,null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,5.2589621715951562,37.855091040051612,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,28.23544206969046,29.835291680917283,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.20342909372079,0.59747399914292576,92.299944731460073,0.98652508453076404,0.19446206543108013,null,0,37.855091040051612,null,37.855091040051612,null,null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,5.253480290740363,37.813102584471878,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,28.045550006994851,29.667547056571738,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.02155107573947,0.5972706427797142,92.223812022348739,0.98626624792671969,0.19441972565558038,null,0,37.813102584471878,null,37.813102584471878,null,null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,5.2479950796629424,37.771088621058503,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,27.8568818659699,29.500745552182849,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.83977162593732,0.59706735560907775,92.147741901277527,0.98600742289858057,0.19437706054782117,null,0,37.771088621058503,null,37.771088621058503,null,null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,5.2425065555507855,37.729049281462103,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,27.669430088944978,29.334881865194678,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,424.33082801706951,401.65809065822179,0.59686413758367241,92.071734306772782,0.98574860946804577,0.19433407015532506,null,0,37.729049281462103,null,37.729049281462103,null,null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,5.2370147355632533,37.686984697114788,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,27.483187162704358,29.169950722864161,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.47650808664798,0.59666098865625361,91.995789177456743,0.98548980765681038,0.19429075452572267,null,0,37.686984697114788,null,37.686984697114788,null,null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,5.2315196368311838,37.644894999230154,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,27.298145618241385,29.005946882093451,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.29502382541921,0.59645790877967464,91.919906452049077,0.98523101748656472,0.19424711370674816,null,0,37.644894999230154,null,37.644894999230154,null,null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,5.2260212764570424,37.60278031880452,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,27.114298030514856,28.84286512926327,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.11363778888551,0.59625489790688768,91.84408606936455,0.98497223897899566,0.19420314774624758,null,0,37.60278031880452,null,37.60278031880452,null,null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,5.2205196715148192,37.560640786616077,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,26.931637018205063,28.680700280067178,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.93234989154394,0.59605195599094218,91.768327968314679,0.98471347215578675,0.19415885669217015,null,0,37.560640786616077,null,37.560640786616077,null,null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,5.2150148390501636,37.518476533225929,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,26.750155243472417,28.519447179346724,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.75116004803806,0.59584908298498496,91.692632087906532,0.98445471703861609,0.19411424059257343,null,0,37.518476533225929,null,37.518476533225929,null,null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,5.209506796080337,37.476287688977763,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,26.569845411716361,28.359100700927616,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.57006817315704,0.59564627884226073,91.616998367242104,0.9841959736491589,0.19406929949562168,null,0,37.476287688977763,null,37.476287688977763,null,null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,5.2039955595943308,37.434074383998734,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,26.390700271336307,28.199655747456713,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.38907418183601,0.5954435435161104,91.541426745519288,0.98393724200908639,0.19402403344958588,null,0,37.434074383998734,null,37.434074383998734,null,null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,5.19848114655285,37.391836748199317,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,26.212712613493093,28.041107250240032,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.20817798915505,0.59524087695997185,91.465917162030337,0.98367852214006501,0.19397844250284491,null,0,37.391836748199317,null,37.391836748199317,null,null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,5.192963573888342,37.349574911273564,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,26.035875271871902,27.883450169081577,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":400.02737951033907},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.59503827912737906},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":91.3904695561626},0.98341981406375745,0.19393252670388303,null,0,37.349574911273564,null,37.349574911273564,null,null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD127=7,$AE127,0)","v":0},0]
[null,5.4166666666666643,218.98679363072884,5.1874428585050634,37.307289002699598,0,0,{"$f":"IF(ROUND(F$48-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,25.860181122446544,27.726679492123125,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":422.68465694775966},399.84667866075733,0.59483574997196198,91.315083867397789,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.98316111780182336},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.19388628610129219},null,0,37.307289002699598,null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":37.307289002699598},null,null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},0,{"$f":"IF($AD128=8,$AE128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":218.8955491333827},{"$f":"V129*T129/3.413","v":5.1819190172790108},{"$f":"IF(B129>=F$48,E128,IF(D129*F$23/1000000-F$32/1000<0,0,D129*F$23/1000000-F$32/1000))","v":37.264979151739077},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":25.685623083244241},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":27.570790235684907},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.66607535592289,0.59463328944744653,91.239760035311349,0.98290243337591687,0.19383972074376918,null,{"$f":"IF(X128>0,X128,IF(J129=0,0,B129))","v":0},{"$f":"IF(X128>0,Y128,E129)","v":37.264979151739077},null,37.264979151739077,null,null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,5.176392067058166,37.222645487439081,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,25.512194114113264,27.415777444107182,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.48556951149226,0.59443089750765365,91.16449799957303,0.98264376080768889,0.19379283068012135,null,0,37.222645487439081,null,37.222645487439081,null,null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,5.1708620246622861,37.180288138630516,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,25.339887216489327,27.261636189592675,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.30516104326546,0.59422857410649954,91.089297699946371,0.98238510011878644,0.19374561595925852,null,0,37.180288138630516,null,37.180288138630516,null,null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,5.1653289068830812,37.137907233929454,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,25.168695433165237,27.108361572049958,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.12484986718493,0.5940263191979952,91.014159076288081,0.98212645133085219,0.19369807663019883,null,0,37.137907233929454,null,37.137907233929454,null,null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,5.1597927304842521,37.095502901737419,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,24.998611848060914,26.955948718937641,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,421.864140520295,398.94463589933525,0.59382413273624568,90.939082068548146,0.98186781446552451,0.19365021274206826,null,0,37.095502901737419,null,37.095502901737419,null,null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,5.1542535122014099,37.05307527024079,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,24.829629585994056,26.804392785109517,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.76451905594331,0.59362201467545095,90.864066616769492,0.9816091895444381,0.19360202434409648,null,0,37.05307527024079,null,37.05307527024079,null,null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,5.1487112687422432,37.010624467412072,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,24.66174181245319,26.653688952660495,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,421.53641238446068,398.5844992533772,0.59341996496990412,90.7891126610877,0.9813505765892232,0.19355351148562208,null,0,37.010624467412072,null,37.010624467412072,null,null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,5.1431660167864539,36.968150621009428,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,24.494941733370712,26.503832430773475,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.40457640814628,0.59321798357399236,90.714220141730891,0.98109197562150674,0.19350467421608847,null,0,36.968150621009428,null,36.968150621009428,null,null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,5.1376177729858545,36.925653858577355,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,24.329222594897864,26.354818455567031,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.22475043690059,0.59301607044219606,90.639388999019275,0.98083338666291064,0.19345551258504676,null,0,36.925653858577355,null,36.925653858577355,null,null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,5.1320665539643793,36.88313430744688,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,24.164577683180514,26.206642289943964,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.04502125643063,0.59281422552908836,90.564619173365315,0.98057480973505329,0.19340602664215401,null,0,36.88313430744688,null,36.88313430744688,null,null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,5.1265123763180354,36.840592094735051,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,24.001000324135653,26.059299223440732,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.86538878366628,0.59261244878933528,90.489910605272598,0.98031624485954871,0.19335621643717224,null,0,36.840592094735051,null,36.840592094735051,null,null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,5.1209552566150922,36.798027347346519,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,23.838483883230353,25.912784572077694,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.68585293567776,0.59241074017769535,90.415263235336852,0.98005769205800708,0.19330608201997118,null,0,36.798027347346519,null,36.798027347346519,null,null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,5.1153952113960157,36.755440191972937,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,23.677021765260481,25.767093678210202,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.5064136296736,0.59220909964901869,90.340677004244526,0.97979915135203466,0.19325562344052746,null,0,36.755440191972937,null,36.755440191972937,null,null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,5.1098322571734851,36.712830755093144,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,23.516607414131016,25.622221910380549,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.32707078300172,0.592007527158248,90.266151852773419,0.97954062276323206,0.19320484074892205,null,0,36.712830755093144,null,36.712830755093144,null,null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,5.1042664104324436,36.670199162973532,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,23.357234312637633,25.478164663170734,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.14782431314819,0.59180602266041726,90.19168772179188,0.97928210631319812,0.19315373399534183,null,0,36.670199162973532,null,36.670199162973532,null,null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,5.0986976876302386,36.627545541669129,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,23.198895982249848,25.334917357056039,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.96867413773703,0.59160458611065125,90.117284552259036,0.97902360202352601,0.19310230323008307,null,0,36.627545541669129,null,36.627545541669129,null,null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,5.0931261051964372,36.584870017022141,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,23.041585982893658,25.192475438259486,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.78962017452977,0.59140321746416624,90.042942285224001,0.97876510991580479,0.19305054850354392,null,0,36.584870017022141,null,36.584870017022141,null,null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,5.0875516795330853,36.542172714664048,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,22.885297912737549,25.050834378607028,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.61066234142538,0.59120191667626898,89.968660861826152,0.97850663001162019,0.1929984698662322,null,0,36.542172714664048,null,36.542172714664048,null,null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,5.0819744270145355,36.499453760014134,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,22.730025407977376,24.909989675383645,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.43180055645917,0.59100068370235659,89.894440223294396,0.97824816233255296,0.19294606736875866,null,0,36.499453760014134,null,36.499453760014134,null,null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,5.0763943639876645,36.456713278281299,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,22.575762142624352,24.76993685119017,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,419.41282493580445,396.25303473780338,0.59079951849791623,89.820280310947567,0.97798970690018028,0.19289334106184242,null,0,36.456713278281299,null,36.456713278281299,null,null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,5.0708115067717792,36.413951394463211,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,22.422501828292525,24.630671453800964,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.07436480376646,0.59059842101852533,89.746181066193969,0.97773126373607433,0.19284029099630676,null,0,36.413951394463211,null,36.413951394463211,null,null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,5.065225871658674,36.371168233346864,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,22.270238213988193,24.492189056022401,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.89579067279169,0.59039739121985024,89.672142430530243,0.97747283286180398,0.19278691722308203,null,0,36.371168233346864,null,36.371168233346864,null,null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,5.0596374749126998,36.328363919509009,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,22.118965085900321,24.354485255552088,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.71731226345855,0.59019642905764691,89.598164345542841,0.97721441429893385,0.1927332197932031,null,0,36.328363919509009,null,36.328363919509009,null,null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,5.0540463327707554,36.285538577316146,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,21.968676267191778,24.21755567483897,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.53892949448084,0.58999553448776043,89.524246752906095,0.97695600806902405,0.19267919875781189,null,0,36.285538577316146,null,36.285538577316146,null,null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,5.0484524614423769,36.242692330925188,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,21.819365617792059,24.081395960944118,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.3606422847073,0.58979470746612417,89.45038959438341,0.97669761419362999,0.19262485416815586,null,0,36.242692330925188,null,36.242692330925188,null,null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,5.0428558771096927,36.199825304283095,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,21.671027034190438,23.946001785402384,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.1824505531207,0.5895939479487603,89.376592811826015,0.97643923269430422,0.19257018607558782,null,0,36.199825304283095,null,36.199825304283095,null,null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,5.0372565959274853,36.156937621127405,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,21.523654449230769,23.811368844084797,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,418.27411129559977,395.00435421883731,0.58939325589177882,89.302856347172963,0.97618086359259371,0.1925151945315661,null,0,36.156937621127405,null,36.156937621127405,null,null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,5.0316546340232717,36.114029404986816,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,21.377241831907309,23.677492857061718,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.82635320110751,0.58919263125137789,89.229180142451639,0.97592250691004245,0.19245987958765506,null,0,36.114029404986816,null,36.114029404986816,null,null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,5.0260500074972363,36.07110077918064,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,21.231783187161007,23.544369568466809,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.64844741931415,0.58899207398384346,89.155564139776232,0.97566416266818878,0.19240424129552391,null,0,36.07110077918064,null,36.07110077918064,null,null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,5.0204427324223602,36.028151866819847,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,21.087272555677711,23.411994746361714,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.47063679297275,0.5887915840455481,89.082008281348408,0.9754058308885678,0.19234827970694859,null,0,36.028151866819847,null,36.028151866819847,null,null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,5.0148328248444249,35.98518279080708,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,20.943704013686869,23.280364182601542,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.29292124173173,0.58859116139295198,89.008512509457375,0.97514751159271074,0.19229199487380991,null,0,35.98518279080708,null,35.98518279080708,null,null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,5.0092203007819727,35.942193673836314,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,20.801071672761044,23.149473692701097,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,417.46277585090297,394.11530068537093,0.58839080598260196,88.935076766478574,0.97488920480214314,0.19223538684809319,null,0,35.942193673836314,null,35.942193673836314,null,null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,5.0036051762264577,35.899184638394075,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,20.65936967961737,23.01931911570184,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.93777504380205,0.5881905177711314,88.861700994874354,0.97463091053838746,0.19217845568189085,null,0,35.899184638394075,null,35.899184638394075,null,null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,4.9979874671421696,35.8561558067588,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,20.518592215918972,22.889896314039625,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.76034423706761,0.58799029671526004,88.788385137193075,0.97437262882296172,0.19212120142739983,null,0,35.8561558067588,null,35.8561558067588,null,null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,4.9923671894663393,35.813107301001686,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,20.378733498078283,22.761201173413166,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.58300818534167,0.58779014277179298,88.715129136070004,0.97411435967737958,0.19206362413692163,null,0,35.813107301001686,null,35.813107301001686,null,null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,4.9867443591091511,35.770039242986748,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,20.239787777060897,22.633229602653241,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.40576680892821,0.58759005589762192,88.641932934225451,0.97385610312314996,0.19200572386286546,null,0,35.770039242986748,null,35.770039242986748,null,null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,4.9811189919537275,35.726951754370745,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,20.101749338190398,22.505977533592631,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.2286200282615,0.5873900360497234,88.568796474466012,0.9735978591817781,0.19194750065774302,null,0,35.726951754370745,null,35.726951754370745,null,null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,4.9754911038562328,35.68384495660392,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,19.964612500954658,22.379440920936805,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.05156776390601,0.58719008318515953,88.495719699683718,0.97333962787476502,0.1918889545741726,null,0,35.68384495660392,null,35.68384495660392,null,null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,4.9698607106458503,35.640718970929882,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,19.82837161881266,22.25361574213532,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,416.32974274924379,392.87460993655492,0.58699019726107671,88.422702552855696,0.97308140922360653,0.19183008566487747,null,0,35.640718970929882,null,35.640718970929882,null,null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,4.9642278281248302,35.597573918385926,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,19.693021079002555,22.128497997253938,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.69774646703081,0.58679037823470659,88.349744977044054,0.97282320324979499,0.19177089398268579,null,0,35.597573918385926,null,35.597573918385926,null,null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,4.9585924720685561,35.554409919803582,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,19.558555302350882,22.004083708847478,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.52097727628529,0.58659062606336521,88.27684691539605,0.97256500997481887,0.19171137958053169,null,0,35.554409919803582,null,35.554409919803582,null,null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,4.9529546582254929,35.511227095808181,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,19.424968743082211,21.880368921833366,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.34430228539782,0.58639094070445208,88.204008311143411,0.97230682942016089,0.19165154251145247,null,0,35.511227095808181,null,35.511227095808181,null,null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,4.9473144023173319,35.468025566819989,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,19.292255888630645,21.757349703365918,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.16772141557635,0.58619132211545133,88.131229107602337,0.97204866160730063,0.19159138282859273,null,0,35.468025566819989,null,35.468025566819989,null,null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,4.9416717200388707,35.424805453053274,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,19.160411259451188,21.635022142711293,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,415.52245469811817,391.99123458815586,0.58599177025393023,88.058509248172811,0.9717905065577126,0.19153090058519959,null,0,35.424805453053274,null,35.424805453053274,null,null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,4.9360266270582409,35.381566874518064,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,19.029429408833561,21.513382351123205,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.81484172459932,0.58579228507753955,87.985848676339401,0.97153236429286782,0.1914700958346279,null,0,35.381566874518064,null,35.381566874518064,null,null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,4.9303791390167317,35.338309951018765,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,18.899304922715281,21.392426461719264,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.63854274649617,0.5855928665440131,87.913247335670007,0.97127423483423192,0.19140896863033455,null,0,35.338309951018765,null,35.338309951018765,null,null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,4.9247292715289746,35.295034802155648,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,18.770032419497277,21.272150629358091,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.46233757556263,0.58539351461116762,87.840705169816147,0.97101611820326705,0.19134751902588318,null,0,35.295034802155648,null,35.295034802155648,null,null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,4.9190770401829038,35.251741547324436,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,18.641606549859446,21.152551030517039,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.28622613364132,0.58519422923690223,87.768222122512839,0.9707580144214305,0.19128574707494123,null,0,35.251741547324436,null,35.251741547324436,null,null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,4.9134224605397714,35.208430305716519,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,18.514021996577515,21.033623863170671,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.11020834270028,0.58499501037919843,87.695798137577754,0.97049992351017556,0.1912236528312807,null,0,35.208430305716519,null,35.208430305716519,null,null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,4.9077655481343028,35.165101196320094,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,18.387273474341342,20.915365346669901,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.93428412483377,0.58479585799611988,87.623433158912064,0.97024184549095083,0.19116123634878066,null,0,35.165101196320094,null,35.165101196320094,null,null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,4.9021063184745293,35.121754337918901,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,18.261355729572927,20.797771721621785,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.75845340226095,0.58459677204581184,87.551127130499481,0.96998378038520039,0.1910984976814212,null,0,35.121754337918901,null,35.121754337918901,null,null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,4.8964447870419603,35.078389849093526,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,18.136263540246699,20.680839249770028,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.58271609732594,0.58439775248650139,87.478879996405851,0.9697257282143642,0.19103543688328908,null,0,35.078389849093526,null,35.078389849093526,null,null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,4.89078096929157,35.035007848221319,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,18.011991715710046,20.564564213876135,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.40707213249698,0.58419879927649665,87.40669170077939,0.96946768899987834,0.19097205400857528,null,0,35.035007848221319,null,35.035007848221319,null,null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,4.8851148806518863,34.991608453477049,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,17.888535096505159,20.448942917601268,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.23152143036725,0.58399991237418691,87.334562187850736,0.96920966276317333,0.19090834911157639,null,0,34.991608453477049,null,34.991608453477049,null,null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,4.8794465365248803,34.94819178283209,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,17.765888554191044,20.333971685388697,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.05606391365325,0.58380109173804218,87.262491401931982,0.96895164952567625,0.19084432224669109,null,0,34.94819178283209,null,34.94819178283209,null,null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,4.8737759522861746,34.904757954055988,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,17.644046991167738,20.219646862346991,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.88069950519537,0.58360233732661326,87.190479287417133,0.96869364930880941,0.19077997346842515,null,0,34.904757954055988,null,34.904757954055988,null,null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,4.8681031432849116,34.861307084715477,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,17.523005340500092,20.105964814133824,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.70542812795679,0.58340364909853071,87.118525788781483,0.96843566213399024,0.19071530283138635,null,0,34.861307084715477,null,34.861307084715477,null,null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,4.8624281248438948,34.817839292175542,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,17.402758565743568,19.992921926840427,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.53024970502406,0.58320502701250609,87.04663085058155,0.96817768802263293,0.19065031039028821,null,0,34.817839292175542,null,34.817839292175542,null,null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,4.8567509122595789,34.774354693599328,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,17.283301660770331,19.880514606876709,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.35516415960564,0.5830064710273295,86.974794417454973,0.96791972699614581,0.19058499619994831,null,0,34.774354693599328,null,34.774354693599328,null,null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,4.8510715208020851,34.730853405948324,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,17.164629649596449,19.76873928085703,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.18017141503276,0.58280798110187171,86.903016434120104,0.96766177907593409,0.19051936031528791,null,0,34.730853405948324,null,34.730853405948324,null,null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,4.8453899657153148,34.687335545983146,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,17.046737586210259,19.657592395486599,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,412.79022416702196,389.0052713947581,0.58260955719508212,86.831296845376073,0.96740384428339732,0.1904534027913348,null,0,34.687335545983146,null,34.687335545983146,null,null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,4.8397062622168088,34.643801230262518,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,16.92962055440076,19.547070417448495,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.83046402235607,0.5824111992659895,86.759635596102214,0.96714592263993115,0.19038712368321722,null,0,34.643801230262518,null,34.643801230262518,null,null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,4.8340204254979344,34.600250575144699,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,16.813273667588131,19.437169833291374,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":388.65574922152211},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.58221290727370145},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":86.688032631258011},0.96688801416692727,0.19032052304616967,null,0,34.600250575144699,null,34.600250575144699,null,null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD191=7,$AE191,0)","v":0},0]
[null,10.750000000000007,213.22313534936194,4.8283324707239252,34.556683696787751,0,0,{"$f":"IF(ROUND(F$48-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,16.697692068654575,19.327887149317771,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":412.31007204129924},388.48112691607287,0.58201468117740396,86.616487895883495,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.96663011888577222},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.19025360093553198},null,0,34.556683696787751,null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":34.556683696787751},null,null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},0,{"$f":"IF($AD192=8,$AE192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":213.13429237629973},{"$f":"V193*T193/3.413","v":4.8226424130337318},{"$f":"IF(B193>=F$48,E192,IF(D193*F$23/1000000-F$32/1000<0,0,D193*F$23/1000000-F$32/1000))","v":34.513100711148446},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":16.582870929775378},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":19.219218891473016},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.30659702994518,0.58181652093636171,86.545001335097766,0.96637223681784823,0.19018635740674497,null,{"$f":"IF(X192>0,X192,IF(J193=0,0,B193))","v":0},{"$f":"IF(X192>0,Y192,E193)","v":34.513100711148446},null,34.513100711148446,null,null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,4.8169502675402649,34.469501733984096,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,16.468805452252301,19.11116160523482,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.13215948719642,0.58161842650991691,86.4735728941003,0.96611436798453298,0.19011879251535549,null,0,34.469501733984096,null,34.469501733984096,null,null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,4.8112560493303089,34.425886880851884,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,16.355490866346642,19.003711855503447,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,411.8305198556892,387.95781421200331,0.58142039785749011,86.402202518169133,0.96585651240719961,0.19005090631701527,null,0,34.425886880851884,null,34.425886880851884,null,null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,4.8055597734645463,34.382256267109085,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,16.242922431113602,18.896866226492506,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.78356112866277,0.58122243493857939,86.330890152662164,0.96559867010721745,0.18998269886747748,null,0,34.382256267109085,null,34.382256267109085,null,null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,4.7998614549776066,34.338610007913424,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,16.131095434237633,18.790621321620389,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.60940016159066,0.58102453771276019,86.25963574301602,0.9653408411059502,0.18991417022259949,null,0,34.338610007913424,null,34.338610007913424,null,null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,4.7941611088781908,34.294948218224,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,16.020005191868865,18.684973763402258,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.43533123532177,0.5808267061396849,86.188439234746284,0.96508302542475777,0.18984532043834534,null,0,34.294948218224,null,34.294948218224,null,null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,4.7884587501489033,34.251271012800046,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,15.909647048459435,18.579920193342709,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.26135427450959,0.58062894017908329,86.117300573446926,0.9648252230849953,0.1897761495707791,null,0,34.251271012800046,null,34.251271012800046,null,null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,4.7827543937464849,34.207578506202701,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,15.800016376602098,18.475457271828994,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.08746920392565,0.58043123979076094,86.046219704790644,0.9645674341080136,0.18970665767607145,null,0,34.207578506202701,null,34.207578506202701,null,null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,4.7770480546016687,34.163870812793867,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,15.691108576868293,18.371581678024846,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.91367594845974,0.58023360493460119,85.975196574527786,0.96430965851515893,0.18963684481049461,null,0,34.163870812793867,null,34.163870812793867,null,null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,4.7713397476193959,34.120148046737924,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,15.58291907764845,18.268290109764937,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.73997443311941,0.58003603557056238,85.904231128487652,0.96405189632777322,0.18956671103042663,null,0,34.120148046737924,null,34.120148046737924,null,null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,4.7656294876786438,34.07641032200037,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,15.475443334991686,18.165579283449873,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.56636458302887,0.57983853165867905,85.833323312576454,0.96379414756719273,0.18949625639234707,null,0,34.07641032200037,null,34.07641032200037,null,null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,4.7599172896326118,34.032657752349252,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,15.368676832447679,18.063445933941832,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.39284632343021,0.57964109315906209,85.762473072778562,0.96353641225475062,0.1894254809528404,null,0,34.032657752349252,null,34.032657752349252,null,null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,4.7542031683086536,33.988890451354656,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,15.262615080908455,17.961886814460751,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.21941957968153,0.57944372003189748,85.691680355155484,0.96327869041177439,0.18935438476859348,null,0,33.988890451354656,null,33.988890451354656,null,null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,4.7484871385084029,33.945108532389668,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,15.15725361845173,17.860898696481129,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.04608427725771,0.57924641223744622,85.620945105846317,0.96302098205958775,0.18928296789639817,null,0,33.945108532389668,null,33.945108532389668,null,null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,4.7427692150077165,33.901312108629931,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,15.052588010184412,17.760478369629375,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.87284034174945,0.57904916973604481,85.550267271066787,0.96276328721950966,0.18921123039314949,null,0,33.901312108629931,null,33.901312108629931,null,null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,4.7370494125567175,33.857501293053978,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,14.948613848087332,17.660622641581771,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.69968769886384,0.57885199248810459,85.479646797110092,0.96250560591285428,0.18913917231584387,null,0,33.857501293053978,null,33.857501293053978,null,null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,4.7313277458798471,33.813676198443652,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,14.845326750860814,17.561328337962969,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.52662627442248,0.57865488045411095,85.409083630345435,0.96224793816093102,0.18906679372158261,null,0,33.813676198443652,null,33.813676198443652,null,null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,4.7256042296759224,33.769836937384511,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,14.742722363771069,17.462592302245092,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.35365599436278,0.57845783359462422,85.338577717218868,0.96199028398504471,0.18899409466757097,null,0,33.769836937384511,null,33.769836937384511,null,null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,4.7198788786181165,33.725983622265694,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,14.640796358497187,17.36441139564738,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.18077678473696,0.57826085187027854,85.268129004252785,0.96173264340649689,0.18892107521111659,null,0,33.725983622265694,null,33.725983622265694,null,null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,4.7141517073539774,33.682116365280059,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,14.539544432979055,17.266782497036431,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,409.12435354038416,385.00798857171128,0.57806393524178212,85.197737438045237,0.96147501644658206,0.18884773540963035,null,0,33.682116365280059,null,33.682116365280059,null,null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,4.708422730505494,33.638235278424695,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,14.438962311266261,17.169702502826951,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.83529128156681,0.57786708366991657,85.127402965270846,0.9612174031265921,0.18877407532062518,null,0,33.638235278424695,null,33.638235278424695,null,null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,4.7026919626691663,33.594340473501482,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,14.339045743367823,17.07316832688311,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.66268484069838,0.57767029711553752,85.057125532679549,0.96095980346781373,0.18870009500172008,null,0,33.594340473501482,null,33.594340473501482,null,null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,4.6969594184159149,33.550432062116357,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,14.239790505102176,16.977176900420435,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,408.64878184390233,384.49016917561437,0.57747357553957335,84.986905087096886,0.96070221749152873,0.1886257945106343,null,0,33.550432062116357,null,33.550432062116357,null,null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,4.6912251122911917,33.506510155680168,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,14.141192397948631,16.881725171908244,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.31774421293642,0.57727691890302557,84.916741575423771,0.96044464521901429,0.18855117390519036,null,0,33.506510155680168,null,33.506510155680168,null,null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,4.6854890588150546,33.46257486540928,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,14.043247248899544,16.786810106972656,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.14540987939927,0.57708032716696855,84.846634944636264,0.96018708667154384,0.18847623324331636,null,0,33.46257486540928,null,33.46257486540928,null,null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,4.6797512724820551,33.418626302324668,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,13.945950910312627,16.692428688300112,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,408.17380436438185,383.97316610185038,0.57688380029254915,84.776585141785461,0.95992954187038448,0.1884009725830397,null,0,33.418626302324668,null,33.418626302324668,null,null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,4.6740117677614244,33.374664577253398,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,13.849299259765059,16.598577915541465,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.80101280724961,0.57668733824098661,84.706592113997203,0.95967201083679954,0.18832539198249379,null,0,33.374664577253398,null,33.374664577253398,null,null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,4.6682705590969782,33.330689800827834,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,13.753288199907441,16.505254805216602,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,407.85748246521638,383.62894992266911,0.57649094097357267,84.636655808471971,0.95941449359204878,0.18824949149991274,null,0,33.330689800827834,null,33.330689800827834,null,null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,4.6625276609072248,33.286702083486517,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,13.657913658319218,16.412456390619589,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.45697737529258,0.57629460845167024,84.566776172484708,0.95915699015738531,0.18817327119363456,null,0,33.286702083486517,null,33.286702083486517,null,null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,4.6567830875853655,33.242701535474147,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,13.563171587364524,16.320179721724372,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.28509509241542,0.5760983406367145,84.496953153384538,0.95889950055405904,0.18809673112210001,null,0,33.242701535474147,null,33.242701535474147,null,null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,4.6510368534992876,33.198688266841522,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,13.46905796404878,16.228421865091004,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.11330300144425,0.57590213749021191,84.42718669859471,0.95864202480331406,0.18801987134385101,null,0,33.198688266841522,null,33.198688266841522,null,null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,4.6452889729916782,33.154662387446429,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,13.375568789876446,16.137179903772356,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.94160102989656,0.57570599897374031,84.357476755612254,0.95838456292639118,0.18794269191753432,null,0,33.154662387446429,null,33.154662387446429,null,null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,4.6395394603799751,33.110624006953252,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,13.282700090709046,16.04645093722144,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.7699891054005,0.57550992504894838,84.287823272007984,0.95812711494452496,0.18786519290189785,null,0,33.110624006953252,null,33.110624006953252,null,null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,4.6337883299564675,33.066573234833747,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,13.190447916624397,15.956232081199161,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.59846715569461,0.57531391567755574,84.218226195426269,0.95786968087894619,0.18778737435579368,null,0,33.066573234833747,null,33.066573234833747,null,null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,4.6280355959882167,33.02251018036646,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,13.098808341776072,15.866520467682641,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.42703510862759,0.57511797082135285,84.148685473584749,0.95761226075088102,0.18770923633817393,null,0,33.02251018036646,null,33.02251018036646,null,null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,4.6222812727172267,32.978434952637983,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,13.007777464254371,15.777313244774051,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.25569289215787,0.57492209044220011,84.079201054274449,0.95735485458155034,0.18763077890809568,null,0,32.978434952637983,null,32.978434952637983,null,null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,4.616525374360311,32.93434766054196,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,12.917351405947123,15.688607576609952,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.08444043435304,0.5747262745020284,84.009772885358927,0.95709746239217053,0.18755200212471593,null,0,32.93434766054196,null,32.93434766054196,null,null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,4.6107679151093155,32.890248412780821,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,12.827526312402329,15.600400643271126,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.91327766339055,0.5745305229628388,83.940400914775012,0.95684008420395361,0.18747290604729738,null,0,32.890248412780821,null,32.890248412780821,null,null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,4.6050089091309117,32.846137317864155,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,12.738298352690238,15.512689640692951,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.74220450755593,0.57433483578670175,83.871085090531665,0.95658272003810629,0.18739349073520101,null,0,32.846137317864155,null,32.846137317864155,null,null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,4.5992483705668779,32.802014484110877,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,12.64966371926765,15.425471780576254,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.57122089524398,0.57413921293575731,83.801825360710836,0.95632536991583039,0.18731375624789376,null,0,32.802014484110877,null,32.802014484110877,null,null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,4.593486313533905,32.757880019647764,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,12.561618627841531,15.338744290298672,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.40032675495758,0.57394365437221506,83.732621673466383,0.95606803385832428,0.18723370264494185,null,0,32.757880019647764,null,32.757880019647764,null,null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,4.5877227521238195,32.713734032411125,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,12.474159317234591,15.252504412826511,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22952201530802,0.57374816005835394,83.663473977024637,0.95581071188678013,0.1871533299860165,null,0,32.713734032411125,null,32.713734032411125,null,null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,4.5819577004034393,32.669576630145734,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,12.387282049250533,15.166749406627096,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05880660501361,0.57355272995652107,83.594382219683325,0.95555340402238609,0.18707263833088925,null,0,32.669576630145734,null,32.669576630145734,null,null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,4.5761911724147071,32.625407920405806,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,12.300983108540837,15.081476545581634,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,405.33637653046407,380.88818045290077,0.57335736402913307,83.525346349812253,0.955296110286325,0.18699162773943412,null,0,32.625407920405806,null,32.625407920405806,null,null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,4.570423182174693,32.581228010555087,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,12.21525880247189,14.996683118898533,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.71764348790305,0.57316206223867461,83.456366315852904,0.95503883069977524,0.18691029827162695,null,0,32.581228010555087,null,32.581228010555087,null,null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,4.5646537436756169,32.537037007766926,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,12.130105460992867,14.912366431027243,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,405.02241866188456,380.54719563906076,0.57296682454769898,83.387442066317931,0.95478156528391089,0.18682864998754595,null,0,32.537037007766926,null,32.537037007766926,null,null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,4.558882870884883,32.49283501902466,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,12.045519436504437,14.828523801572553,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.37683683552086,0.57277165091882742,83.318573549791267,0.95452431405990013,0.18674668294737126,null,0,32.49283501902466,null,32.49283501902466,null,null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,4.5531105777451062,32.448622151121697,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,11.961497103728057,14.745152565209386,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.20656700653683,0.572576541314749,83.249760714928016,0.95426707704890734,0.18666439721138464,null,0,32.448622151121697,null,32.448622151121697,null,null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,4.5473368781741517,32.404398510661906,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,11.878034859576132,14.662250071598079,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.03638608146809,0.57238149569822072,83.181003510453991,0.95400985427209162,0.1865817928399704,null,0,32.404398510661906,null,32.404398510661906,null,null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,4.5415617860651523,32.360164204059714,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,11.795129123022715,14.57981368530011,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.8662939897801,0.57218651403206666,83.112301885166119,0.9537526457506077,0.18649886989361397,null,0,32.360164204059714,null,32.360164204059714,null,null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,4.5357853152865069,32.315919337540087,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,11.712776334974929,14.49784078569434,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,404.23866791334774,379.69629066104358,0.57199159627917906,83.043655787931129,0.95349545150560433,0.1864156284329028,null,0,32.315919337540087,null,32.315919337540087,null,null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,4.5300074796819736,32.271664017139273,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,11.630972958145321,14.416328766893686,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.52637602493462,0.57179674240251621,82.975065167686864,0.95323827155822705,0.18633206851852585,null,0,32.271664017139273,null,32.271664017139273,null,null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,4.5242282930706645,32.227398348704725,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,11.549715476924657,14.335275037662303,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.35655001123439,0.57160195236510358,82.906529973441195,0.95298110592961527,0.18624819021127414,null,0,32.227398348704725,null,32.227398348704725,null,null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,4.5184477692470599,32.183122437895243,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,11.46900039725544,14.254677021333178,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.18681254982869,0.57140722613003414,82.838050154271571,0.95272395464090431,0.18616399357204091,null,0,32.183122437895243,null,32.183122437895243,null,null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,4.5126659219810232,32.138836390181062,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,11.388824246506163,14.174532155726251,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.01716357070757,0.57121256366046613,82.769625659325811,0.95246681771322439,0.18607947866181862,null,0,32.138836390181062,null,32.138836390181062,null,null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,4.5068827650179299,32.094540310844863,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,11.309183573346516,14.09483789306694,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.84760300396579,0.57101796491962509,82.701256437821428,0.9522096951677006,0.18599464554170439,null,0,32.094540310844863,null,32.094540310844863,null,null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,4.501098312078553,32.050234304980883,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,11.230074947622649,14.015591699905167,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67813077980173,0.57082342987080203,82.632942439045337,0.95195258702545371,0.18590949427289427,null,0,32.050234304980883,null,32.050234304980883,null,null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,4.4953125768591891,32.005918477495875,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,11.151494960233736,13.936791057034799,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50874682851713,0.57062895847735395,82.564683612353747,0.95169549330759928,0.18582402491668712,null,0,32.005918477495875,null,32.005918477495875,null,null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,4.4895255730316528,31.961592933109078,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,11.073440223008902,13.858433459413595,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33945108051751,0.57043455070270432,82.496479907171931,0.95143841403524776,0.18573823753448332,null,0,31.961592933109078,null,31.961592933109078,null,null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,4.4837373142433083,31.917257776352447,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,10.995907368584868,13.780516416083533,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.17024346631126,0.57024020651034057,82.428331272994797,0.95118134922950526,0.18565213218778315,null,0,31.917257776352447,null,31.917257776352447,null,null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,4.4779478141170737,31.8729131115707,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,10.918893050284266,13.703037450091651,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,402.67605738208675,378.00112391650958,0.57004592586381719,82.360237659385291,0.95092429891147301,0.18556570893818911,null,0,31.8729131115707,null,31.8729131115707,null,null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,4.4721570862515643,31.828559042922404,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,10.842393941994915,13.625994098411308,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.83209236182643,0.56985170872675239,82.292199015975825,0.95066726310224692,0.18547896784740686,null,0,31.828559042922404,null,31.828559042922404,null,null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,4.4663651442209114,31.784195674378591,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,10.766406738048957,13.549383911863861,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":377.663148733078},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.56965755506283011},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":82.224215292467022},0.95041024182291789,0.18539190897723926,null,0,31.784195674378591,null,31.784195674378591,null,null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD255=7,$AE255,0)","v":0},0]
[null,16.083333333333375,207.61117460296325,4.4605720015749801,31.739823109724416,0,0,{"$f":"IF(ROUND(F$48-B256,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,10.690928153103672,13.473204455040825,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":402.20854269778158},377.4942929611824,0.56946346483579868,82.156286438627717,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.95015323509457283},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.18530453238959343},null,0,31.739823109724416,null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":31.739823109724416},null,null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},0,{"$f":"IF($AD256=8,$AE256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":207.52466994687867},{"$f":"V257*T257/3.413","v":4.4547776718393362},{"$f":"IF(B257>=F$48,E256,IF(D257*F$23/1000000-F$32/1000<0,0,D257*F$23/1000000-F$32/1000))","v":31.695441452558935},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":10.615954922022315},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":13.397453306226449},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.32552497715983,0.56926943800947127,82.088412404295411,0.94989624293829256,0.18521683814647719,null,{"$f":"IF(X256>0,X256,IF(J257=0,0,B257))","v":0},{"$f":"IF(X256>0,Y256,E257)","v":31.695441452558935},null,31.695441452558935,null,null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,4.4489821685151778,31.651050806294553,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,10.541483799755513,13.322128057320727,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.15684471213149,0.56907547454772511,82.02059313937508,0.94963926537515331,0.185128826309997,null,0,31.651050806294553,null,31.651050806294553,null,null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,4.4431855050795841,31.606651274158917,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,10.467511561224105,13.247226313762852,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98825209732053,0.5688815744145016,81.952828593840366,0.94938230242622745,0.18504049694236427,null,0,31.606651274158917,null,31.606651274158917,null,null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,4.4373876949852731,31.562242959193096,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,10.394035001201408,13.172745694455086,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.81974706405026,0.56868773757380608,81.885118717731757,0.94912535411258092,0.18495185010588761,null,0,31.562242959193096,null,31.562242959193096,null,null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,4.4315887516608621,31.517825964253564,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,10.321050934197382,13.098683831687074,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.65132954374548,0.56849396398970797,81.817463461158013,0.94886842045527531,0.18486288586297916,null,0,31.517825964253564,null,31.517825964253564,null,null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,4.4257886885107514,31.473400392011303,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,10.248556194342498,13.025038371060566,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.48299946793111,0.56830025362634007,81.749862774294911,0.94861150147536777,0.18477360427615075,null,0,31.473400392011303,null,31.473400392011303,null,null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,4.4199875189152129,31.428966344952467,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,10.176547635272742,12.95180697141458,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.31475676823214,0.56810660644789845,81.682316607385587,0.94835459719390991,0.18468400540801533,null,0,31.428966344952467,null,31.428966344952467,null,null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,4.4141852562304091,31.384523925378577,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,10.105022130015097,12.878987304750972,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.14660137637406,0.56791302241864272,81.614824910740481,0.94809770763194801,0.18459408932128649,null,0,31.384523925378577,null,31.384523925378577,null,null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,4.4083819137883866,31.340073235406383,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,10.033976570873577,12.806577056160432,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97853322418149,0.56771950150289519,81.547387634736651,0.94784083281052456,0.18450385607877789,null,0,31.340073235406383,null,31.340073235406383,null,null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,4.4025775048971747,31.295614376968739,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,9.9634078693161818,12.734573923748897,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.81055224357885,0.56752604366504122,81.480004729818063,0.94758397275067618,0.18441330574340539,null,0,31.295614376968739,null,31.295614376968739,null,null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,4.3967720428407571,31.251147451814287,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,9.8933129558621076,12.662975618564367,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.64265836658961,0.56733264886952872,81.412676146495357,0.94732712747343484,0.18432243837818477,null,0,31.251147451814287,null,31.251147451814287,null,null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,4.3909655408790984,31.206672561507684,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,9.8236887799697676,12.591779864524147,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.47485152533642,0.56713931708086807,81.345401835345683,0.94707029699982692,0.18423125404623156,null,0,31.206672561507684,null,31.206672561507684,null,null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,4.3851580122481995,31.162189807430071,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,9.7545323099254801,12.520984398342486,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.3071316520402,0.56694604826363193,81.278181747012241,0.94681348135087429,0.18413975281076303,null,0,31.162189807430071,null,31.162189807430071,null,null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,4.3793494701600997,31.117699290779026,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,9.6858405327326391,12.450586969458634,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13949867902056,0.56675284238245516,81.211015832204566,0.94655668054759468,0.18404793473509581,null,0,31.117699290779026,null,31.117699290779026,null,null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,4.3735399278029634,31.073201112569269,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,9.6176104540017082,12.380585339965291,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.97195253869563,0.56655969940203443,81.143904041698363,0.94629989461099884,0.18395579988264868,null,0,31.073201112569269,null,31.073201112569269,null,null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,4.3677293983409777,31.028695373631873,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,9.5498390978403762,12.310977284537474,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.80449316358073,0.56636661928712828,81.076846326334703,0.94604312356209452,0.18386334831693829,null,0,31.028695373631873,null,31.028695373631873,null,null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,4.3619178949145265,30.984182174615572,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,9.4825235067449611,12.241760590361764,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.63712048628952,0.5661736020025564,81.009842637020824,0.94578636742188316,0.18377058010158312,null,0,30.984182174615572,null,30.984182174615572,null,null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,4.356105430640139,30.939661615986406,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,9.415660741491898,12.172933057065963,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46983443953286,0.56598064751320065,80.942892924729165,0.94552962621136116,0.18367749530030203,null,0,30.939661615986406,null,30.939661615986406,null,null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,4.3502920186105491,30.895133798028137,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,9.349247881030081,12.104492496649152,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.30263495611877,0.56578775578400331,80.875997140497702,0.94527289995152108,0.18358409397691455,null,0,30.895133798028137,null,30.895133798028137,null,null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,4.3444776718946789,30.850598820842155,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,9.2832820223736423,12.036436733412136,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.13552196895239,0.5655949267799677,80.809155235429841,0.94501618866334924,0.18349037619533862,null,0,30.850598820842155,null,30.850598820842155,null,null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,4.3386624035377279,30.806056784348126,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,9.2177602804955292,11.968763603888267,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96849541103558,0.56540216046615865,80.742367160693732,0.9447594923678273,0.18339634201959451,null,0,30.806056784348126,null,30.806056784348126,null,null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,4.3328462265611041,30.76150778828352,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,9.1526797882213646,11.901470956774682,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,398.79790370040394,373.80155521546624,0.56520945680770096,80.675632867522381,0.94450281108593215,0.18330199151380019,null,0,30.76150778828352,null,30.76150778828352,null,null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,4.327029153962596,30.716951932204847,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,9.0880376961243936,11.834556652863906,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,398.643616419034,373.63470131543909,0.56501681576978025,80.608952307213997,0.94424614483863489,0.18320732474217608,null,0,30.716951932204847,null,30.716951932204847,null,null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,4.3212111987162194,30.672389315486573,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,9.0238311724203228,11.768018564975849,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46793364424423,0.56482423731764242,80.542325431130848,0.94398949364690199,0.18311234176903979,null,0,30.672389315486573,null,30.672389315486573,null,null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,4.3153923737724558,30.627820037322888,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,8.9600574028635904,11.701854577890185,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.3012521352681,0.56463172141659324,80.475752190700291,0.94373285753169533,0.18301704265881216,null,0,30.627820037322888,null,30.627820037322888,null,null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,4.3095726920580919,30.583244196726472,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,8.8967135906433281,11.63606258827911,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.13465672199226,0.56443926803199884,80.409232537413516,0.94347623651397095,0.18292142747601195,null,0,30.583244196726472,null,30.583244196726472,null,null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,4.3037521664763156,30.538661892529287,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,8.8337969562804961,11.570640504640471,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.9681473379934,0.56424687712928467,80.342766422826003,0.94321963061468017,0.18282549628525724,null,0,30.538661892529287,null,30.538661892529287,null,null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,4.2979308099067941,30.494073223383101,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,8.7713047375255204,11.505586247231298,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.80172391694373,0.56405454867393601,80.276353798557636,0.94296303985476937,0.1827292491512669,null,0,30.494073223383101,null,30.494073223383101,null,null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,4.2921086352056337,30.449478287759245,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,8.7092341892562555,11.440897748001658,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.63538639260969,0.56386228263149774,80.20999461629151,0.94270646425517912,0.18263268613886011,null,0,30.449478287759245,null,30.449478287759245,null,null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,4.2862856552054147,30.404877183948845,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,8.6475825833766802,11.376572950528946,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46913469885232,0.56367007896757337,80.143688827774838,0.94244990383684557,0.18253580731295435,null,0,30.404877183948845,null,30.404877183948845,null,null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,4.2804618827152483,30.36027001006325,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,8.5863472087161981,11.312609809952489,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.3029687696278,0.56347793764782661,80.077436384818611,0.94219335862069953,0.18243861273856682,null,0,30.36027001006325,null,30.36027001006325,null,null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,4.2746373305207985,30.315656864034242,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,8.5255253709294365,11.249006292908547,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.13688853898503,0.56328585863797864,80.011237239296804,0.94193682862766703,0.18234110248081581,null,0,30.315656864034242,null,30.315656864034242,null,null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,4.2688120113842487,30.27103784361373,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,8.4651143923964671,11.18576037746568,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.97089394106774,0.56309384190381051,79.945091343146942,0.94168031387866802,0.18224327660491643,null,0,30.27103784361373,null,30.27103784361373,null,null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,4.2629859380444763,30.226413046375125,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,8.405111612124049,11.122870053060462,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.80498491011281,0.56290188741116132,79.878998648369588,0.94142381439461875,0.18214513517618774,null,0,30.226413046375125,null,30.226413046375125,null,null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,4.2571591232168533,30.181782569711796,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,8.3455143856466201,11.060333320433578,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63916138045067,0.56270999512592879,79.812959107028348,0.94116733019642862,0.1820466782600425,null,0,30.181782569711796,null,30.181782569711796,null,null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,4.251331579593522,30.137146510839184,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,8.2863200849288088,10.998148191566225,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.47342328650473,0.56251816501406859,79.746972671249694,0.94091086130500379,0.18194790592199808,null,0,30.137146510839184,null,30.137146510839184,null,null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,4.2455033198432277,30.092504966793502,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,8.2275260982676635,10.936312689617004,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30777056279146,0.56232639704159459,79.681039293222909,0.94065440774124331,0.18184881822766766,null,0,30.092504966793502,null,30.092504966793502,null,null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,4.2396743566114381,30.047858034432704,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,8.1691298301959012,10.874824848858989,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.1422031439198,0.56213469117457859,79.61515892519958,0.94039796952604271,0.18174941524276514,null,0,30.047858034432704,null,30.047858034432704,null,null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,4.2338447025203694,30.003205810436615,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,8.1111287013855744,10.813682714617274,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97672096459115,0.56194304737915002,79.549331519493819,0.94014154668029148,0.18164969703310421,null,0,30.003205810436615,null,30.003205810436615,null,null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,4.228014370168955,29.958548391306753,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,8.0535201485521632,10.752884343206828,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.81132395959929,0.5617514656214958,79.483557028482153,0.93988513922487404,0.18154966366459566,null,0,29.958548391306753,null,29.958548391306753,null,null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,4.2221833721329709,29.913885873367246,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,7.996301624359492,10.692427801870718,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64601206382986,0.5615599458678604,79.417835404603125,0.93962874718066958,0.18144931520325214,null,0,29.913885873367246,null,29.913885873367246,null,null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,4.2163517209649335,29.869218352764062,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,7.9394705973247373,10.632311168718651,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.48078521226,0.56136848808454543,79.352166600357066,0.93937237056855249,0.18134865171518283,null,0,29.869218352764062,null,29.869218352764062,null,null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,4.2105194291942549,29.824545925466214,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,7.8830245517244846,10.572532532665885,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,395.57133537009577,370.3156433399588,0.56117709223790924,79.286550568306666,0.93911600940939177,0.1812476732665973,null,0,29.824545925466214,null,29.824545925466214,null,null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,4.2046865093272139,29.779868687265523,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,7.8269609875009438,10.513089993372482,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.15058638208643,0.5609857582943677,79.220987261075891,0.93885966372405061,0.18114637992380511,null,0,29.779868687265523,null,29.779868687265523,null,null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,4.1988529738469156,29.735186733776299,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,7.7712774201686541,10.453981661182887,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98561427389393,0.56079448622039296,79.155476631350268,0.93860333353338821,0.1810447717532121,null,0,29.735186733776299,null,29.735186733776299,null,null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,4.1930188352134357,29.690500160436475,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,7.7159713807221033,10.39520565706586,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.82072695072372,0.56060327598251392,79.090018631877172,0.93834701885825778,0.18094284882132408,null,0,29.690500160436475,null,29.690500160436475,null,null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,4.1871841058638148,29.645809062507528,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,7.6610404155435452,10.336760112554744,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65592434800817,0.56041212754731551,79.02461321546474,0.93809071971950719,0.18084061119474792,null,0,29.645809062507528,null,29.645809062507528,null,null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,4.1813487982119923,29.601113535074017,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,7.6064820863112406,10.278643169688069,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.4912064012704,0.56022104088143931,78.959260334982616,0.93783443613797945,0.18073805894018538,null,0,29.601113535074017,null,29.601113535074017,null,null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,4.1755129246489711,29.556413673044794,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,7.5522939699086375,10.220852980950481,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32657304612371,0.56003001595158275,78.893959943361324,0.93757816813451222,0.1806351921244399,null,0,29.556413673044794,null,29.556413673044794,null,null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,4.1696764975427572,29.511709571152586,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,7.4984736583336478,10.163387709214017,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.16202421827143,0.55983905272449919,78.828711993592492,0.93732191572993828,0.18053201081441225,null,0,29.511709571152586,null,29.511709571152586,null,null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,4.1638395292383841,29.46700132395414,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,7.4450187586085868,10.106245527679702,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,394.34957519430878,368.99755985350595,0.55964815116699773,78.763516438727777,0.93706567894508397,0.18042851507710247,null,0,29.46700132395414,null,29.46700132395414,null,null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,4.1580020320579996,29.422289025830935,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,7.3919268926907442,10.049424619819474,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.83317988771,0.55945731124594311,78.698373231880225,0.93680945780077163,0.1803247049796089,null,0,29.422289025830935,null,29.422289025830935,null,null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,4.1521640183008293,29.377572770988859,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,7.3391956973832198,9.9929231793184368,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66888425685528,0.55926653292825546,78.633282326223082,0.93655325231781816,0.18022058058912788,null,0,29.377572770988859,null,29.377572770988859,null,null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,4.1463255002432309,29.332852653458644,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,7.2868228242464301,9.9367394100174398,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.50467289700248,0.55907581618091007,78.568243674989901,0.93629706251703482,0.18011614197295428,null,0,29.332852653458644,null,29.332852653458644,null,null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,4.1404864901387315,29.288128767096168,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,7.2348059395100988,9.8808715258559783,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.34054574430093,0.55888516097093743,78.503257231474095,0.9360408884192275,0.18001138919848278,null,0,29.288128767096168,null,29.288128767096168,null,null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,4.1346470002180462,29.243401205582561,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,7.1831427239856831,9.8253177508154153,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17650273498907,0.5586945672654231,78.438322949029725,0.93578473004519735,0.17990632233320522,null,0,29.243401205582561,null,29.243401205582561,null,null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,4.1288070426890791,29.198670062424245,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,7.1318308729792816,9.7700763188625217,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.01254380539342,0.55850403503150736,78.373440781070258,0.93552858741573985,0.17980094144471212,null,0,29.198670062424245,null,29.198670062424245,null,null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,4.1229666297369745,29.153935430953304,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,7.0808680962051165,9.7151454738933385,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.8486688919287,0.55831356423638467,78.308610681069297,0.93527246055164526,0.17969524660069153,null,0,29.153935430953304,null,29.153935430953304,null,null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,4.1171257735241369,29.109197404327656,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,7.0302521176994519,9.6605234696773401,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68487793109767,0.55812315484730479,78.243832602559849,0.93501634947369849,0.17958923786893025,null,0,29.109197404327656,null,29.109197404327656,null,null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,4.1112844861902778,29.064456075531396,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,6.9799806757350469,9.606208569801943,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,392.97995517944008,367.52117085949089,0.55793280683157109,78.179106499134605,0.93476025420267916,0.17948291531731358,null,0,29.064456075531396,null,29.064456075531396,null,null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,4.1054427798524129,29.019711537374782,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,6.930051522735992,9.5521990476172807,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35754761378644,0.55774252015654147,78.114432324445545,0.93450417475936154,0.17937627901382489,null,0,29.019711537374782,null,29.019711537374782,null,null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,4.0996006666048581,28.974963882494198,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,6.8804624251930369,9.4984931861813351,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.19400813074947,0.55755229478962776,78.049810032203709,0.93424811116451534,0.17926932902654399,null,0,28.974963882494198,null,28.974963882494198,null,null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,4.0937581585193668,28.930213203353226,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,6.8312111635796544,9.4450892782053408,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":367.03055234723263},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.55736213069829554},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":77.985239576179595},0.9339920634389034,0.17916206542365118,null,0,28.930213203353226,null,28.930213203353226,null,null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD319=7,$AE319,0)","v":0},0]
[null,21.416666666666632,202.14691876376202,4.0879152676450605,28.885459592242075,0,0,{"$f":"IF(ROUND(F$48-B320,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,6.7822955322681882,9.3919856259995189,21.416666666666632,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":392.37288218721937},366.86718020017531,0.55717202785006403,77.920720910202647,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.93373603160328444},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.17905448827342357},null,0,28.885459592242075,null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":28.885459592242075},null,null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},0,{"$f":"IF($AD320=8,$AE320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":21.499999999999964},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":202.06269088094379},{"$f":"V321*T321/3.413","v":4.0820720060084508},{"$f":"IF(B321>=F$48,E320,IF(D321*F$23/1000000-F$32/1000<0,0,D321*F$23/1000000-F$32/1000))","v":28.840703141277796},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":6.7337133394466644},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":9.3391805414191076},{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,392.22127199814656,366.70389162660359,0.55698198621250639,77.856253988160915,0.93348001567841188,0.17894659764423557,null,{"$f":"IF(X320>0,X320,IF(J321=0,0,B321))","v":0},{"$f":"IF(X320>0,Y320,E321)","v":28.840703141277796},null,28.840703141277796,null,null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,4.0762283856135335,28.795943942404968,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,6.6854624070361854,9.2866723458107003,21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.54068656363012,0.55679200575324883,77.791838764001398,0.93322401568503266,0.1788383936045605,null,0,28.795943942404968,null,28.795943942404968,null,null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,4.0703844184417308,28.751182087395271,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,6.63754057060852,9.2344593699588664,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37756494845348,0.55660208643997078,77.727475191729354,0.93296803164389008,0.17872987622296829,null,0,28.751182087395271,null,28.751182087395271,null,null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,4.0645401164520081,28.706417667848378,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,6.5899456793044902,9.1825399540331052,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.2145267183588,0.55641222824040504,77.663163225408823,0.93271206357572078,0.17862104556812788,null,0,28.706417667848378,null,28.706417667848378,null,null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,4.058695491580834,28.661650775191646,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,6.5426755957525193,9.1309124475350743,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.05157181071684,0.55622243112233694,77.598902819162277,0.93245611150125585,0.17851190170880474,null,0,28.661650775191646,null,28.661650775191646,null,null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,4.0528505557422143,28.616881500680378,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,6.4957281959877857,9.0795752092461157,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.8887001629837,0.55603269505360509,77.534693927169712,0.93220017544122225,0.17840244471386288,null,0,28.616881500680378,null,28.616881500680378,null,null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,4.0470053208277488,28.572109935398259,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,6.4491013693718768,9.0285266071750936,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72591171270165,0.55584302000210017,77.470536503670189,0.93194425541634052,0.17829267465226264,null,0,28.572109935398259,null,28.572109935398259,null,null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,4.0411597987066674,28.527336170257634,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,6.4027930185128525,8.9777650185064957,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.56320639749742,0.55565340593576595,77.406430502959779,0.93168835144732642,0.17818259159306507,null,0,28.527336170257634,null,28.527336170257634,null,null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,4.0353140012257525,28.482560295998908,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,6.3568010591855808,8.9272888295488695,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.40058415508332,0.55546385282259803,77.342375879393046,0.93143246355489007,0.17807219560542384,null,0,28.482560295998908,null,28.482560295998908,null,null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,4.0294679402094946,28.437782403191743,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,6.3111234202529083,8.8770964356834963,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.2380449232561,0.55527436063064439,77.278372587381682,0.93117659175973611,0.1779614867585938,null,0,28.437782403191743,null,28.437782403191743,null,null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,4.0236216274600318,28.393002582234594,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,6.265758043586934,8.8271862413134095,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07558863989732,0.55508492932800524,77.214420581395302,0.93092073608256387,0.17785046512192493,null,0,28.393002582234594,null,28.393002582234594,null,null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,4.0177750747572842,28.348220923355729,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,6.220702883991029,8.7775566598126407,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,390.55772341330351,364.91321524297302,0.55489555888283226,77.150519815960934,0.93066489654406737,0.17773913076486789,null,0,28.348220923355729,null,28.348220923355729,null,null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,4.0119282938587677,28.303437516611829,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,6.1759559091218001,8.7282061134758102,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.75092467053315,0.55470624926332934,77.08667024566256,0.93040907316493471,0.17762748375696538,null,0,28.303437516611829,null,28.303437516611829,null,null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,4.0060812964998895,28.25865245189021,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,6.1315150994122618,8.6791330334679504,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58871686071211,0.55451700043775154,77.022871825141976,0.9301532659658498,0.17751552416786193,null,0,28.25865245189021,null,28.25865245189021,null,null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,4.0002340943937584,28.213865818907415,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,6.0873784479946735,8.6303358597746485,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.4265917517277,0.55432781237440587,76.959124509097308,0.92989747496748942,0.17740325206729718,null,0,28.213865818907415,null,28.213865818907415,null,null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,3.9943866992313262,28.169077707210263,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,6.0435439606243415,8.5818130411524436,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26454928188161,0.5541386850416502,76.895428252284205,0.92964170019052661,0.177290667525108,null,0,28.169077707210263,null,28.169077707210263,null,null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,3.9885391226813383,28.124288206175486,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,6.0000096556035496,8.5335630350795171,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.1025893895586,0.5539496184078937,76.831783009514595,0.92938594165562749,0.1771777706112278,null,0,28.124288206175486,null,28.124288206175486,null,null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,3.982691376390489,28.079497405010915,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,5.9567735637062631,8.4855843077066595,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.9407120132272,0.55376061244159669,76.768188735657588,0.9291301993834542,0.17706456139568971,null,0,28.079497405010915,null,28.079497405010915,null,null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,3.9768434719832571,28.034705392754226,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,5.9138337281027304,8.4378753338085044,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77891709143819,0.55357166711127015,76.704645385638401,0.92887447339466156,0.1769510399486203,null,0,28.034705392754226,null,28.034705392754226,null,null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,3.9709954210620699,27.989912258274185,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,5.8711882042850556,8.3904345967350498,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61720456282569,0.553382782385476,76.641152914438862,0.92861876370990126,0.17683720634024433,null,0,27.989912258274185,null,27.989912258274185,null,null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,3.9651472352073123,27.945118090270729,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,5.8288350599929473,8.3432605883634352,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45557436610636,0.55319395823282658,76.577711277097251,0.92836307034981735,0.17672306064088389,null,0,27.945118090270729,null,27.945118090270729,null,null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,3.9592989259773188,27.900322977274897,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,5.7867723751398508,8.2963518090500035,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29402644007911,0.55300519462198494,76.514320428707606,0.92810739333504988,0.17660860292095829,null,0,27.900322977274897,null,27.900322977274897,null,null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,3.953450504908393,27.85552700764898,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,5.7449982417395651,8.2497067675826319,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.13256072362532,0.55281649152166412,76.450980324420641,0.92785173268623233,0.17649383325098125,null,0,27.85552700764898,null,27.85552700764898,null,null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,3.9476019835148919,27.810730269587182,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,5.7035107638333695,8.2033239811333161,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.97117715570795,0.55262784890062733,76.387690919442434,0.92759608842399366,0.17637875170156628,null,0,27.810730269587182,null,27.810730269587182,null,null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,3.9417533732891692,27.76593285111516,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,5.6623080574173459,8.157201975211045,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80987567537221,0.55243926672768795,76.324452169035169,0.92734046056895691,0.17626335834342088,null,0,27.76593285111516,null,27.76593285111516,null,null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,3.9359046857016722,27.721134840090773,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,5.6213882503703605,8.1113392836149156,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64865622174477,0.55225074497170923,76.261264028516678,0.92708484914173972,0.1761476532473506,null,0,27.721134840090773,null,27.721134840090773,null,null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,3.9300559322009252,27.67633632420398,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,5.5807494823822799,8.0657344483875306,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48751873403387,0.55206228360160448,76.198126453260215,0.92682925416295381,0.1760316364842571,null,0,27.67633632420398,null,27.67633632420398,null,null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,3.9242071242135772,27.631537390977176,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,5.5403899048826997,8.0203860197686456,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32646315152869,0.55187388258633574,76.135039398694801,0.92657367565320592,0.17591530812513828,null,0,27.631537390977176,null,27.631537390977176,null,null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,3.9183582731444271,27.586738127765393,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,5.5003076809700406,7.9752925561490891,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.1654894135998,0.55168554189491548,76.072002820304419,0.92631811363309735,0.17579866824108961,null,0,27.586738127765393,null,27.586738127765393,null,null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,3.9125093903764019,27.541938621756142,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,5.4605009853409854,7.9304526240249231,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00459745969829,0.5514972614964051,76.009016673628309,0.92606256812322307,0.17568171690330106,null,0,27.541938621756142,null,27.541938621756142,null,null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,3.9066604872706581,27.497138959970172,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,5.4209680042205015,7.8858647979518821,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84378722935617,0.55130904135991454,75.946080914261302,0.92580703914417339,0.17556445418305947,null,0,27.497138959970172,null,27.497138959970172,null,null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,3.9008115751665597,27.452339229261323,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,5.3817069352920868,7.8415276605000548,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68305866218589,0.55112088145460414,75.883195497852398,0.92555152671653274,0.17544688015174925,null,0,27.452339229261323,null,27.452339229261323,null,null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,3.8949626653817275,27.407539516316888,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,5.3427159876285151,7.7974398022088263,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5224116978801,0.55093278174968219,75.820360380106024,0.92529603086087997,0.17532899488085033,null,0,27.407539516316888,null,27.407539516316888,null,null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,3.8891137692120208,27.362739907657485,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,5.3039933816228784,7.7535998215420685,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.36184627621174,0.55074474221440572,75.757575516781458,0.92504055159778864,0.17521079844193713,null,0,27.362739907657485,null,27.362739907657485,null,null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,3.8832648979315767,27.317940489637337,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,5.2655373489201169,7.7100063248435893,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.20136233703317,0.55055676281808086,75.694840863691809,0.92478508894782629,0.17509229090668127,null,0,27.317940489637337,null,27.317940489637337,null,null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,3.8774160627929586,27.273141348445428,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,5.2273461323490951,7.6666579262928272,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.04095982027718,0.55036884353006221,75.632156376705495,0.92452964293155526,0.17497347234685334,null,0,27.273141348445428,null,27.273141348445428,null,null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,3.871567275026925,27.228342570103745,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,5.1894179858545204,7.623553247860797,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.88063866595547,0.55018098431975226,75.569522011744994,0.92427421356953232,0.17485434283431395,null,0,27.228342570103745,null,27.228342570103745,null,null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,3.8657185458427272,27.183544240469516,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,5.1517511744300144,7.5806909192662832,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.72039881415952,0.54999318515660245,75.506937724786951,0.92401880088230848,0.17473490244102538,null,0,27.183544240469516,null,27.183544240469516,null,null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,3.8598698864279113,27.138746445233725,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,5.1143439740508523,7.5380695779322773,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.56024020505959,0.5498054460101115,75.444403471862302,0.92376340489042919,0.17461515123904092,null,0,27.138746445233725,null,27.138746445233725,null,null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,3.8540213079485479,27.093949269922877,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,5.0771946716077236,7.4956878689426656,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.40016277890533,0.54961776684982677,75.381919209056093,0.92350802561443468,0.17449508930051424,null,0,27.093949269922877,null,27.093949269922877,null,null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,3.8481728215490634,27.049152799897676,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,5.0403015648402674,7.4535444449991539,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,386.2083851062626,360.24016647602474,0.54943014764534315,75.319484892506978,0.92325266307485887,0.17437471669769142,null,0,27.049152799897676,null,27.049152799897676,null,null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,3.842324438352394,27.004357120354239,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,5.0036629622714859,7.4116379663784384,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.08025123682489,0.54924258836630335,75.257100478407835,0.92299731729223111,0.17425403350291502,null,0,27.004357120354239,null,27.004357120354239,null,null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,3.8364761694599827,26.959562316324035,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,4.9672771831422899,7.3699671008896157,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.92041700179084,0.54905508898239763,75.194765923004752,0.92274198828707399,0.17413303978862488,null,0,26.959562316324035,null,26.959562316324035,null,null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,3.8306280259517491,26.914768472673693,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,4.9311425573463969,7.3285305238318337,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,385.76144643658091,359.76066371148602,0.54886764946336353,75.132481182597644,0.92248667607990509,0.17401173562735386,null,0,26.914768472673693,null,26.914768472673693,null,null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,3.8247800188862242,26.869975674106012,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,4.895257425365827,7.2873269179521802,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.60099130655215,0.5486802697789861,75.070246213540088,0.92223138069123678,0.17389012109173282,null,0,26.869975674106012,null,26.869975674106012,null,null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,3.8189321593004371,26.825184005159091,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,4.8596201382064228,7.2463549734038084,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,385.4637976113209,359.44139972770853,0.54849294989909725,75.008060972238638,0.92197610214157499,0.17376819625448567,null,0,26.825184005159091,null,26.825184005159091,null,null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,3.8130844582100449,26.780393550207336,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,4.8242290573340938,7.2056133877042949,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28188891575212,0.54830568979357663,74.945925415152942,0.92172084045142033,0.17364596118843353,null,0,26.780393550207336,null,26.780393550207336,null,null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,3.8072369266093768,26.735604393461781,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,4.7890825546112916,7.1651008656942361,25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12245881155786,0.54811848943234975,74.883839498796704,0.92146559564126818,0.17352341596649304,null,0,26.735604393461781,null,26.735604393461781,null,null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,3.8013895754712994,26.690816618969087,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,4.75417901223362,7.124816119496078,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96310935607744,0.54793134878539007,74.821803179735298,0.92121036773160758,0.17340056066167428,null,0,26.690816618969087,null,26.690816618969087,null,null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,3.7955424157474624,26.646030310613394,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,4.7195168226673205,7.0847578684731678,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80384049034012,0.54774426782271679,74.759816414588073,0.9209551567429225,0.17327739534708522,null,0,26.646030310613394,null,26.646030310613394,null,null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,3.7896954583681199,26.60124555211495,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,4.6850943885865473,7.0449248391890507,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64465215545169,0.54755724651439608,74.697879160026417,0.9206999626956911,0.17315392009592656,null,0,26.60124555211495,null,26.60124555211495,null,null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,3.7838487142422892,26.556462427031359,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,4.6509101228114691,7.0053157653669835,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48554429259525,0.5473702848305404,74.635991372774924,0.92044478561038556,0.17303013498149489,null,0,26.556462427031359,null,26.556462427031359,null,null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,3.7780021942577582,26.511681018757614,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,4.6169624482465084,6.9659293878496831,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32651684303016,0.54718338274130851,74.574153009610427,0.92018962550747252,0.17290604007718366,null,0,26.511681018757614,null,26.511681018757614,null,null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,3.7721559092810435,26.466901410525772,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,4.5832497978188798,6.9267644545592946,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16756974809243,0.54699654021690514,74.512364027362452,0.9199344824074136,0.17278163545647901,null,0,26.466901410525772,null,26.466901410525772,null,null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,3.7663098701574502,26.422123685405428,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,4.5497706144176284,6.8878197204575908,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.008702949194,0.54680975722758152,74.450624382912309,0.91967935633066367,0.17265692119296297,null,0,26.422123685405428,null,26.422123685405428,null,null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,3.7604640877111422,26.377347926304243,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,4.5165233508330171,6.8490939475063914,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84991638782344,0.54662303374363397,74.38893403319446,0.91942424729767269,0.17253189736031202,null,0,26.377347926304243,null,26.377347926304243,null,null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,3.7546185727451169,26.332574215967757,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,4.4835064696961577,6.8105859046282111,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69121000554469,0.54643636973540566,74.327292935194436,0.91916915532888477,0.17240656403229951,null,0,26.332574215967757,null,26.332574215967757,null,null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,3.7487733360412214,26.287802636979503,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,4.450718443419027,6.7722943676671159,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53258374399763,0.54624976517328416,74.26570104595055,0.91891408044473799,0.17228092128279088,null,0,26.287802636979503,null,26.287802636979503,null,null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,3.7429283883602302,26.243033271761615,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,4.4181577541349277,6.7342181193498138,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.3740375448981,0.54606322002770358,74.204158322552928,0.91865902266566546,0.17215496918574799,null,0,26.243033271761615,null,26.243033271761615,null,null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,3.7370837404417778,26.198266202574299,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,4.3858228936390971,6.6963559492469562,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21557135003644,0.54587673426914296,74.142664722142797,0.91840398201209361,0.17202870781522625,null,0,26.198266202574299,null,26.198266202574299,null,null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,3.7312394030045222,26.153501511517096,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,4.3537123633299588,6.658706653734658,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05718510127906,0.54569030786812667,74.081220201913879,0.91814895850444367,0.17190213724537753,null,0,26.153501511517096,null,26.153501511517096,null,null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,3.7253953867460505,26.108739280528155,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,4.3218246741503865,6.6212690359562387,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.898878740567,0.54550394079522413,74.019824719111142,0.91789395216313141,0.17177525755044712,null,0,26.108739280528155,null,26.108739280528155,null,null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,3.719551702342923,26.06397959138457,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,4.2901583465294824,6.5840419057841659,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":356.74065220991599},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.54531763302104996},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":73.958478231030711},0.91763896300856629,0.17164806880477476,null,0,26.06397959138457,null,26.06397959138457,null,null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD383=7,$AE383,0)","v":0},0]
[null,26.74999999999989,196.82648028859887,3.713708360450731,26.019222525702816,0,0,{"$f":"IF(ROUND(F$48-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,4.2587119103247169,6.5470240797822337,26.74999999999989,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":382.79609293192573},356.58250545141709,0.54513138451626364,73.897180695020694,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.91738399106115254},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.17152057108279367},null,0,26.019222525702816,null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":26.019222525702816},null,null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},0,{"$f":"IF($AD384=8,$AE384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":26.833333333333222},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":196.7444692551453},{"$f":"V385*T385/3.413","v":3.7078653717041474},{"$f":"IF(B385>=F$48,E384,IF(D385*F$23/1000000-F$32/1000<0,0,D385*F$23/1000000-F$32/1000))","v":25.974468164939154},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":4.22748390476439},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":6.5102143811679349},{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.42443840723524,0.54494519525156926,73.835932068479906,0.91712903634128817,0.17139276445903459,null,{"$f":"IF(X384>0,X384,IF(J385=0,0,B385))","v":0},{"$f":"IF(X384>0,Y384,E385)","v":25.974468164939154},null,25.974468164939154,null,null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,3.702022746716866,25.929716590389145,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,4.196472878390284,6.4736116397750481,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26645101961026,0.54475906519771589,73.774732308858688,0.91687409886936577,0.17126464900811958,null,0,25.929716590389145,null,25.929716590389145,null,null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,3.6961804960816824,25.884967883188295,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,4.1656773890008392,6.4372146920164459,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10854323085562,0.54457299432549655,73.713581373658087,0.91661917866577258,0.17113622480476626,null,0,25.884967883188295,null,25.884967883188295,null,null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,3.6903386303705332,25.840222124312323,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,4.1350960035945912,6.4010223808471025,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95071498335926,0.54438698260574925,73.652479220430337,0.91636427575088897,0.17100749192378698,null,0,25.840222124312323,null,25.840222124312323,null,null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,3.6844971601344523,25.795479394576855,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,4.1047272983138505,6.3650335557273072,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79296621958269,0.54420103000935605,73.591425806778233,0.91610939014509041,0.17087845044008687,null,0,25.795479394576855,null,25.795479394576855,null,null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,3.6786560959036807,25.750739774638252,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,4.0745698583888892,6.3292470725860968,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.6352968820612,0.5440151365072432,73.530421090355418,0.91585452186874616,0.17074910042866687,null,0,25.750739774638252,null,25.750739774638252,null,null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,3.6728154481876483,25.706003344993469,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,4.0446222780822936,6.2936617937848798,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47770691340384,0.54382930207038105,73.469465028866381,0.91559967094222039,0.17061944196462134,null,0,25.706003344993469,null,25.706003344993469,null,null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,3.6669752274749636,25.661270185979991,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,4.0148831606336648,6.2582765880812739,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32019625629255,0.54364352666978377,73.408557580065661,0.91534483738587058,0.17048947512313803,null,0,25.661270185979991,null,25.661270185979991,null,null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,3.6611354442335098,25.616540377776534,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.985351118204751,6.2230903305931449,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16276485348277,0.54345781027650941,73.34769870175856,0.91509002122004901,0.17035919997949958,null,0,25.616540377776534,null,25.616540377776534,null,null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,3.6552961089103975,25.571814000402735,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.9560247718247439,6.1881019027628446,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.00541264780281,0.54327215286165964,73.286888351800485,0.91483522246510185,0.17022861660908123,null,0,25.571814000402735,null,25.571814000402735,null,null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,3.6494572319320819,25.527091133720003,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.926902751336077,6.1533101923216558,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84813958215392,0.54308655439637998,73.226126488097009,0.91458044114137005,0.1700977250873548,null,0,25.527091133720003,null,25.527091133720003,null,null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,3.643618823704267,25.482371857430799,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.8979836953402982,6.1187140932544297,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69094559950997,0.54290101485185893,73.165413068604011,0.91432567726918756,0.16996652548988245,null,0,25.482371857430799,null,25.482371857430799,null,null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,3.6377808946120354,25.437656251079652,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.8692662511445168,6.0843125057644301,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53383064291745,0.5427155341993285,73.104748051327306,0.91407093086888369,0.16983501789232214,null,0,25.437656251079652,null,25.437656251079652,null,null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,3.6319434550198335,25.392944394053014,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.8407490747079978,6.050104336238368,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37679465549502,0.54253011241006444,73.044131394322193,0.9138162019607815,0.1697032023704266,null,0,25.392944394053014,null,25.392944394053014,null,null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,3.6261065152714376,25.348236365579019,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.812430830589042,6.0160884972116371,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.21983758043382,0.54234474945538491,72.983563055694361,0.91356149056519798,0.16957107900003818,null,0,25.348236365579019,null,25.348236365579019,null,null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,3.6202700856901098,25.303532244728679,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.7843101918924007,5.9822639073337456,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06295936099662,0.54215944530665128,72.923042993598642,0.91330679670244508,0.16943864785709753,null,0,25.303532244728679,null,25.303532244728679,null,null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,3.6144341765785164,25.258832110415241,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.7563858402167187,5.9486294913339366,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90615994051853,0.54197419993526774,72.862571166240002,0.91305212039282801,0.16930590901763626,null,0,25.258832110415241,null,25.258832110415241,null,null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,3.6085987982187566,25.214136041394422,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.7286564656024157,5.9151841799870111,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.7494392624061,0.54178901331268159,72.80214753187235,0.91279746165664633,0.16917286255777936,null,0,25.214136041394422,null,25.214136041394422,null,null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,3.602763960872438,25.169444116264987,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.7011207664799239,5.8819269100793319,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59279727013728,0.54160388541038229,72.741772048799191,0.91254282051419378,0.16903950855374597,null,0,25.169444116264987,null,25.169444116264987,null,null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,3.5969296747806916,25.124756413468862,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.6737774496181581,5.8488566243750268,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43623390726174,0.54141881619990206,72.681444675373342,0.91228819698575869,0.1689058470818493,null,0,25.124756413468862,null,25.124756413468862,null,null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,3.5910959501641262,25.080073011290775,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.6466252300732216,5.8159722715823836,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.2797491174,0.54123380565281543,72.621165369996675,0.91203359109162307,0.16877187821849357,null,0,25.080073011290775,null,25.080073011290775,null,null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,3.5852627972229465,25.035393987859173,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,3.6196628311375934,5.7832728063204204,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12334284424423,0.54104885374073963,72.560934091120316,0.91177900285206337,0.16863760204017778,null,0,25.035393987859173,null,25.035393987859173,null,null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,3.5794302261369433,24.990719421146149,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,3.5928889842894742,5.7507571890856637,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96701503155691,0.54086396043533347,72.500750797244194,0.91152443228734958,0.1685030186234947,null,0,24.990719421146149,null,24.990719421146149,null,null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,3.5735982470655094,24.946049388967548,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,3.5663024291424521,5.7184243862190982,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81076562317162,0.54067912570829835,72.440615446917178,0.91126987941774662,0.16836812804513013,null,0,24.946049388967548,null,24.946049388967548,null,null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,3.5677668701476057,24.901383968982724,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,3.5399019133954122,5.6862733698733043,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65459456299226,0.54049434953137709,72.380527998736852,0.91101534426351261,0.16823293038186019,null,0,24.901383968982724,null,24.901383968982724,null,null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,3.5619361055019279,24.856723238695807,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,3.5136861927829592,5.6543031179797882,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.4985017949935,0.54030963187635495,72.320488411349629,0.91076082684490045,0.1680974257105575,null,0,24.856723238695807,null,24.856723238695807,null,null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,3.5561059632267797,24.81206727545473,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,3.4876540310258095,5.6225126142164878,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34248726321999,0.54012497271505844,72.260496643450296,0.91050632718215707,0.16796161410818503,null,0,24.81206727545473,null,24.81206727545473,null,null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,3.5502764534002389,24.767416156452509,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,3.4618041997817914,5.590900847975468,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18655091178675,0.53994037201935596,72.200552653782353,0.91025184529552328,0.16782549565180149,null,0,24.767416156452509,null,24.767416156452509,null,null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,3.5444475860800364,24.722769958726325,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,3.4361354785968286,5.5594668143307864,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03069268487843,0.53975582976115732,72.140656401137306,0.90999738120523421,0.16768907041855596,null,0,24.722769958726325,null,24.722769958726325,null,null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,3.5386193713036809,24.67812875915844,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,3.4106466548564636,5.5282095140065568,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87491252674999,0.53957134591241396,72.080807844355434,0.90974293493151837,0.16755233848569057,null,0,24.67812875915844,null,24.67812875915844,null,null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,3.5327918190884722,24.633492634476351,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,3.3853365237375606,5.4971279533451742,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.71921038172547,0.53938692044511816,72.021006942324732,0.90948850649459945,0.16741529993054219,null,0,24.633492634476351,null,24.633492634476351,null,null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,3.5269649394314815,24.588861661252608,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,3.3602038881602474,5.46622114427573,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,378.10263877544804,351.56358619419899,0.53920255333130374,71.961253653981743,0.90923409591469451,0.16727795483053801,null,0,24.588861661252608,null,24.588861661252608,null,null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,3.5211387423095784,24.54423591590502,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,3.3352475587401909,5.4354881042826051,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,377.95697452113012,351.4080399086335,0.5390182445430457,71.901547938310415,0.90897970321201471,0.16714030326319826,null,0,24.54423591590502,null,24.54423591590502,null,null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,3.5153132376795253,24.499615474697386,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,3.3104663537412264,5.4049278563742291,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25257146956142,0.53883399405245946,71.841889754343185,0.90872532840676579,0.16700234530613664,null,0,24.499615474697386,null,24.499615474697386,null,null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,3.5094884354779468,24.45500041373927,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,3.2858590990281349,5.3745394290520281,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09718082158429,0.53864980183170175,71.782279061160068,0.90847097151914646,0.16686408103705949,null,0,24.45500041373927,null,24.45500041373927,null,null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,3.5036643456213086,24.410390808985813,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,3.2614246280196997,5.3443218562795352,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94186790937226,0.53846566785297001,71.722715817888542,0.90821663256935059,0.16672551053376383,null,0,24.410390808985813,null,24.410390808985813,null,null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,3.4978409780060522,24.3657867362388,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,3.2371617816422198,5.3142741774516917,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.7866326776645,0.53828159208850224,71.663199983704033,0.90796231157756513,0.16658663387414105,null,0,24.3657867362388,null,24.3657867362388,null,null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,3.4920183425085045,24.321188271145925,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,3.2130694082830367,5.2843954373642914,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63147507126848,0.53809757451057683,71.603731517829232,0.90770800856397194,0.16644745113617293,null,0,24.321188271145925,null,24.321188271145925,null,null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,3.4861964489850177,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,3.1891463637446025,5.2546846861836389,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47639503506036,0.53791361509151281,71.54431037953438,0.90745372354874643,0.16630796239793599,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":376.93902274176236},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":350.32139251398451},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.53772971380366974},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":71.484936528136927},0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD447=7,$AE447,0)","v":0},0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,{"$f":"IF(ROUND(F$48-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.16616816773759735},null,0,24.276595489201906,null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":24.276595489201906},null,null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},0,{"$f":"IF($AD448=8,$AE448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":30},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":193.57255240517478},{"$f":"V449*T449/3.413","v":3.4803753072718893},{"$f":"IF(B449>=F$48,E448,IF(D449*F$23/1000000-F$32/1000<0,0,D449*F$23/1000000-F$32/1000))","v":24.276595489201906},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,{"$f":"IF(X448>0,X448,IF(J449=0,0,B449))","v":0},{"$f":"IF(X448>0,Y448,E449)","v":24.276595489201906},null,24.276595489201906,null,null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":376.93902274176236},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":350.32139251398451},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.53772971380366974},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":71.484936528136927},0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD511=7,$AE511,0)","v":0},0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,{"$f":"IF(ROUND(F$48-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.16616816773759735},null,0,24.276595489201906,null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":24.276595489201906},null,null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},0,{"$f":"IF($AD512=8,$AE512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":30},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":193.57255240517478},{"$f":"V513*T513/3.413","v":3.4803753072718893},{"$f":"IF(B513>=F$48,E512,IF(D513*F$23/1000000-F$32/1000<0,0,D513*F$23/1000000-F$32/1000))","v":24.276595489201906},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,{"$f":"IF(X512>0,X512,IF(J513=0,0,B513))","v":0},{"$f":"IF(X512>0,Y512,E513)","v":24.276595489201906},null,24.276595489201906,null,null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E63:E543)","v":14558.142936495678},null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":5376.2378684644846},{"$f":"SUM(M63:M543)","v":6185.104685707639},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608480703743428}]
[]
[]
[]
[null,null,"P90"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":208.93593968861182},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.19621428382760034},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":24.276595489201906},null,{"$f":"MIN(AA554:AA1035)","v":24.276595489201906}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":225},{"$f":"V554*T554/3.413","v":5.5389947472274335},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":40},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":40},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":39.999999999999993},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":433.50842841244776},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":411.79910058501531},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.60814508662789135},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":96.346650730572492},{"$f":"(1-($H$34+273)/(C63+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.19621428382760034},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":40},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":40},null,null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":224.90625},5.5337104416847289,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":39.959524872132967},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":39.734858206883317},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":39.775105769181614},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":433.33967841244777},411.6119745639844,0.60793806445053145,96.267176241768709,{"$f":"(1-($H$34+273)/(C64+273))/(1-($H$34+273)/($H$17+273))","v":0.99974059144551086},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.19618892414624933},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":39.959524872132967},null,39.959524872132967,null,null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":224.81253906250001},{"$f":"V556*T556/3.413","v":5.5284218720104175},{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":39.919017083158309},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":39.471401126495948},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":39.551475973739628},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.42495180294617,0.6077311140718652,96.187767677636941,0.99948119333331475,0.19616323680997913,null,{"$f":"IF(X555>0,X555,IF(J556=0,0,B556))","v":0},{"$f":"IF(X555>0,Y555,E556)","v":39.919017083158309},null,39.919017083158309,null,null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,5.5231290569225093,39.87847677644659,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,39.209618518634969,39.329103504568486,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,433.00238932065088,411.23803220749039,0.60752423543895262,96.108424971295676,0.99922180568530561,0.19613722186069024,null,0,39.87847677644659,null,39.87847677644659,null,null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,5.5178320151088167,39.837904095137077,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,38.949500202158205,39.107981292532578,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.05121568337938,0.60731742849897119,96.029148055975043,0.99896242852337536,0.19611087934039648,null,0,39.837904095137077,null,39.837904095137077,null,null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,5.5125307652267432,39.797299182136115,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,38.691036054665126,38.888102308241493,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,432.66538124454007,410.86450213654689,0.60711069319921362,95.949936865016468,0.99870306186941094,0.19608420929121623,null,0,39.797299182136115,null,39.797299182136115,null,null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,5.5072253259034722,39.756662180118568,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,38.43421601218234,38.669459561826535,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.67789147309759,0.60690402948708988,95.870791331871487,0.99844370574529662,0.19605721175537971,null,0,39.756662180118568,null,39.756662180118568,null,null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,5.5019157157359606,39.715993231527811,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,38.179030068849137,38.452046102718548,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.49138359930657,0.60669743731012427,95.791711390102591,0.9981843601729129,0.1960298867752249,null,0,39.715993231527811,null,39.715993231527811,null,null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,5.4966019532909582,39.675292478575798,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,37.92546827660464,38.235855019426964,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.30497842161964,0.60649091661595722,95.712696973382549,0.99792502517413573,0.19600223439319781,null,0,39.675292478575798,null,39.675292478575798,null,null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,5.4912840571051085,39.634560063243946,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,37.67352074487718,38.020879439320041,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.11867584665151,0.60628446735234343,95.633748015493609,0.99766570077083916,0.19597425465185561,null,0,39.634560063243946,null,39.634560063243946,null,null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,5.4859620456848939,39.593796127282594,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,37.423177640273906,37.807112528406435,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.93247578118655,0.60607808946715203,95.554864450328182,0.99740638698489215,0.19594594759386147,null,0,39.593796127282594,null,39.593796127282594,null,null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,5.4806359375067482,39.553000812211963,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,37.174429186273237,37.594547491117943,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.74637813217737,0.60587178290836674,95.476046211887308,0.99714708383816053,0.19591731326198969,null,0,39.553000812211963,null,39.553000812211963,null,null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,5.4753057510170606,39.51217425932213,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,36.927265662917875,37.383177570093451,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.56038280674454,0.60566554762408409,95.397293234281449,0.99688779135250649,0.19588835169912233,null,0,39.51217425932213,null,39.51217425932213,null,null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,5.4699715046321957,39.471316609673202,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,36.681677406509507,37.172996045964126,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,431.32015441726321,409.37448971217668,0.60545938356251505,95.318605451729525,0.99662850954978877,0.19585906294824984,null,0,39.471316609673202,null,39.471316609673202,null,null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,5.4646332167385383,39.430428004095667,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,36.437654809305144,36.963996237139838,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,431.15231619809452,409.18869875592912,0.60525329067198252,95.239982798558856,0.99636923845186243,0.19582944705247099,null,0,39.430428004095667,null,39.430428004095667,null,null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,5.4592909056925958,39.389508583191152,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,36.195188319215276,36.756171499596718,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,430.98454791151721,409.00300984562409,0.60504726890092286,95.161425209204879,0.99610997808057833,0.19579950405499516,null,0,39.389508583191152,null,39.389508583191152,null,null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,5.4539445898208943,39.348558487331644,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,35.954268439502108,36.54951522666596,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.81742288904979,0.60484131819788389,95.082932618210805,0.995850728457784,0.19576923399913726,null,0,39.348558487331644,null,39.348558487331644,null,null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,5.4485942874201898,39.307577856661112,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,35.714885728481434,36.344020848823824,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.63193779416042,0.60463543851152612,95.004504960227507,0.99559148960532362,0.19573863692832374,null,0,39.307577856661112,null,39.307577856661112,null,null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,5.4432400167573256,39.266566831094401,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,35.477030799223463,36.13968183348274,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.44655446907507,0.60442962979062098,94.926142170012838,0.99533226154503696,0.19570771288608704,null,0,39.266566831094401,null,39.266566831094401,null,null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,5.4378817960694077,39.225525550318601,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,35.240694319257372,35.936491684783697,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.26127282207756,0.60422389198405124,94.847844182431572,0.99507304429876109,0.19567646191606974,null,0,39.225525550318601,null,39.225525550318601,null,null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,5.4325196435637721,39.184454153792757,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,35.005867010275765,35.734443943389685,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.07609276161588,0.60401822504081071,94.769610932454952,0.99481383788832822,0.19564488406202277,null,0,39.184454153792757,null,39.184454153792757,null,null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,5.4271535774180268,39.143352780748216,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,34.772539647841143,35.533532186280411,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.89101419630208,0.60381262891000331,94.69144235516103,0.9945546423355679,0.19561297936780409,null,0,39.143352780748216,null,39.143352780748216,null,null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,5.4217836157801003,39.102221570189009,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,34.540703061093865,35.333750026548074,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.70603703491105,0.60360710354084313,94.6133383857333,0.99429545766230532,0.19558074787738147,null,0,39.102221570189009,null,39.102221570189009,null,null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,5.4164097767682797,39.061060660892124,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,34.310348132461407,35.135091113194342,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.52116118638105,0.60340164888265446,94.535298959461386,0.99403628389036225,0.19554818963483039,null,0,39.061060660892124,null,39.061060660892124,null,null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,5.4110320784712229,39.019870191407591,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,34.081465797368843,34.93754913092846,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.33638655981213,0.60319626488487033,94.457324011740241,0.99377712104155635,0.19551530468433434,null,0,39.019870191407591,null,39.019870191407591,null,null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,5.4056505389480023,38.978650300058845,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,33.854047043951077,34.741117799966474,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.15171306446626,0.60299095149703319,94.379413478069637,0.99351796913770207,0.19548209307018555,null,0,38.978650300058845,null,38.978650300058845,null,null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,5.4002651762281975,38.937401124943406,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,33.628082912766651,34.545790875831621,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.96714060976717,0.60278570866879377,94.301567294055076,0.99325882820060984,0.19544855483678439,null,0,38.937401124943406,null,38.937401124943406,null,null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,5.3948760083118321,38.896122803932435,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,33.40356449651204,34.351562149155804,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.78266910529919,0.60258053634991182,94.223785395405685,0.99299969825208612,0.19541469002863984,null,0,38.896122803932435,null,38.896122803932435,null,null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,5.3894830531694558,38.854815474671312,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,33.180482939738212,34.158425445482202,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.59829846080731,0.60237543449025477,94.146067717935466,0.992740579313934,0.19538049869036764,null,0,38.854815474671312,null,38.854815474671312,null,null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,5.3840863287422183,38.813479274580246,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,32.9588294385686,33.966374625068994,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.41402858619654,0.60217040303979752,94.068414197562504,0.99248147140795295,0.19534598086669291,null,0,38.813479274580246,null,38.813479274580246,null,null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,5.3786858529418105,38.772114340853783,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,32.73859524041751,33.775403582694146,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.22985939153119,0.60196544194862245,93.990824770308166,0.99222237455593809,0.19531113660244787,null,0,38.772114340853783,null,38.772114340853783,null,null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,5.3732816436506434,38.73072081046223,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,32.519771643711564,33.585506247461396,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.04579078703472,0.60176055116691873,93.913299372297615,0.99196328877968087,0.19527596594257507,null,0,38.73072081046223,null,38.73072081046223,null,null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,5.3678737187216576,38.689298820150142,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,32.302349997610001,33.396676582607178,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.86182268308926,0.60155573064498269,93.835837939758903,0.99170421410096932,0.19524046893212077,null,0,38.689298820150142,null,38.689298820150142,null,null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,5.3624620959786506,38.647848506438855,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,32.086321701729773,33.208908585308791,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.67795499023521,0.60135098033321599,93.758440409023535,0.99144515054158766,0.19520464561624362,null,0,38.647848506438855,null,38.647848506438855,null,null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,5.3570467932160604,38.606370005624846,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,31.871678205868498,33.022196286493525,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.49418761917048,0.60114630018212722,93.681106716524994,0.99118609812331593,0.19516849604020803,null,0,38.606370005624846,null,38.606370005624846,null,null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,5.3516278281991205,38.56486345378088,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,31.658411009731068,32.836533750648911,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.31052048075048,0.60094169014232979,93.603836798799648,0.99092705686793059,0.19513202024938603,null,0,38.56486345378088,null,38.56486345378088,null,null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,5.3462052186638296,38.5233289867558,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,31.446511662656569,32.651915075634065,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.12695348598697,0.60073715016454299,93.526630592485276,0.99066802679720389,0.19509521828925738,null,0,38.5233289867558,null,38.5233289867558,null,null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,5.3407789823171399,38.481766740175971,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,31.235971763347788,32.468334392492025,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.94348654604852,0.60053268019959061,93.449488034322087,0.99040900793290543,0.19505809020541232,null,0,38.481766740175971,null,38.481766740175971,null,null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,5.3353491368367569,38.440176849443752,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,31.026782959599721,32.285785865263193,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.76011957225938,0.60032828019840112,93.372409061151473,0.99015000029679978,0.19502063604354528,null,0,38.440176849443752,null,38.440176849443752,null,null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,5.3299156998713526,38.398559449739103,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,30.818936948031933,32.104263690799812,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.57685247609948,0.6001239501120077,93.295393609916118,0.98989100391064777,0.19498285584946021,null,0,38.398559449739103,null,38.398559449739103,null,null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,5.3244786890405509,38.3569146760195,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,30.612425473820895,31.923762098581495,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,426.81298382158542,404.39368516920325,0.59991968989154654,93.218441617659721,0.98963201879620699,0.19494474966906902,null,0,38.3569146760195,null,38.3569146760195,null,null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,5.3190381219349181,38.315242663019859,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,30.407240330433613,31.744275350531765,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.21061756336007,0.5997154994882582,93.141553021526477,0.98937304497523071,0.19490631754839036,null,0,38.315242663019859,null,38.315242663019859,null,null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,5.3135940161160722,38.273543545253347,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,30.203373359363326,31.565797740835645,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.02764957051352,0.59951137885348627,93.064727758761308,0.98911408246946908,0.19486755953355117,null,0,38.273543545253347,null,38.273543545253347,null,null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,5.3081463891166623,38.23181745701126,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,30.000816449865781,31.388323595758308,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.84478110276063,0.59930732793867714,92.987965766709181,0.98885513130066716,0.19482847567078584,null,0,38.23181745701126,null,38.23181745701126,null,null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,5.3026952584403935,38.190064532363195,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,29.799561538696981,31.211847273464645,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.6620120723515,0.59910334669537979,92.911266982814652,0.98859619149056654,0.19478906600643578,null,0,38.190064532363195,null,38.190064532363195,null,null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,5.2972406415621514,38.148284905158,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,29.59960060985297,31.036363163839983,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,425.983873877382,403.47934239168967,0.59889943507524601,92.83463134462238,0.98833726306090597,0.19474933058695135,null,0,38.148284905158,null,38.148284905158,null,null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,5.2917825559278864,38.106478709022895,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,29.40092569430935,30.861865688311696,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.29677197333018,0.59869559303002873,92.758058789775873,0.98807834603341949,0.19470926945888833,null,0,38.106478709022895,null,38.106478709022895,null,null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,5.286321018954788,38.06464607736482,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,29.203528869763915,30.68834929967187,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.11430072998064,0.59849182051158312,92.681549256018059,0.98781944042983649,0.19466888266891116,null,0,38.06464607736482,null,38.06464607736482,null,null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,5.2808560480312492,38.022787143370124,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,29.007402260379255,30.515808481900994,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.93192857449992,0.59828811747186528,92.605102681190658,0.98756054627188394,0.19462817026379131,null,0,38.022787143370124,null,38.022787143370124,null,null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,5.2753876605169268,37.98090204000507,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,28.812538036527272,30.344237749992544,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.74965541989786,0.59808448386293256,92.528719003233618,0.98730166358128368,0.19458713229040864,null,0,37.98090204000507,null,37.98090204000507,null,null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,5.2699158737427432,37.938990900015824,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,28.618928414534576,30.173631649778681,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.56748117933535,0.5978809196369429,92.45239816018568,0.98704279237975456,0.19454576879574864,null,0,37.938990900015824,null,37.938990900015824,null,null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,5.2644407050109594,37.897053855929016,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,28.426565656429606,30.003984757756832,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,424.99121978115397,402.38540576612274,0.59767742474615448,92.376140090183071,0.9867839326890111,0.19450407982690585,null,0,37.897053855929016,null,37.897053855929016,null,null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,5.2589621715951562,37.855091040051612,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,28.23544206969046,29.835291680917283,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.20342909372079,0.59747399914292576,92.299944731460073,0.98652508453076404,0.19446206543108013,null,0,37.855091040051612,null,37.855091040051612,null,null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,5.253480290740363,37.813102584471878,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,28.045550006994851,29.667547056571738,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.02155107573947,0.5972706427797142,92.223812022348739,0.98626624792671969,0.19441972565558038,null,0,37.813102584471878,null,37.813102584471878,null,null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,5.2479950796629424,37.771088621058503,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,27.8568818659699,29.500745552182849,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.83977162593732,0.59706735560907775,92.147741901277527,0.98600742289858057,0.19437706054782117,null,0,37.771088621058503,null,37.771088621058503,null,null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,5.2425065555507855,37.729049281462103,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,27.669430088944978,29.334881865194678,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,424.33082801706951,401.65809065822179,0.59686413758367241,92.071734306772782,0.98574860946804577,0.19433407015532506,null,0,37.729049281462103,null,37.729049281462103,null,null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,5.2370147355632533,37.686984697114788,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,27.483187162704358,29.169950722864161,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.47650808664798,0.59666098865625361,91.995789177456743,0.98548980765681038,0.19429075452572267,null,0,37.686984697114788,null,37.686984697114788,null,null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,5.2315196368311838,37.644894999230154,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,27.298145618241385,29.005946882093451,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.29502382541921,0.59645790877967464,91.919906452049077,0.98523101748656472,0.19424711370674816,null,0,37.644894999230154,null,37.644894999230154,null,null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,5.2260212764570424,37.60278031880452,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,27.114298030514856,28.84286512926327,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.11363778888551,0.59625489790688768,91.84408606936455,0.98497223897899566,0.19420314774624758,null,0,37.60278031880452,null,37.60278031880452,null,null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,5.2205196715148192,37.560640786616077,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,26.931637018205063,28.680700280067178,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.93234989154394,0.59605195599094218,91.768327968314679,0.98471347215578675,0.19415885669217015,null,0,37.560640786616077,null,37.560640786616077,null,null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,5.2150148390501636,37.518476533225929,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,26.750155243472417,28.519447179346724,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.75116004803806,0.59584908298498496,91.692632087906532,0.98445471703861609,0.19411424059257343,null,0,37.518476533225929,null,37.518476533225929,null,null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,5.209506796080337,37.476287688977763,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,26.569845411716361,28.359100700927616,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.57006817315704,0.59564627884226073,91.616998367242104,0.9841959736491589,0.19406929949562168,null,0,37.476287688977763,null,37.476287688977763,null,null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,5.2039955595943308,37.434074383998734,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,26.390700271336307,28.199655747456713,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.38907418183601,0.5954435435161104,91.541426745519288,0.98393724200908639,0.19402403344958588,null,0,37.434074383998734,null,37.434074383998734,null,null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,5.19848114655285,37.391836748199317,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,26.212712613493093,28.041107250240032,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.20817798915505,0.59524087695997185,91.465917162030337,0.98367852214006501,0.19397844250284491,null,0,37.391836748199317,null,37.391836748199317,null,null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,5.192963573888342,37.349574911273564,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,26.035875271871902,27.883450169081577,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":400.02737951033907},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.59503827912737906},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":91.3904695561626},0.98341981406375745,0.19393252670388303,null,0,37.349574911273564,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":37.349574911273564},null,null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,218.98679363072884,5.1874428585050634,37.307289002699598,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,25.860181122446544,27.726679492123125,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":422.68465694775966},399.84667866075733,0.59483574997196198,91.315083867397789,{"$f":"(1-($H$34+273)/(C128+273))/(1-($H$34+273)/($H$17+273))","v":0.98316111780182336},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.19388628610129219},null,0,37.307289002699598,null,37.307289002699598,null,null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":218.8955491333827},{"$f":"V620*T620/3.413","v":5.1819190172790108},{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":37.264979151739077},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":25.685623083244241},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":27.570790235684907},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.66607535592289,0.59463328944744653,91.239760035311349,0.98290243337591687,0.19383972074376918,null,{"$f":"IF(X619>0,X619,IF(J620=0,0,B620))","v":0},{"$f":"IF(X619>0,Y619,E620)","v":37.264979151739077},null,37.264979151739077,null,null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,5.176392067058166,37.222645487439081,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,25.512194114113264,27.415777444107182,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.48556951149226,0.59443089750765365,91.16449799957303,0.98264376080768889,0.19379283068012135,null,0,37.222645487439081,null,37.222645487439081,null,null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,5.1708620246622861,37.180288138630516,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,25.339887216489327,27.261636189592675,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.30516104326546,0.59422857410649954,91.089297699946371,0.98238510011878644,0.19374561595925852,null,0,37.180288138630516,null,37.180288138630516,null,null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,5.1653289068830812,37.137907233929454,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,25.168695433165237,27.108361572049958,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.12484986718493,0.5940263191979952,91.014159076288081,0.98212645133085219,0.19369807663019883,null,0,37.137907233929454,null,37.137907233929454,null,null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,5.1597927304842521,37.095502901737419,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,24.998611848060914,26.955948718937641,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,421.864140520295,398.94463589933525,0.59382413273624568,90.939082068548146,0.98186781446552451,0.19365021274206826,null,0,37.095502901737419,null,37.095502901737419,null,null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,5.1542535122014099,37.05307527024079,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,24.829629585994056,26.804392785109517,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.76451905594331,0.59362201467545095,90.864066616769492,0.9816091895444381,0.19360202434409648,null,0,37.05307527024079,null,37.05307527024079,null,null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,5.1487112687422432,37.010624467412072,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,24.66174181245319,26.653688952660495,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,421.53641238446068,398.5844992533772,0.59341996496990412,90.7891126610877,0.9813505765892232,0.19355351148562208,null,0,37.010624467412072,null,37.010624467412072,null,null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,5.1431660167864539,36.968150621009428,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,24.494941733370712,26.503832430773475,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.40457640814628,0.59321798357399236,90.714220141730891,0.98109197562150674,0.19350467421608847,null,0,36.968150621009428,null,36.968150621009428,null,null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,5.1376177729858545,36.925653858577355,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,24.329222594897864,26.354818455567031,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.22475043690059,0.59301607044219606,90.639388999019275,0.98083338666291064,0.19345551258504676,null,0,36.925653858577355,null,36.925653858577355,null,null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,5.1320665539643793,36.88313430744688,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,24.164577683180514,26.206642289943964,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.04502125643063,0.59281422552908836,90.564619173365315,0.98057480973505329,0.19340602664215401,null,0,36.88313430744688,null,36.88313430744688,null,null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,5.1265123763180354,36.840592094735051,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,24.001000324135653,26.059299223440732,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.86538878366628,0.59261244878933528,90.489910605272598,0.98031624485954871,0.19335621643717224,null,0,36.840592094735051,null,36.840592094735051,null,null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,5.1209552566150922,36.798027347346519,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,23.838483883230353,25.912784572077694,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.68585293567776,0.59241074017769535,90.415263235336852,0.98005769205800708,0.19330608201997118,null,0,36.798027347346519,null,36.798027347346519,null,null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,5.1153952113960157,36.755440191972937,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,23.677021765260481,25.767093678210202,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.5064136296736,0.59220909964901869,90.340677004244526,0.97979915135203466,0.19325562344052746,null,0,36.755440191972937,null,36.755440191972937,null,null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,5.1098322571734851,36.712830755093144,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,23.516607414131016,25.622221910380549,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.32707078300172,0.592007527158248,90.266151852773419,0.97954062276323206,0.19320484074892205,null,0,36.712830755093144,null,36.712830755093144,null,null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,5.1042664104324436,36.670199162973532,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,23.357234312637633,25.478164663170734,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.14782431314819,0.59180602266041726,90.19168772179188,0.97928210631319812,0.19315373399534183,null,0,36.670199162973532,null,36.670199162973532,null,null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,5.0986976876302386,36.627545541669129,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,23.198895982249848,25.334917357056039,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.96867413773703,0.59160458611065125,90.117284552259036,0.97902360202352601,0.19310230323008307,null,0,36.627545541669129,null,36.627545541669129,null,null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,5.0931261051964372,36.584870017022141,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,23.041585982893658,25.192475438259486,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.78962017452977,0.59140321746416624,90.042942285224001,0.97876510991580479,0.19305054850354392,null,0,36.584870017022141,null,36.584870017022141,null,null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,5.0875516795330853,36.542172714664048,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,22.885297912737549,25.050834378607028,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.61066234142538,0.59120191667626898,89.968660861826152,0.97850663001162019,0.1929984698662322,null,0,36.542172714664048,null,36.542172714664048,null,null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,5.0819744270145355,36.499453760014134,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,22.730025407977376,24.909989675383645,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.43180055645917,0.59100068370235659,89.894440223294396,0.97824816233255296,0.19294606736875866,null,0,36.499453760014134,null,36.499453760014134,null,null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,5.0763943639876645,36.456713278281299,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,22.575762142624352,24.76993685119017,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,419.41282493580445,396.25303473780338,0.59079951849791623,89.820280310947567,0.97798970690018028,0.19289334106184242,null,0,36.456713278281299,null,36.456713278281299,null,null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,5.0708115067717792,36.413951394463211,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,22.422501828292525,24.630671453800964,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.07436480376646,0.59059842101852533,89.746181066193969,0.97773126373607433,0.19284029099630676,null,0,36.413951394463211,null,36.413951394463211,null,null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,5.065225871658674,36.371168233346864,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,22.270238213988193,24.492189056022401,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.89579067279169,0.59039739121985024,89.672142430530243,0.97747283286180398,0.19278691722308203,null,0,36.371168233346864,null,36.371168233346864,null,null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,5.0596374749126998,36.328363919509009,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,22.118965085900321,24.354485255552088,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.71731226345855,0.59019642905764691,89.598164345542841,0.97721441429893385,0.1927332197932031,null,0,36.328363919509009,null,36.328363919509009,null,null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,5.0540463327707554,36.285538577316146,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,21.968676267191778,24.21755567483897,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.53892949448084,0.58999553448776043,89.524246752906095,0.97695600806902405,0.19267919875781189,null,0,36.285538577316146,null,36.285538577316146,null,null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,5.0484524614423769,36.242692330925188,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,21.819365617792059,24.081395960944118,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.3606422847073,0.58979470746612417,89.45038959438341,0.97669761419362999,0.19262485416815586,null,0,36.242692330925188,null,36.242692330925188,null,null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,5.0428558771096927,36.199825304283095,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,21.671027034190438,23.946001785402384,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.1824505531207,0.5895939479487603,89.376592811826015,0.97643923269430422,0.19257018607558782,null,0,36.199825304283095,null,36.199825304283095,null,null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,5.0372565959274853,36.156937621127405,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,21.523654449230769,23.811368844084797,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,418.27411129559977,395.00435421883731,0.58939325589177882,89.302856347172963,0.97618086359259371,0.1925151945315661,null,0,36.156937621127405,null,36.156937621127405,null,null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,5.0316546340232717,36.114029404986816,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,21.377241831907309,23.677492857061718,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.82635320110751,0.58919263125137789,89.229180142451639,0.97592250691004245,0.19245987958765506,null,0,36.114029404986816,null,36.114029404986816,null,null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,5.0260500074972363,36.07110077918064,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,21.231783187161007,23.544369568466809,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.64844741931415,0.58899207398384346,89.155564139776232,0.97566416266818878,0.19240424129552391,null,0,36.07110077918064,null,36.07110077918064,null,null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,5.0204427324223602,36.028151866819847,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,21.087272555677711,23.411994746361714,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.47063679297275,0.5887915840455481,89.082008281348408,0.9754058308885678,0.19234827970694859,null,0,36.028151866819847,null,36.028151866819847,null,null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,5.0148328248444249,35.98518279080708,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,20.943704013686869,23.280364182601542,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.29292124173173,0.58859116139295198,89.008512509457375,0.97514751159271074,0.19229199487380991,null,0,35.98518279080708,null,35.98518279080708,null,null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,5.0092203007819727,35.942193673836314,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,20.801071672761044,23.149473692701097,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,417.46277585090297,394.11530068537093,0.58839080598260196,88.935076766478574,0.97488920480214314,0.19223538684809319,null,0,35.942193673836314,null,35.942193673836314,null,null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,5.0036051762264577,35.899184638394075,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,20.65936967961737,23.01931911570184,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.93777504380205,0.5881905177711314,88.861700994874354,0.97463091053838746,0.19217845568189085,null,0,35.899184638394075,null,35.899184638394075,null,null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,4.9979874671421696,35.8561558067588,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,20.518592215918972,22.889896314039625,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.76034423706761,0.58799029671526004,88.788385137193075,0.97437262882296172,0.19212120142739983,null,0,35.8561558067588,null,35.8561558067588,null,null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,4.9923671894663393,35.813107301001686,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,20.378733498078283,22.761201173413166,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.58300818534167,0.58779014277179298,88.715129136070004,0.97411435967737958,0.19206362413692163,null,0,35.813107301001686,null,35.813107301001686,null,null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,4.9867443591091511,35.770039242986748,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,20.239787777060897,22.633229602653241,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.40576680892821,0.58759005589762192,88.641932934225451,0.97385610312314996,0.19200572386286546,null,0,35.770039242986748,null,35.770039242986748,null,null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,4.9811189919537275,35.726951754370745,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,20.101749338190398,22.505977533592631,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.2286200282615,0.5873900360497234,88.568796474466012,0.9735978591817781,0.19194750065774302,null,0,35.726951754370745,null,35.726951754370745,null,null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,4.9754911038562328,35.68384495660392,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,19.964612500954658,22.379440920936805,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.05156776390601,0.58719008318515953,88.495719699683718,0.97333962787476502,0.1918889545741726,null,0,35.68384495660392,null,35.68384495660392,null,null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,4.9698607106458503,35.640718970929882,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,19.82837161881266,22.25361574213532,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,416.32974274924379,392.87460993655492,0.58699019726107671,88.422702552855696,0.97308140922360653,0.19183008566487747,null,0,35.640718970929882,null,35.640718970929882,null,null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,4.9642278281248302,35.597573918385926,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,19.693021079002555,22.128497997253938,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.69774646703081,0.58679037823470659,88.349744977044054,0.97282320324979499,0.19177089398268579,null,0,35.597573918385926,null,35.597573918385926,null,null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,4.9585924720685561,35.554409919803582,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,19.558555302350882,22.004083708847478,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.52097727628529,0.58659062606336521,88.27684691539605,0.97256500997481887,0.19171137958053169,null,0,35.554409919803582,null,35.554409919803582,null,null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,4.9529546582254929,35.511227095808181,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,19.424968743082211,21.880368921833366,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.34430228539782,0.58639094070445208,88.204008311143411,0.97230682942016089,0.19165154251145247,null,0,35.511227095808181,null,35.511227095808181,null,null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,4.9473144023173319,35.468025566819989,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,19.292255888630645,21.757349703365918,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.16772141557635,0.58619132211545133,88.131229107602337,0.97204866160730063,0.19159138282859273,null,0,35.468025566819989,null,35.468025566819989,null,null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,4.9416717200388707,35.424805453053274,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,19.160411259451188,21.635022142711293,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,415.52245469811817,391.99123458815586,0.58599177025393023,88.058509248172811,0.9717905065577126,0.19153090058519959,null,0,35.424805453053274,null,35.424805453053274,null,null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,4.9360266270582409,35.381566874518064,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,19.029429408833561,21.513382351123205,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.81484172459932,0.58579228507753955,87.985848676339401,0.97153236429286782,0.1914700958346279,null,0,35.381566874518064,null,35.381566874518064,null,null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,4.9303791390167317,35.338309951018765,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,18.899304922715281,21.392426461719264,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.63854274649617,0.5855928665440131,87.913247335670007,0.97127423483423192,0.19140896863033455,null,0,35.338309951018765,null,35.338309951018765,null,null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,4.9247292715289746,35.295034802155648,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,18.770032419497277,21.272150629358091,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.46233757556263,0.58539351461116762,87.840705169816147,0.97101611820326705,0.19134751902588318,null,0,35.295034802155648,null,35.295034802155648,null,null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,4.9190770401829038,35.251741547324436,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,18.641606549859446,21.152551030517039,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.28622613364132,0.58519422923690223,87.768222122512839,0.9707580144214305,0.19128574707494123,null,0,35.251741547324436,null,35.251741547324436,null,null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,4.9134224605397714,35.208430305716519,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,18.514021996577515,21.033623863170671,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.11020834270028,0.58499501037919843,87.695798137577754,0.97049992351017556,0.1912236528312807,null,0,35.208430305716519,null,35.208430305716519,null,null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,4.9077655481343028,35.165101196320094,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,18.387273474341342,20.915365346669901,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.93428412483377,0.58479585799611988,87.623433158912064,0.97024184549095083,0.19116123634878066,null,0,35.165101196320094,null,35.165101196320094,null,null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,4.9021063184745293,35.121754337918901,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,18.261355729572927,20.797771721621785,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.75845340226095,0.58459677204581184,87.551127130499481,0.96998378038520039,0.1910984976814212,null,0,35.121754337918901,null,35.121754337918901,null,null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,4.8964447870419603,35.078389849093526,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,18.136263540246699,20.680839249770028,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.58271609732594,0.58439775248650139,87.478879996405851,0.9697257282143642,0.19103543688328908,null,0,35.078389849093526,null,35.078389849093526,null,null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,4.89078096929157,35.035007848221319,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,18.011991715710046,20.564564213876135,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.40707213249698,0.58419879927649665,87.40669170077939,0.96946768899987834,0.19097205400857528,null,0,35.035007848221319,null,35.035007848221319,null,null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,4.8851148806518863,34.991608453477049,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,17.888535096505159,20.448942917601268,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.23152143036725,0.58399991237418691,87.334562187850736,0.96920966276317333,0.19090834911157639,null,0,34.991608453477049,null,34.991608453477049,null,null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,4.8794465365248803,34.94819178283209,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,17.765888554191044,20.333971685388697,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.05606391365325,0.58380109173804218,87.262491401931982,0.96895164952567625,0.19084432224669109,null,0,34.94819178283209,null,34.94819178283209,null,null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,4.8737759522861746,34.904757954055988,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,17.644046991167738,20.219646862346991,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.88069950519537,0.58360233732661326,87.190479287417133,0.96869364930880941,0.19077997346842515,null,0,34.904757954055988,null,34.904757954055988,null,null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,4.8681031432849116,34.861307084715477,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,17.523005340500092,20.105964814133824,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.70542812795679,0.58340364909853071,87.118525788781483,0.96843566213399024,0.19071530283138635,null,0,34.861307084715477,null,34.861307084715477,null,null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,4.8624281248438948,34.817839292175542,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,17.402758565743568,19.992921926840427,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.53024970502406,0.58320502701250609,87.04663085058155,0.96817768802263293,0.19065031039028821,null,0,34.817839292175542,null,34.817839292175542,null,null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,4.8567509122595789,34.774354693599328,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,17.283301660770331,19.880514606876709,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.35516415960564,0.5830064710273295,86.974794417454973,0.96791972699614581,0.19058499619994831,null,0,34.774354693599328,null,34.774354693599328,null,null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,4.8510715208020851,34.730853405948324,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,17.164629649596449,19.76873928085703,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.18017141503276,0.58280798110187171,86.903016434120104,0.96766177907593409,0.19051936031528791,null,0,34.730853405948324,null,34.730853405948324,null,null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,4.8453899657153148,34.687335545983146,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,17.046737586210259,19.657592395486599,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,412.79022416702196,389.0052713947581,0.58260955719508212,86.831296845376073,0.96740384428339732,0.1904534027913348,null,0,34.687335545983146,null,34.687335545983146,null,null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,4.8397062622168088,34.643801230262518,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,16.92962055440076,19.547070417448495,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.83046402235607,0.5824111992659895,86.759635596102214,0.96714592263993115,0.19038712368321722,null,0,34.643801230262518,null,34.643801230262518,null,null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,4.8340204254979344,34.600250575144699,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,16.813273667588131,19.437169833291374,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":388.65574922152211},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.58221290727370145},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":86.688032631258011},0.96688801416692727,0.19032052304616967,null,0,34.600250575144699,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":34.600250575144699},null,null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,213.22313534936194,4.8283324707239252,34.556683696787751,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,16.697692068654575,19.327887149317771,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":412.31007204129924},388.48112691607287,0.58201468117740396,86.616487895883495,{"$f":"(1-($H$34+273)/(C192+273))/(1-($H$34+273)/($H$17+273))","v":0.96663011888577222},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.19025360093553198},null,0,34.556683696787751,null,34.556683696787751,null,null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":213.13429237629973},{"$f":"V684*T684/3.413","v":4.8226424130337318},{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":34.513100711148446},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":16.582870929775378},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":19.219218891473016},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.30659702994518,0.58181652093636171,86.545001335097766,0.96637223681784823,0.19018635740674497,null,{"$f":"IF(X683>0,X683,IF(J684=0,0,B684))","v":0},{"$f":"IF(X683>0,Y683,E684)","v":34.513100711148446},null,34.513100711148446,null,null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,4.8169502675402649,34.469501733984096,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,16.468805452252301,19.11116160523482,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.13215948719642,0.58161842650991691,86.4735728941003,0.96611436798453298,0.19011879251535549,null,0,34.469501733984096,null,34.469501733984096,null,null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,4.8112560493303089,34.425886880851884,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,16.355490866346642,19.003711855503447,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,411.8305198556892,387.95781421200331,0.58142039785749011,86.402202518169133,0.96585651240719961,0.19005090631701527,null,0,34.425886880851884,null,34.425886880851884,null,null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,4.8055597734645463,34.382256267109085,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,16.242922431113602,18.896866226492506,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.78356112866277,0.58122243493857939,86.330890152662164,0.96559867010721745,0.18998269886747748,null,0,34.382256267109085,null,34.382256267109085,null,null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,4.7998614549776066,34.338610007913424,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,16.131095434237633,18.790621321620389,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.60940016159066,0.58102453771276019,86.25963574301602,0.9653408411059502,0.18991417022259949,null,0,34.338610007913424,null,34.338610007913424,null,null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,4.7941611088781908,34.294948218224,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,16.020005191868865,18.684973763402258,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.43533123532177,0.5808267061396849,86.188439234746284,0.96508302542475777,0.18984532043834534,null,0,34.294948218224,null,34.294948218224,null,null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,4.7884587501489033,34.251271012800046,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,15.909647048459435,18.579920193342709,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.26135427450959,0.58062894017908329,86.117300573446926,0.9648252230849953,0.1897761495707791,null,0,34.251271012800046,null,34.251271012800046,null,null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,4.7827543937464849,34.207578506202701,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,15.800016376602098,18.475457271828994,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.08746920392565,0.58043123979076094,86.046219704790644,0.9645674341080136,0.18970665767607145,null,0,34.207578506202701,null,34.207578506202701,null,null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,4.7770480546016687,34.163870812793867,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,15.691108576868293,18.371581678024846,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.91367594845974,0.58023360493460119,85.975196574527786,0.96430965851515893,0.18963684481049461,null,0,34.163870812793867,null,34.163870812793867,null,null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,4.7713397476193959,34.120148046737924,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,15.58291907764845,18.268290109764937,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.73997443311941,0.58003603557056238,85.904231128487652,0.96405189632777322,0.18956671103042663,null,0,34.120148046737924,null,34.120148046737924,null,null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,4.7656294876786438,34.07641032200037,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,15.475443334991686,18.165579283449873,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.56636458302887,0.57983853165867905,85.833323312576454,0.96379414756719273,0.18949625639234707,null,0,34.07641032200037,null,34.07641032200037,null,null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,4.7599172896326118,34.032657752349252,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,15.368676832447679,18.063445933941832,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.39284632343021,0.57964109315906209,85.762473072778562,0.96353641225475062,0.1894254809528404,null,0,34.032657752349252,null,34.032657752349252,null,null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,4.7542031683086536,33.988890451354656,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,15.262615080908455,17.961886814460751,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.21941957968153,0.57944372003189748,85.691680355155484,0.96327869041177439,0.18935438476859348,null,0,33.988890451354656,null,33.988890451354656,null,null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,4.7484871385084029,33.945108532389668,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,15.15725361845173,17.860898696481129,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.04608427725771,0.57924641223744622,85.620945105846317,0.96302098205958775,0.18928296789639817,null,0,33.945108532389668,null,33.945108532389668,null,null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,4.7427692150077165,33.901312108629931,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,15.052588010184412,17.760478369629375,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.87284034174945,0.57904916973604481,85.550267271066787,0.96276328721950966,0.18921123039314949,null,0,33.901312108629931,null,33.901312108629931,null,null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,4.7370494125567175,33.857501293053978,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,14.948613848087332,17.660622641581771,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.69968769886384,0.57885199248810459,85.479646797110092,0.96250560591285428,0.18913917231584387,null,0,33.857501293053978,null,33.857501293053978,null,null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,4.7313277458798471,33.813676198443652,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,14.845326750860814,17.561328337962969,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.52662627442248,0.57865488045411095,85.409083630345435,0.96224793816093102,0.18906679372158261,null,0,33.813676198443652,null,33.813676198443652,null,null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,4.7256042296759224,33.769836937384511,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,14.742722363771069,17.462592302245092,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.35365599436278,0.57845783359462422,85.338577717218868,0.96199028398504471,0.18899409466757097,null,0,33.769836937384511,null,33.769836937384511,null,null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,4.7198788786181165,33.725983622265694,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,14.640796358497187,17.36441139564738,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.18077678473696,0.57826085187027854,85.268129004252785,0.96173264340649689,0.18892107521111659,null,0,33.725983622265694,null,33.725983622265694,null,null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,4.7141517073539774,33.682116365280059,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,14.539544432979055,17.266782497036431,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,409.12435354038416,385.00798857171128,0.57806393524178212,85.197737438045237,0.96147501644658206,0.18884773540963035,null,0,33.682116365280059,null,33.682116365280059,null,null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,4.708422730505494,33.638235278424695,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,14.438962311266261,17.169702502826951,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.83529128156681,0.57786708366991657,85.127402965270846,0.9612174031265921,0.18877407532062518,null,0,33.638235278424695,null,33.638235278424695,null,null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,4.7026919626691663,33.594340473501482,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,14.339045743367823,17.07316832688311,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.66268484069838,0.57767029711553752,85.057125532679549,0.96095980346781373,0.18870009500172008,null,0,33.594340473501482,null,33.594340473501482,null,null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,4.6969594184159149,33.550432062116357,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,14.239790505102176,16.977176900420435,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,408.64878184390233,384.49016917561437,0.57747357553957335,84.986905087096886,0.96070221749152873,0.1886257945106343,null,0,33.550432062116357,null,33.550432062116357,null,null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,4.6912251122911917,33.506510155680168,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,14.141192397948631,16.881725171908244,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.31774421293642,0.57727691890302557,84.916741575423771,0.96044464521901429,0.18855117390519036,null,0,33.506510155680168,null,33.506510155680168,null,null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,4.6854890588150546,33.46257486540928,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,14.043247248899544,16.786810106972656,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.14540987939927,0.57708032716696855,84.846634944636264,0.96018708667154384,0.18847623324331636,null,0,33.46257486540928,null,33.46257486540928,null,null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,4.6797512724820551,33.418626302324668,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,13.945950910312627,16.692428688300112,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,408.17380436438185,383.97316610185038,0.57688380029254915,84.776585141785461,0.95992954187038448,0.1884009725830397,null,0,33.418626302324668,null,33.418626302324668,null,null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,4.6740117677614244,33.374664577253398,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,13.849299259765059,16.598577915541465,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.80101280724961,0.57668733824098661,84.706592113997203,0.95967201083679954,0.18832539198249379,null,0,33.374664577253398,null,33.374664577253398,null,null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,4.6682705590969782,33.330689800827834,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,13.753288199907441,16.505254805216602,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,407.85748246521638,383.62894992266911,0.57649094097357267,84.636655808471971,0.95941449359204878,0.18824949149991274,null,0,33.330689800827834,null,33.330689800827834,null,null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,4.6625276609072248,33.286702083486517,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,13.657913658319218,16.412456390619589,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.45697737529258,0.57629460845167024,84.566776172484708,0.95915699015738531,0.18817327119363456,null,0,33.286702083486517,null,33.286702083486517,null,null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,4.6567830875853655,33.242701535474147,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,13.563171587364524,16.320179721724372,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.28509509241542,0.5760983406367145,84.496953153384538,0.95889950055405904,0.18809673112210001,null,0,33.242701535474147,null,33.242701535474147,null,null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,4.6510368534992876,33.198688266841522,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,13.46905796404878,16.228421865091004,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.11330300144425,0.57590213749021191,84.42718669859471,0.95864202480331406,0.18801987134385101,null,0,33.198688266841522,null,33.198688266841522,null,null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,4.6452889729916782,33.154662387446429,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,13.375568789876446,16.137179903772356,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.94160102989656,0.57570599897374031,84.357476755612254,0.95838456292639118,0.18794269191753432,null,0,33.154662387446429,null,33.154662387446429,null,null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,4.6395394603799751,33.110624006953252,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,13.282700090709046,16.04645093722144,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.7699891054005,0.57550992504894838,84.287823272007984,0.95812711494452496,0.18786519290189785,null,0,33.110624006953252,null,33.110624006953252,null,null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,4.6337883299564675,33.066573234833747,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,13.190447916624397,15.956232081199161,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.59846715569461,0.57531391567755574,84.218226195426269,0.95786968087894619,0.18778737435579368,null,0,33.066573234833747,null,33.066573234833747,null,null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,4.6280355959882167,33.02251018036646,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,13.098808341776072,15.866520467682641,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.42703510862759,0.57511797082135285,84.148685473584749,0.95761226075088102,0.18770923633817393,null,0,33.02251018036646,null,33.02251018036646,null,null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,4.6222812727172267,32.978434952637983,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,13.007777464254371,15.777313244774051,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.25569289215787,0.57492209044220011,84.079201054274449,0.95735485458155034,0.18763077890809568,null,0,32.978434952637983,null,32.978434952637983,null,null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,4.616525374360311,32.93434766054196,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,12.917351405947123,15.688607576609952,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.08444043435304,0.5747262745020284,84.009772885358927,0.95709746239217053,0.18755200212471593,null,0,32.93434766054196,null,32.93434766054196,null,null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,4.6107679151093155,32.890248412780821,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,12.827526312402329,15.600400643271126,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.91327766339055,0.5745305229628388,83.940400914775012,0.95684008420395361,0.18747290604729738,null,0,32.890248412780821,null,32.890248412780821,null,null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,4.6050089091309117,32.846137317864155,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,12.738298352690238,15.512689640692951,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.74220450755593,0.57433483578670175,83.871085090531665,0.95658272003810629,0.18739349073520101,null,0,32.846137317864155,null,32.846137317864155,null,null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,4.5992483705668779,32.802014484110877,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,12.64966371926765,15.425471780576254,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.57122089524398,0.57413921293575731,83.801825360710836,0.95632536991583039,0.18731375624789376,null,0,32.802014484110877,null,32.802014484110877,null,null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,4.593486313533905,32.757880019647764,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,12.561618627841531,15.338744290298672,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.40032675495758,0.57394365437221506,83.732621673466383,0.95606803385832428,0.18723370264494185,null,0,32.757880019647764,null,32.757880019647764,null,null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,4.5877227521238195,32.713734032411125,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,12.474159317234591,15.252504412826511,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22952201530802,0.57374816005835394,83.663473977024637,0.95581071188678013,0.1871533299860165,null,0,32.713734032411125,null,32.713734032411125,null,null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,4.5819577004034393,32.669576630145734,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,12.387282049250533,15.166749406627096,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05880660501361,0.57355272995652107,83.594382219683325,0.95555340402238609,0.18707263833088925,null,0,32.669576630145734,null,32.669576630145734,null,null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,4.5761911724147071,32.625407920405806,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,12.300983108540837,15.081476545581634,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,405.33637653046407,380.88818045290077,0.57335736402913307,83.525346349812253,0.955296110286325,0.18699162773943412,null,0,32.625407920405806,null,32.625407920405806,null,null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,4.570423182174693,32.581228010555087,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,12.21525880247189,14.996683118898533,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.71764348790305,0.57316206223867461,83.456366315852904,0.95503883069977524,0.18691029827162695,null,0,32.581228010555087,null,32.581228010555087,null,null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,4.5646537436756169,32.537037007766926,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,12.130105460992867,14.912366431027243,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,405.02241866188456,380.54719563906076,0.57296682454769898,83.387442066317931,0.95478156528391089,0.18682864998754595,null,0,32.537037007766926,null,32.537037007766926,null,null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,4.558882870884883,32.49283501902466,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,12.045519436504437,14.828523801572553,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.37683683552086,0.57277165091882742,83.318573549791267,0.95452431405990013,0.18674668294737126,null,0,32.49283501902466,null,32.49283501902466,null,null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,4.5531105777451062,32.448622151121697,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,11.961497103728057,14.745152565209386,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.20656700653683,0.572576541314749,83.249760714928016,0.95426707704890734,0.18666439721138464,null,0,32.448622151121697,null,32.448622151121697,null,null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,4.5473368781741517,32.404398510661906,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,11.878034859576132,14.662250071598079,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.03638608146809,0.57238149569822072,83.181003510453991,0.95400985427209162,0.1865817928399704,null,0,32.404398510661906,null,32.404398510661906,null,null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,4.5415617860651523,32.360164204059714,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,11.795129123022715,14.57981368530011,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.8662939897801,0.57218651403206666,83.112301885166119,0.9537526457506077,0.18649886989361397,null,0,32.360164204059714,null,32.360164204059714,null,null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,4.5357853152865069,32.315919337540087,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,11.712776334974929,14.49784078569434,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,404.23866791334774,379.69629066104358,0.57199159627917906,83.043655787931129,0.95349545150560433,0.1864156284329028,null,0,32.315919337540087,null,32.315919337540087,null,null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,4.5300074796819736,32.271664017139273,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,11.630972958145321,14.416328766893686,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.52637602493462,0.57179674240251621,82.975065167686864,0.95323827155822705,0.18633206851852585,null,0,32.271664017139273,null,32.271664017139273,null,null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,4.5242282930706645,32.227398348704725,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,11.549715476924657,14.335275037662303,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.35655001123439,0.57160195236510358,82.906529973441195,0.95298110592961527,0.18624819021127414,null,0,32.227398348704725,null,32.227398348704725,null,null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,4.5184477692470599,32.183122437895243,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,11.46900039725544,14.254677021333178,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.18681254982869,0.57140722613003414,82.838050154271571,0.95272395464090431,0.18616399357204091,null,0,32.183122437895243,null,32.183122437895243,null,null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,4.5126659219810232,32.138836390181062,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,11.388824246506163,14.174532155726251,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.01716357070757,0.57121256366046613,82.769625659325811,0.95246681771322439,0.18607947866181862,null,0,32.138836390181062,null,32.138836390181062,null,null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,4.5068827650179299,32.094540310844863,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,11.309183573346516,14.09483789306694,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.84760300396579,0.57101796491962509,82.701256437821428,0.9522096951677006,0.18599464554170439,null,0,32.094540310844863,null,32.094540310844863,null,null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,4.501098312078553,32.050234304980883,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,11.230074947622649,14.015591699905167,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67813077980173,0.57082342987080203,82.632942439045337,0.95195258702545371,0.18590949427289427,null,0,32.050234304980883,null,32.050234304980883,null,null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,4.4953125768591891,32.005918477495875,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,11.151494960233736,13.936791057034799,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50874682851713,0.57062895847735395,82.564683612353747,0.95169549330759928,0.18582402491668712,null,0,32.005918477495875,null,32.005918477495875,null,null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,4.4895255730316528,31.961592933109078,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,11.073440223008902,13.858433459413595,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33945108051751,0.57043455070270432,82.496479907171931,0.95143841403524776,0.18573823753448332,null,0,31.961592933109078,null,31.961592933109078,null,null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,4.4837373142433083,31.917257776352447,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,10.995907368584868,13.780516416083533,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.17024346631126,0.57024020651034057,82.428331272994797,0.95118134922950526,0.18565213218778315,null,0,31.917257776352447,null,31.917257776352447,null,null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,4.4779478141170737,31.8729131115707,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,10.918893050284266,13.703037450091651,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,402.67605738208675,378.00112391650958,0.57004592586381719,82.360237659385291,0.95092429891147301,0.18556570893818911,null,0,31.8729131115707,null,31.8729131115707,null,null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,4.4721570862515643,31.828559042922404,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,10.842393941994915,13.625994098411308,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.83209236182643,0.56985170872675239,82.292199015975825,0.95066726310224692,0.18547896784740686,null,0,31.828559042922404,null,31.828559042922404,null,null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,4.4663651442209114,31.784195674378591,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,10.766406738048957,13.549383911863861,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":377.663148733078},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.56965755506283011},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":82.224215292467022},0.95041024182291789,0.18539190897723926,null,0,31.784195674378591,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":31.784195674378591},null,null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,207.61117460296325,4.4605720015749801,31.739823109724416,0,0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,10.690928153103672,13.473204455040825,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":402.20854269778158},377.4942929611824,0.56946346483579868,82.156286438627717,{"$f":"(1-($H$34+273)/(C256+273))/(1-($H$34+273)/($H$17+273))","v":0.95015323509457283},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.18530453238959343},null,0,31.739823109724416,null,31.739823109724416,null,null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":207.52466994687867},{"$f":"V748*T748/3.413","v":4.4547776718393362},{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":31.695441452558935},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":10.615954922022315},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":13.397453306226449},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.32552497715983,0.56926943800947127,82.088412404295411,0.94989624293829256,0.18521683814647719,null,{"$f":"IF(X747>0,X747,IF(J748=0,0,B748))","v":0},{"$f":"IF(X747>0,Y747,E748)","v":31.695441452558935},null,31.695441452558935,null,null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,4.4489821685151778,31.651050806294553,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,10.541483799755513,13.322128057320727,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.15684471213149,0.56907547454772511,82.02059313937508,0.94963926537515331,0.185128826309997,null,0,31.651050806294553,null,31.651050806294553,null,null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,4.4431855050795841,31.606651274158917,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,10.467511561224105,13.247226313762852,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98825209732053,0.5688815744145016,81.952828593840366,0.94938230242622745,0.18504049694236427,null,0,31.606651274158917,null,31.606651274158917,null,null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,4.4373876949852731,31.562242959193096,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,10.394035001201408,13.172745694455086,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.81974706405026,0.56868773757380608,81.885118717731757,0.94912535411258092,0.18495185010588761,null,0,31.562242959193096,null,31.562242959193096,null,null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,4.4315887516608621,31.517825964253564,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,10.321050934197382,13.098683831687074,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.65132954374548,0.56849396398970797,81.817463461158013,0.94886842045527531,0.18486288586297916,null,0,31.517825964253564,null,31.517825964253564,null,null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,4.4257886885107514,31.473400392011303,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,10.248556194342498,13.025038371060566,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.48299946793111,0.56830025362634007,81.749862774294911,0.94861150147536777,0.18477360427615075,null,0,31.473400392011303,null,31.473400392011303,null,null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,4.4199875189152129,31.428966344952467,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,10.176547635272742,12.95180697141458,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.31475676823214,0.56810660644789845,81.682316607385587,0.94835459719390991,0.18468400540801533,null,0,31.428966344952467,null,31.428966344952467,null,null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,4.4141852562304091,31.384523925378577,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,10.105022130015097,12.878987304750972,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.14660137637406,0.56791302241864272,81.614824910740481,0.94809770763194801,0.18459408932128649,null,0,31.384523925378577,null,31.384523925378577,null,null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,4.4083819137883866,31.340073235406383,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,10.033976570873577,12.806577056160432,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97853322418149,0.56771950150289519,81.547387634736651,0.94784083281052456,0.18450385607877789,null,0,31.340073235406383,null,31.340073235406383,null,null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,4.4025775048971747,31.295614376968739,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,9.9634078693161818,12.734573923748897,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.81055224357885,0.56752604366504122,81.480004729818063,0.94758397275067618,0.18441330574340539,null,0,31.295614376968739,null,31.295614376968739,null,null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,4.3967720428407571,31.251147451814287,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,9.8933129558621076,12.662975618564367,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.64265836658961,0.56733264886952872,81.412676146495357,0.94732712747343484,0.18432243837818477,null,0,31.251147451814287,null,31.251147451814287,null,null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,4.3909655408790984,31.206672561507684,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,9.8236887799697676,12.591779864524147,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.47485152533642,0.56713931708086807,81.345401835345683,0.94707029699982692,0.18423125404623156,null,0,31.206672561507684,null,31.206672561507684,null,null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,4.3851580122481995,31.162189807430071,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,9.7545323099254801,12.520984398342486,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.3071316520402,0.56694604826363193,81.278181747012241,0.94681348135087429,0.18413975281076303,null,0,31.162189807430071,null,31.162189807430071,null,null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,4.3793494701600997,31.117699290779026,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,9.6858405327326391,12.450586969458634,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13949867902056,0.56675284238245516,81.211015832204566,0.94655668054759468,0.18404793473509581,null,0,31.117699290779026,null,31.117699290779026,null,null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,4.3735399278029634,31.073201112569269,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,9.6176104540017082,12.380585339965291,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.97195253869563,0.56655969940203443,81.143904041698363,0.94629989461099884,0.18395579988264868,null,0,31.073201112569269,null,31.073201112569269,null,null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,4.3677293983409777,31.028695373631873,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,9.5498390978403762,12.310977284537474,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.80449316358073,0.56636661928712828,81.076846326334703,0.94604312356209452,0.18386334831693829,null,0,31.028695373631873,null,31.028695373631873,null,null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,4.3619178949145265,30.984182174615572,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,9.4825235067449611,12.241760590361764,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.63712048628952,0.5661736020025564,81.009842637020824,0.94578636742188316,0.18377058010158312,null,0,30.984182174615572,null,30.984182174615572,null,null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,4.356105430640139,30.939661615986406,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,9.415660741491898,12.172933057065963,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46983443953286,0.56598064751320065,80.942892924729165,0.94552962621136116,0.18367749530030203,null,0,30.939661615986406,null,30.939661615986406,null,null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,4.3502920186105491,30.895133798028137,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,9.349247881030081,12.104492496649152,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.30263495611877,0.56578775578400331,80.875997140497702,0.94527289995152108,0.18358409397691455,null,0,30.895133798028137,null,30.895133798028137,null,null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,4.3444776718946789,30.850598820842155,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,9.2832820223736423,12.036436733412136,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.13552196895239,0.5655949267799677,80.809155235429841,0.94501618866334924,0.18349037619533862,null,0,30.850598820842155,null,30.850598820842155,null,null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,4.3386624035377279,30.806056784348126,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,9.2177602804955292,11.968763603888267,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96849541103558,0.56540216046615865,80.742367160693732,0.9447594923678273,0.18339634201959451,null,0,30.806056784348126,null,30.806056784348126,null,null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,4.3328462265611041,30.76150778828352,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,9.1526797882213646,11.901470956774682,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,398.79790370040394,373.80155521546624,0.56520945680770096,80.675632867522381,0.94450281108593215,0.18330199151380019,null,0,30.76150778828352,null,30.76150778828352,null,null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,4.327029153962596,30.716951932204847,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,9.0880376961243936,11.834556652863906,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,398.643616419034,373.63470131543909,0.56501681576978025,80.608952307213997,0.94424614483863489,0.18320732474217608,null,0,30.716951932204847,null,30.716951932204847,null,null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,4.3212111987162194,30.672389315486573,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,9.0238311724203228,11.768018564975849,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46793364424423,0.56482423731764242,80.542325431130848,0.94398949364690199,0.18311234176903979,null,0,30.672389315486573,null,30.672389315486573,null,null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,4.3153923737724558,30.627820037322888,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,8.9600574028635904,11.701854577890185,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.3012521352681,0.56463172141659324,80.475752190700291,0.94373285753169533,0.18301704265881216,null,0,30.627820037322888,null,30.627820037322888,null,null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,4.3095726920580919,30.583244196726472,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,8.8967135906433281,11.63606258827911,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.13465672199226,0.56443926803199884,80.409232537413516,0.94347623651397095,0.18292142747601195,null,0,30.583244196726472,null,30.583244196726472,null,null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,4.3037521664763156,30.538661892529287,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,8.8337969562804961,11.570640504640471,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.9681473379934,0.56424687712928467,80.342766422826003,0.94321963061468017,0.18282549628525724,null,0,30.538661892529287,null,30.538661892529287,null,null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,4.2979308099067941,30.494073223383101,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,8.7713047375255204,11.505586247231298,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.80172391694373,0.56405454867393601,80.276353798557636,0.94296303985476937,0.1827292491512669,null,0,30.494073223383101,null,30.494073223383101,null,null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,4.2921086352056337,30.449478287759245,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,8.7092341892562555,11.440897748001658,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.63538639260969,0.56386228263149774,80.20999461629151,0.94270646425517912,0.18263268613886011,null,0,30.449478287759245,null,30.449478287759245,null,null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,4.2862856552054147,30.404877183948845,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,8.6475825833766802,11.376572950528946,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46913469885232,0.56367007896757337,80.143688827774838,0.94244990383684557,0.18253580731295435,null,0,30.404877183948845,null,30.404877183948845,null,null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,4.2804618827152483,30.36027001006325,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,8.5863472087161981,11.312609809952489,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.3029687696278,0.56347793764782661,80.077436384818611,0.94219335862069953,0.18243861273856682,null,0,30.36027001006325,null,30.36027001006325,null,null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,4.2746373305207985,30.315656864034242,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,8.5255253709294365,11.249006292908547,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.13688853898503,0.56328585863797864,80.011237239296804,0.94193682862766703,0.18234110248081581,null,0,30.315656864034242,null,30.315656864034242,null,null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,4.2688120113842487,30.27103784361373,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,8.4651143923964671,11.18576037746568,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.97089394106774,0.56309384190381051,79.945091343146942,0.94168031387866802,0.18224327660491643,null,0,30.27103784361373,null,30.27103784361373,null,null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,4.2629859380444763,30.226413046375125,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,8.405111612124049,11.122870053060462,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.80498491011281,0.56290188741116132,79.878998648369588,0.94142381439461875,0.18214513517618774,null,0,30.226413046375125,null,30.226413046375125,null,null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,4.2571591232168533,30.181782569711796,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,8.3455143856466201,11.060333320433578,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63916138045067,0.56270999512592879,79.812959107028348,0.94116733019642862,0.1820466782600425,null,0,30.181782569711796,null,30.181782569711796,null,null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,4.251331579593522,30.137146510839184,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,8.2863200849288088,10.998148191566225,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.47342328650473,0.56251816501406859,79.746972671249694,0.94091086130500379,0.18194790592199808,null,0,30.137146510839184,null,30.137146510839184,null,null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,4.2455033198432277,30.092504966793502,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,8.2275260982676635,10.936312689617004,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30777056279146,0.56232639704159459,79.681039293222909,0.94065440774124331,0.18184881822766766,null,0,30.092504966793502,null,30.092504966793502,null,null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,4.2396743566114381,30.047858034432704,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,8.1691298301959012,10.874824848858989,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.1422031439198,0.56213469117457859,79.61515892519958,0.94039796952604271,0.18174941524276514,null,0,30.047858034432704,null,30.047858034432704,null,null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,4.2338447025203694,30.003205810436615,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,8.1111287013855744,10.813682714617274,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97672096459115,0.56194304737915002,79.549331519493819,0.94014154668029148,0.18164969703310421,null,0,30.003205810436615,null,30.003205810436615,null,null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,4.228014370168955,29.958548391306753,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,8.0535201485521632,10.752884343206828,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.81132395959929,0.5617514656214958,79.483557028482153,0.93988513922487404,0.18154966366459566,null,0,29.958548391306753,null,29.958548391306753,null,null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,4.2221833721329709,29.913885873367246,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,7.996301624359492,10.692427801870718,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64601206382986,0.5615599458678604,79.417835404603125,0.93962874718066958,0.18144931520325214,null,0,29.913885873367246,null,29.913885873367246,null,null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,4.2163517209649335,29.869218352764062,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,7.9394705973247373,10.632311168718651,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.48078521226,0.56136848808454543,79.352166600357066,0.93937237056855249,0.18134865171518283,null,0,29.869218352764062,null,29.869218352764062,null,null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,4.2105194291942549,29.824545925466214,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,7.8830245517244846,10.572532532665885,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,395.57133537009577,370.3156433399588,0.56117709223790924,79.286550568306666,0.93911600940939177,0.1812476732665973,null,0,29.824545925466214,null,29.824545925466214,null,null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,4.2046865093272139,29.779868687265523,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,7.8269609875009438,10.513089993372482,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.15058638208643,0.5609857582943677,79.220987261075891,0.93885966372405061,0.18114637992380511,null,0,29.779868687265523,null,29.779868687265523,null,null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,4.1988529738469156,29.735186733776299,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,7.7712774201686541,10.453981661182887,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98561427389393,0.56079448622039296,79.155476631350268,0.93860333353338821,0.1810447717532121,null,0,29.735186733776299,null,29.735186733776299,null,null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,4.1930188352134357,29.690500160436475,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,7.7159713807221033,10.39520565706586,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.82072695072372,0.56060327598251392,79.090018631877172,0.93834701885825778,0.18094284882132408,null,0,29.690500160436475,null,29.690500160436475,null,null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,4.1871841058638148,29.645809062507528,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,7.6610404155435452,10.336760112554744,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65592434800817,0.56041212754731551,79.02461321546474,0.93809071971950719,0.18084061119474792,null,0,29.645809062507528,null,29.645809062507528,null,null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,4.1813487982119923,29.601113535074017,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,7.6064820863112406,10.278643169688069,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.4912064012704,0.56022104088143931,78.959260334982616,0.93783443613797945,0.18073805894018538,null,0,29.601113535074017,null,29.601113535074017,null,null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,4.1755129246489711,29.556413673044794,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,7.5522939699086375,10.220852980950481,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32657304612371,0.56003001595158275,78.893959943361324,0.93757816813451222,0.1806351921244399,null,0,29.556413673044794,null,29.556413673044794,null,null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,4.1696764975427572,29.511709571152586,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,7.4984736583336478,10.163387709214017,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.16202421827143,0.55983905272449919,78.828711993592492,0.93732191572993828,0.18053201081441225,null,0,29.511709571152586,null,29.511709571152586,null,null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,4.1638395292383841,29.46700132395414,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,7.4450187586085868,10.106245527679702,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,394.34957519430878,368.99755985350595,0.55964815116699773,78.763516438727777,0.93706567894508397,0.18042851507710247,null,0,29.46700132395414,null,29.46700132395414,null,null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,4.1580020320579996,29.422289025830935,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,7.3919268926907442,10.049424619819474,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.83317988771,0.55945731124594311,78.698373231880225,0.93680945780077163,0.1803247049796089,null,0,29.422289025830935,null,29.422289025830935,null,null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,4.1521640183008293,29.377572770988859,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,7.3391956973832198,9.9929231793184368,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66888425685528,0.55926653292825546,78.633282326223082,0.93655325231781816,0.18022058058912788,null,0,29.377572770988859,null,29.377572770988859,null,null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,4.1463255002432309,29.332852653458644,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,7.2868228242464301,9.9367394100174398,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.50467289700248,0.55907581618091007,78.568243674989901,0.93629706251703482,0.18011614197295428,null,0,29.332852653458644,null,29.332852653458644,null,null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,4.1404864901387315,29.288128767096168,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,7.2348059395100988,9.8808715258559783,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.34054574430093,0.55888516097093743,78.503257231474095,0.9360408884192275,0.18001138919848278,null,0,29.288128767096168,null,29.288128767096168,null,null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,4.1346470002180462,29.243401205582561,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,7.1831427239856831,9.8253177508154153,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17650273498907,0.5586945672654231,78.438322949029725,0.93578473004519735,0.17990632233320522,null,0,29.243401205582561,null,29.243401205582561,null,null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,4.1288070426890791,29.198670062424245,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,7.1318308729792816,9.7700763188625217,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.01254380539342,0.55850403503150736,78.373440781070258,0.93552858741573985,0.17980094144471212,null,0,29.198670062424245,null,29.198670062424245,null,null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,4.1229666297369745,29.153935430953304,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,7.0808680962051165,9.7151454738933385,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.8486688919287,0.55831356423638467,78.308610681069297,0.93527246055164526,0.17969524660069153,null,0,29.153935430953304,null,29.153935430953304,null,null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,4.1171257735241369,29.109197404327656,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,7.0302521176994519,9.6605234696773401,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68487793109767,0.55812315484730479,78.243832602559849,0.93501634947369849,0.17958923786893025,null,0,29.109197404327656,null,29.109197404327656,null,null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,4.1112844861902778,29.064456075531396,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,6.9799806757350469,9.606208569801943,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,392.97995517944008,367.52117085949089,0.55793280683157109,78.179106499134605,0.93476025420267916,0.17948291531731358,null,0,29.064456075531396,null,29.064456075531396,null,null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,4.1054427798524129,29.019711537374782,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,6.930051522735992,9.5521990476172807,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35754761378644,0.55774252015654147,78.114432324445545,0.93450417475936154,0.17937627901382489,null,0,29.019711537374782,null,29.019711537374782,null,null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,4.0996006666048581,28.974963882494198,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,6.8804624251930369,9.4984931861813351,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.19400813074947,0.55755229478962776,78.049810032203709,0.93424811116451534,0.17926932902654399,null,0,28.974963882494198,null,28.974963882494198,null,null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,4.0937581585193668,28.930213203353226,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,6.8312111635796544,9.4450892782053408,21.3333333333333,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":367.03055234723263},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.55736213069829554},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":77.985239576179595},0.9339920634389034,0.17916206542365118,null,0,28.930213203353226,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":28.930213203353226},null,null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0]
[null,21.416666666666632,202.14691876376202,4.0879152676450605,28.885459592242075,0,0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,6.7822955322681882,9.3919856259995189,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":392.37288218721937},366.86718020017531,0.55717202785006403,77.920720910202647,{"$f":"(1-($H$34+273)/(C320+273))/(1-($H$34+273)/($H$17+273))","v":0.93373603160328444},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.17905448827342357},null,0,28.885459592242075,null,28.885459592242075,null,null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":202.06269088094379},{"$f":"V812*T812/3.413","v":4.0820720060084508},{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":28.840703141277796},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":6.7337133394466644},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":9.3391805414191076},{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,392.22127199814656,366.70389162660359,0.55698198621250639,77.856253988160915,0.93348001567841188,0.17894659764423557,null,{"$f":"IF(X811>0,X811,IF(J812=0,0,B812))","v":0},{"$f":"IF(X811>0,Y811,E812)","v":28.840703141277796},null,28.840703141277796,null,null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,4.0762283856135335,28.795943942404968,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,6.6854624070361854,9.2866723458107003,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.54068656363012,0.55679200575324883,77.791838764001398,0.93322401568503266,0.1788383936045605,null,0,28.795943942404968,null,28.795943942404968,null,null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,4.0703844184417308,28.751182087395271,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,6.63754057060852,9.2344593699588664,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37756494845348,0.55660208643997078,77.727475191729354,0.93296803164389008,0.17872987622296829,null,0,28.751182087395271,null,28.751182087395271,null,null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,4.0645401164520081,28.706417667848378,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,6.5899456793044902,9.1825399540331052,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.2145267183588,0.55641222824040504,77.663163225408823,0.93271206357572078,0.17862104556812788,null,0,28.706417667848378,null,28.706417667848378,null,null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,4.058695491580834,28.661650775191646,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,6.5426755957525193,9.1309124475350743,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.05157181071684,0.55622243112233694,77.598902819162277,0.93245611150125585,0.17851190170880474,null,0,28.661650775191646,null,28.661650775191646,null,null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,4.0528505557422143,28.616881500680378,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,6.4957281959877857,9.0795752092461157,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.8887001629837,0.55603269505360509,77.534693927169712,0.93220017544122225,0.17840244471386288,null,0,28.616881500680378,null,28.616881500680378,null,null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,4.0470053208277488,28.572109935398259,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,6.4491013693718768,9.0285266071750936,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72591171270165,0.55584302000210017,77.470536503670189,0.93194425541634052,0.17829267465226264,null,0,28.572109935398259,null,28.572109935398259,null,null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,4.0411597987066674,28.527336170257634,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,6.4027930185128525,8.9777650185064957,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.56320639749742,0.55565340593576595,77.406430502959779,0.93168835144732642,0.17818259159306507,null,0,28.527336170257634,null,28.527336170257634,null,null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,4.0353140012257525,28.482560295998908,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,6.3568010591855808,8.9272888295488695,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.40058415508332,0.55546385282259803,77.342375879393046,0.93143246355489007,0.17807219560542384,null,0,28.482560295998908,null,28.482560295998908,null,null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,4.0294679402094946,28.437782403191743,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,6.3111234202529083,8.8770964356834963,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.2380449232561,0.55527436063064439,77.278372587381682,0.93117659175973611,0.1779614867585938,null,0,28.437782403191743,null,28.437782403191743,null,null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,4.0236216274600318,28.393002582234594,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,6.265758043586934,8.8271862413134095,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07558863989732,0.55508492932800524,77.214420581395302,0.93092073608256387,0.17785046512192493,null,0,28.393002582234594,null,28.393002582234594,null,null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,4.0177750747572842,28.348220923355729,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,6.220702883991029,8.7775566598126407,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,390.55772341330351,364.91321524297302,0.55489555888283226,77.150519815960934,0.93066489654406737,0.17773913076486789,null,0,28.348220923355729,null,28.348220923355729,null,null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,4.0119282938587677,28.303437516611829,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,6.1759559091218001,8.7282061134758102,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.75092467053315,0.55470624926332934,77.08667024566256,0.93040907316493471,0.17762748375696538,null,0,28.303437516611829,null,28.303437516611829,null,null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,4.0060812964998895,28.25865245189021,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,6.1315150994122618,8.6791330334679504,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58871686071211,0.55451700043775154,77.022871825141976,0.9301532659658498,0.17751552416786193,null,0,28.25865245189021,null,28.25865245189021,null,null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,4.0002340943937584,28.213865818907415,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,6.0873784479946735,8.6303358597746485,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.4265917517277,0.55432781237440587,76.959124509097308,0.92989747496748942,0.17740325206729718,null,0,28.213865818907415,null,28.213865818907415,null,null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,3.9943866992313262,28.169077707210263,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,6.0435439606243415,8.5818130411524436,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26454928188161,0.5541386850416502,76.895428252284205,0.92964170019052661,0.177290667525108,null,0,28.169077707210263,null,28.169077707210263,null,null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,3.9885391226813383,28.124288206175486,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,6.0000096556035496,8.5335630350795171,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.1025893895586,0.5539496184078937,76.831783009514595,0.92938594165562749,0.1771777706112278,null,0,28.124288206175486,null,28.124288206175486,null,null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,3.982691376390489,28.079497405010915,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,5.9567735637062631,8.4855843077066595,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.9407120132272,0.55376061244159669,76.768188735657588,0.9291301993834542,0.17706456139568971,null,0,28.079497405010915,null,28.079497405010915,null,null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,3.9768434719832571,28.034705392754226,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,5.9138337281027304,8.4378753338085044,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77891709143819,0.55357166711127015,76.704645385638401,0.92887447339466156,0.1769510399486203,null,0,28.034705392754226,null,28.034705392754226,null,null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,3.9709954210620699,27.989912258274185,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,5.8711882042850556,8.3904345967350498,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61720456282569,0.553382782385476,76.641152914438862,0.92861876370990126,0.17683720634024433,null,0,27.989912258274185,null,27.989912258274185,null,null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,3.9651472352073123,27.945118090270729,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,5.8288350599929473,8.3432605883634352,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45557436610636,0.55319395823282658,76.577711277097251,0.92836307034981735,0.17672306064088389,null,0,27.945118090270729,null,27.945118090270729,null,null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,3.9592989259773188,27.900322977274897,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,5.7867723751398508,8.2963518090500035,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29402644007911,0.55300519462198494,76.514320428707606,0.92810739333504988,0.17660860292095829,null,0,27.900322977274897,null,27.900322977274897,null,null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,3.953450504908393,27.85552700764898,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,5.7449982417395651,8.2497067675826319,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.13256072362532,0.55281649152166412,76.450980324420641,0.92785173268623233,0.17649383325098125,null,0,27.85552700764898,null,27.85552700764898,null,null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,3.9476019835148919,27.810730269587182,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,5.7035107638333695,8.2033239811333161,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.97117715570795,0.55262784890062733,76.387690919442434,0.92759608842399366,0.17637875170156628,null,0,27.810730269587182,null,27.810730269587182,null,null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,3.9417533732891692,27.76593285111516,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,5.6623080574173459,8.157201975211045,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80987567537221,0.55243926672768795,76.324452169035169,0.92734046056895691,0.17626335834342088,null,0,27.76593285111516,null,27.76593285111516,null,null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,3.9359046857016722,27.721134840090773,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,5.6213882503703605,8.1113392836149156,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64865622174477,0.55225074497170923,76.261264028516678,0.92708484914173972,0.1761476532473506,null,0,27.721134840090773,null,27.721134840090773,null,null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,3.9300559322009252,27.67633632420398,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,5.5807494823822799,8.0657344483875306,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48751873403387,0.55206228360160448,76.198126453260215,0.92682925416295381,0.1760316364842571,null,0,27.67633632420398,null,27.67633632420398,null,null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,3.9242071242135772,27.631537390977176,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,5.5403899048826997,8.0203860197686456,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32646315152869,0.55187388258633574,76.135039398694801,0.92657367565320592,0.17591530812513828,null,0,27.631537390977176,null,27.631537390977176,null,null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,3.9183582731444271,27.586738127765393,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,5.5003076809700406,7.9752925561490891,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.1654894135998,0.55168554189491548,76.072002820304419,0.92631811363309735,0.17579866824108961,null,0,27.586738127765393,null,27.586738127765393,null,null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,3.9125093903764019,27.541938621756142,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,5.4605009853409854,7.9304526240249231,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00459745969829,0.5514972614964051,76.009016673628309,0.92606256812322307,0.17568171690330106,null,0,27.541938621756142,null,27.541938621756142,null,null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,3.9066604872706581,27.497138959970172,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,5.4209680042205015,7.8858647979518821,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84378722935617,0.55130904135991454,75.946080914261302,0.92580703914417339,0.17556445418305947,null,0,27.497138959970172,null,27.497138959970172,null,null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,3.9008115751665597,27.452339229261323,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,5.3817069352920868,7.8415276605000548,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68305866218589,0.55112088145460414,75.883195497852398,0.92555152671653274,0.17544688015174925,null,0,27.452339229261323,null,27.452339229261323,null,null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,3.8949626653817275,27.407539516316888,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,5.3427159876285151,7.7974398022088263,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5224116978801,0.55093278174968219,75.820360380106024,0.92529603086087997,0.17532899488085033,null,0,27.407539516316888,null,27.407539516316888,null,null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,3.8891137692120208,27.362739907657485,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,5.3039933816228784,7.7535998215420685,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.36184627621174,0.55074474221440572,75.757575516781458,0.92504055159778864,0.17521079844193713,null,0,27.362739907657485,null,27.362739907657485,null,null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,3.8832648979315767,27.317940489637337,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,5.2655373489201169,7.7100063248435893,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.20136233703317,0.55055676281808086,75.694840863691809,0.92478508894782629,0.17509229090668127,null,0,27.317940489637337,null,27.317940489637337,null,null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,3.8774160627929586,27.273141348445428,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,5.2273461323490951,7.6666579262928272,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.04095982027718,0.55036884353006221,75.632156376705495,0.92452964293155526,0.17497347234685334,null,0,27.273141348445428,null,27.273141348445428,null,null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,3.871567275026925,27.228342570103745,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,5.1894179858545204,7.623553247860797,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.88063866595547,0.55018098431975226,75.569522011744994,0.92427421356953232,0.17485434283431395,null,0,27.228342570103745,null,27.228342570103745,null,null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,3.8657185458427272,27.183544240469516,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,5.1517511744300144,7.5806909192662832,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.72039881415952,0.54999318515660245,75.506937724786951,0.92401880088230848,0.17473490244102538,null,0,27.183544240469516,null,27.183544240469516,null,null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,3.8598698864279113,27.138746445233725,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,5.1143439740508523,7.5380695779322773,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.56024020505959,0.5498054460101115,75.444403471862302,0.92376340489042919,0.17461515123904092,null,0,27.138746445233725,null,27.138746445233725,null,null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,3.8540213079485479,27.093949269922877,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,5.0771946716077236,7.4956878689426656,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.40016277890533,0.54961776684982677,75.381919209056093,0.92350802561443468,0.17449508930051424,null,0,27.093949269922877,null,27.093949269922877,null,null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,3.8481728215490634,27.049152799897676,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,5.0403015648402674,7.4535444449991539,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,386.2083851062626,360.24016647602474,0.54943014764534315,75.319484892506978,0.92325266307485887,0.17437471669769142,null,0,27.049152799897676,null,27.049152799897676,null,null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,3.842324438352394,27.004357120354239,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,5.0036629622714859,7.4116379663784384,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.08025123682489,0.54924258836630335,75.257100478407835,0.92299731729223111,0.17425403350291502,null,0,27.004357120354239,null,27.004357120354239,null,null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,3.8364761694599827,26.959562316324035,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,4.9672771831422899,7.3699671008896157,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.92041700179084,0.54905508898239763,75.194765923004752,0.92274198828707399,0.17413303978862488,null,0,26.959562316324035,null,26.959562316324035,null,null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,3.8306280259517491,26.914768472673693,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,4.9311425573463969,7.3285305238318337,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,385.76144643658091,359.76066371148602,0.54886764946336353,75.132481182597644,0.92248667607990509,0.17401173562735386,null,0,26.914768472673693,null,26.914768472673693,null,null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,3.8247800188862242,26.869975674106012,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,4.895257425365827,7.2873269179521802,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.60099130655215,0.5486802697789861,75.070246213540088,0.92223138069123678,0.17389012109173282,null,0,26.869975674106012,null,26.869975674106012,null,null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,3.8189321593004371,26.825184005159091,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,4.8596201382064228,7.2463549734038084,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,385.4637976113209,359.44139972770853,0.54849294989909725,75.008060972238638,0.92197610214157499,0.17376819625448567,null,0,26.825184005159091,null,26.825184005159091,null,null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,3.8130844582100449,26.780393550207336,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,4.8242290573340938,7.2056133877042949,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28188891575212,0.54830568979357663,74.945925415152942,0.92172084045142033,0.17364596118843353,null,0,26.780393550207336,null,26.780393550207336,null,null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,3.8072369266093768,26.735604393461781,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,4.7890825546112916,7.1651008656942361,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12245881155786,0.54811848943234975,74.883839498796704,0.92146559564126818,0.17352341596649304,null,0,26.735604393461781,null,26.735604393461781,null,null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,3.8013895754712994,26.690816618969087,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,4.75417901223362,7.124816119496078,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96310935607744,0.54793134878539007,74.821803179735298,0.92121036773160758,0.17340056066167428,null,0,26.690816618969087,null,26.690816618969087,null,null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,3.7955424157474624,26.646030310613394,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,4.7195168226673205,7.0847578684731678,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80384049034012,0.54774426782271679,74.759816414588073,0.9209551567429225,0.17327739534708522,null,0,26.646030310613394,null,26.646030310613394,null,null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,3.7896954583681199,26.60124555211495,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,4.6850943885865473,7.0449248391890507,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64465215545169,0.54755724651439608,74.697879160026417,0.9206999626956911,0.17315392009592656,null,0,26.60124555211495,null,26.60124555211495,null,null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,3.7838487142422892,26.556462427031359,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,4.6509101228114691,7.0053157653669835,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48554429259525,0.5473702848305404,74.635991372774924,0.92044478561038556,0.17303013498149489,null,0,26.556462427031359,null,26.556462427031359,null,null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,3.7780021942577582,26.511681018757614,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,4.6169624482465084,6.9659293878496831,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32651684303016,0.54718338274130851,74.574153009610427,0.92018962550747252,0.17290604007718366,null,0,26.511681018757614,null,26.511681018757614,null,null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,3.7721559092810435,26.466901410525772,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,4.5832497978188798,6.9267644545592946,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16756974809243,0.54699654021690514,74.512364027362452,0.9199344824074136,0.17278163545647901,null,0,26.466901410525772,null,26.466901410525772,null,null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,3.7663098701574502,26.422123685405428,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,4.5497706144176284,6.8878197204575908,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.008702949194,0.54680975722758152,74.450624382912309,0.91967935633066367,0.17265692119296297,null,0,26.422123685405428,null,26.422123685405428,null,null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,3.7604640877111422,26.377347926304243,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,4.5165233508330171,6.8490939475063914,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84991638782344,0.54662303374363397,74.38893403319446,0.91942424729767269,0.17253189736031202,null,0,26.377347926304243,null,26.377347926304243,null,null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,3.7546185727451169,26.332574215967757,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,4.4835064696961577,6.8105859046282111,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69121000554469,0.54643636973540566,74.327292935194436,0.91916915532888477,0.17240656403229951,null,0,26.332574215967757,null,26.332574215967757,null,null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,3.7487733360412214,26.287802636979503,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,4.450718443419027,6.7722943676671159,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53258374399763,0.54624976517328416,74.26570104595055,0.91891408044473799,0.17228092128279088,null,0,26.287802636979503,null,26.287802636979503,null,null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,3.7429283883602302,26.243033271761615,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,4.4181577541349277,6.7342181193498138,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.3740375448981,0.54606322002770358,74.204158322552928,0.91865902266566546,0.17215496918574799,null,0,26.243033271761615,null,26.243033271761615,null,null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,3.7370837404417778,26.198266202574299,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,4.3858228936390971,6.6963559492469562,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21557135003644,0.54587673426914296,74.142664722142797,0.91840398201209361,0.17202870781522625,null,0,26.198266202574299,null,26.198266202574299,null,null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,3.7312394030045222,26.153501511517096,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,4.3537123633299588,6.658706653734658,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05718510127906,0.54569030786812667,74.081220201913879,0.91814895850444367,0.17190213724537753,null,0,26.153501511517096,null,26.153501511517096,null,null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,3.7253953867460505,26.108739280528155,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,4.3218246741503865,6.6212690359562387,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.898878740567,0.54550394079522413,74.019824719111142,0.91789395216313141,0.17177525755044712,null,0,26.108739280528155,null,26.108739280528155,null,null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,3.719551702342923,26.06397959138457,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,4.2901583465294824,6.5840419057841659,26.666666666666558,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":356.74065220991599},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.54531763302104996},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":73.958478231030711},0.91763896300856629,0.17164806880477476,null,0,26.06397959138457,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":26.06397959138457},null,null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0]
[null,26.74999999999989,196.82648028859887,3.713708360450731,26.019222525702816,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,4.2587119103247169,6.5470240797822337,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":382.79609293192573},356.58250545141709,0.54513138451626364,73.897180695020694,{"$f":"(1-($H$34+273)/(C384+273))/(1-($H$34+273)/($H$17+273))","v":0.91738399106115254},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.17152057108279367},null,0,26.019222525702816,null,26.019222525702816,null,null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":196.7444692551453},{"$f":"V876*T876/3.413","v":3.7078653717041474},{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":25.974468164939154},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":4.22748390476439},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":6.5102143811679349},{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.42443840723524,0.54494519525156926,73.835932068479906,0.91712903634128817,0.17139276445903459,null,{"$f":"IF(X875>0,X875,IF(J876=0,0,B876))","v":0},{"$f":"IF(X875>0,Y875,E876)","v":25.974468164939154},null,25.974468164939154,null,null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,3.702022746716866,25.929716590389145,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,4.196472878390284,6.4736116397750481,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26645101961026,0.54475906519771589,73.774732308858688,0.91687409886936577,0.17126464900811958,null,0,25.929716590389145,null,25.929716590389145,null,null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,3.6961804960816824,25.884967883188295,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,4.1656773890008392,6.4372146920164459,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10854323085562,0.54457299432549655,73.713581373658087,0.91661917866577258,0.17113622480476626,null,0,25.884967883188295,null,25.884967883188295,null,null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,3.6903386303705332,25.840222124312323,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,4.1350960035945912,6.4010223808471025,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95071498335926,0.54438698260574925,73.652479220430337,0.91636427575088897,0.17100749192378698,null,0,25.840222124312323,null,25.840222124312323,null,null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,3.6844971601344523,25.795479394576855,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,4.1047272983138505,6.3650335557273072,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79296621958269,0.54420103000935605,73.591425806778233,0.91610939014509041,0.17087845044008687,null,0,25.795479394576855,null,25.795479394576855,null,null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,3.6786560959036807,25.750739774638252,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,4.0745698583888892,6.3292470725860968,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.6352968820612,0.5440151365072432,73.530421090355418,0.91585452186874616,0.17074910042866687,null,0,25.750739774638252,null,25.750739774638252,null,null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,3.6728154481876483,25.706003344993469,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,4.0446222780822936,6.2936617937848798,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47770691340384,0.54382930207038105,73.469465028866381,0.91559967094222039,0.17061944196462134,null,0,25.706003344993469,null,25.706003344993469,null,null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,3.6669752274749636,25.661270185979991,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,4.0148831606336648,6.2582765880812739,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32019625629255,0.54364352666978377,73.408557580065661,0.91534483738587058,0.17048947512313803,null,0,25.661270185979991,null,25.661270185979991,null,null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,3.6611354442335098,25.616540377776534,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,3.985351118204751,6.2230903305931449,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16276485348277,0.54345781027650941,73.34769870175856,0.91509002122004901,0.17035919997949958,null,0,25.616540377776534,null,25.616540377776534,null,null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,3.6552961089103975,25.571814000402735,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,3.9560247718247439,6.1881019027628446,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.00541264780281,0.54327215286165964,73.286888351800485,0.91483522246510185,0.17022861660908123,null,0,25.571814000402735,null,25.571814000402735,null,null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,3.6494572319320819,25.527091133720003,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,3.926902751336077,6.1533101923216558,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84813958215392,0.54308655439637998,73.226126488097009,0.91458044114137005,0.1700977250873548,null,0,25.527091133720003,null,25.527091133720003,null,null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,3.643618823704267,25.482371857430799,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,3.8979836953402982,6.1187140932544297,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69094559950997,0.54290101485185893,73.165413068604011,0.91432567726918756,0.16996652548988245,null,0,25.482371857430799,null,25.482371857430799,null,null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,3.6377808946120354,25.437656251079652,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,3.8692662511445168,6.0843125057644301,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53383064291745,0.5427155341993285,73.104748051327306,0.91407093086888369,0.16983501789232214,null,0,25.437656251079652,null,25.437656251079652,null,null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,3.6319434550198335,25.392944394053014,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,3.8407490747079978,6.050104336238368,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37679465549502,0.54253011241006444,73.044131394322193,0.9138162019607815,0.1697032023704266,null,0,25.392944394053014,null,25.392944394053014,null,null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,3.6261065152714376,25.348236365579019,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,3.812430830589042,6.0160884972116371,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.21983758043382,0.54234474945538491,72.983563055694361,0.91356149056519798,0.16957107900003818,null,0,25.348236365579019,null,25.348236365579019,null,null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,3.6202700856901098,25.303532244728679,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,3.7843101918924007,5.9822639073337456,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06295936099662,0.54215944530665128,72.923042993598642,0.91330679670244508,0.16943864785709753,null,0,25.303532244728679,null,25.303532244728679,null,null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,3.6144341765785164,25.258832110415241,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,3.7563858402167187,5.9486294913339366,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90615994051853,0.54197419993526774,72.862571166240002,0.91305212039282801,0.16930590901763626,null,0,25.258832110415241,null,25.258832110415241,null,null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,3.6085987982187566,25.214136041394422,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,3.7286564656024157,5.9151841799870111,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.7494392624061,0.54178901331268159,72.80214753187235,0.91279746165664633,0.16917286255777936,null,0,25.214136041394422,null,25.214136041394422,null,null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,3.602763960872438,25.169444116264987,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,3.7011207664799239,5.8819269100793319,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59279727013728,0.54160388541038229,72.741772048799191,0.91254282051419378,0.16903950855374597,null,0,25.169444116264987,null,25.169444116264987,null,null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,3.5969296747806916,25.124756413468862,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,3.6737774496181581,5.8488566243750268,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43623390726174,0.54141881619990206,72.681444675373342,0.91228819698575869,0.1689058470818493,null,0,25.124756413468862,null,25.124756413468862,null,null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,3.5910959501641262,25.080073011290775,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,3.6466252300732216,5.8159722715823836,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.2797491174,0.54123380565281543,72.621165369996675,0.91203359109162307,0.16877187821849357,null,0,25.080073011290775,null,25.080073011290775,null,null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,3.5852627972229465,25.035393987859173,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,3.6196628311375934,5.7832728063204204,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12334284424423,0.54104885374073963,72.560934091120316,0.91177900285206337,0.16863760204017778,null,0,25.035393987859173,null,25.035393987859173,null,null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,3.5794302261369433,24.990719421146149,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,3.5928889842894742,5.7507571890856637,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96701503155691,0.54086396043533347,72.500750797244194,0.91152443228734958,0.1685030186234947,null,0,24.990719421146149,null,24.990719421146149,null,null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,3.5735982470655094,24.946049388967548,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,3.5663024291424521,5.7184243862190982,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81076562317162,0.54067912570829835,72.440615446917178,0.91126987941774662,0.16836812804513013,null,0,24.946049388967548,null,24.946049388967548,null,null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,3.5677668701476057,24.901383968982724,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,3.5399019133954122,5.6862733698733043,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65459456299226,0.54049434953137709,72.380527998736852,0.91101534426351261,0.16823293038186019,null,0,24.901383968982724,null,24.901383968982724,null,null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,3.5619361055019279,24.856723238695807,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,3.5136861927829592,5.6543031179797882,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.4985017949935,0.54030963187635495,72.320488411349629,0.91076082684490045,0.1680974257105575,null,0,24.856723238695807,null,24.856723238695807,null,null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,3.5561059632267797,24.81206727545473,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,3.4876540310258095,5.6225126142164878,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34248726321999,0.54012497271505844,72.260496643450296,0.91050632718215707,0.16796161410818503,null,0,24.81206727545473,null,24.81206727545473,null,null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,3.5502764534002389,24.767416156452509,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,3.4618041997817914,5.590900847975468,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18655091178675,0.53994037201935596,72.200552653782353,0.91025184529552328,0.16782549565180149,null,0,24.767416156452509,null,24.767416156452509,null,null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,3.5444475860800364,24.722769958726325,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,3.4361354785968286,5.5594668143307864,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03069268487843,0.53975582976115732,72.140656401137306,0.90999738120523421,0.16768907041855596,null,0,24.722769958726325,null,24.722769958726325,null,null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,3.5386193713036809,24.67812875915844,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,3.4106466548564636,5.5282095140065568,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87491252674999,0.53957134591241396,72.080807844355434,0.90974293493151837,0.16755233848569057,null,0,24.67812875915844,null,24.67812875915844,null,null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,3.5327918190884722,24.633492634476351,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,3.3853365237375606,5.4971279533451742,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.71921038172547,0.53938692044511816,72.021006942324732,0.90948850649459945,0.16741529993054219,null,0,24.633492634476351,null,24.633492634476351,null,null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,3.5269649394314815,24.588861661252608,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,3.3602038881602474,5.46622114427573,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,378.10263877544804,351.56358619419899,0.53920255333130374,71.961253653981743,0.90923409591469451,0.16727795483053801,null,0,24.588861661252608,null,24.588861661252608,null,null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,3.5211387423095784,24.54423591590502,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,3.3352475587401909,5.4354881042826051,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,377.95697452113012,351.4080399086335,0.5390182445430457,71.901547938310415,0.90897970321201471,0.16714030326319826,null,0,24.54423591590502,null,24.54423591590502,null,null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,3.5153132376795253,24.499615474697386,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,3.3104663537412264,5.4049278563742291,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25257146956142,0.53883399405245946,71.841889754343185,0.90872532840676579,0.16700234530613664,null,0,24.499615474697386,null,24.499615474697386,null,null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,3.5094884354779468,24.45500041373927,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,3.2858590990281349,5.3745394290520281,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09718082158429,0.53864980183170175,71.782279061160068,0.90847097151914646,0.16686408103705949,null,0,24.45500041373927,null,24.45500041373927,null,null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,3.5036643456213086,24.410390808985813,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,3.2614246280196997,5.3443218562795352,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94186790937226,0.53846566785297001,71.722715817888542,0.90821663256935059,0.16672551053376383,null,0,24.410390808985813,null,24.410390808985813,null,null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,3.4978409780060522,24.3657867362388,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,3.2371617816422198,5.3142741774516917,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.7866326776645,0.53828159208850224,71.663199983704033,0.90796231157756513,0.16658663387414105,null,0,24.3657867362388,null,24.3657867362388,null,null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,3.4920183425085045,24.321188271145925,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,3.2130694082830367,5.2843954373642914,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63147507126848,0.53809757451057683,71.603731517829232,0.90770800856397194,0.16644745113617293,null,0,24.321188271145925,null,24.321188271145925,null,null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,3.4861964489850177,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,3.1891463637446025,5.2546846861836389,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47639503506036,0.53791361509151281,71.54431037953438,0.90745372354874643,0.16630796239793599,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":376.93902274176236},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":350.32139251398451},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.53772971380366974},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":71.484936528136927},0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":24.276595489201906},null,null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($H$34+273)/(C448+273))/(1-($H$34+273)/($H$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.16616816773759735},null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":193.57255240517478},{"$f":"V940*T940/3.413","v":3.4803753072718893},{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":24.276595489201906},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,{"$f":"IF(X939>0,X939,IF(J940=0,0,B940))","v":0},{"$f":"IF(X939>0,Y939,E940)","v":24.276595489201906},null,24.276595489201906,null,null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":376.93902274176236},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":350.32139251398451},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.53772971380366974},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":71.484936528136927},0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":24.276595489201906},null,null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,{"$f":"(1-($H$34+273)/(C512+273))/(1-($H$34+273)/($H$17+273))","v":0.90719945655205814},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.16616816773759735},null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":193.57255240517478},{"$f":"V1004*T1004/3.413","v":3.4803753072718893},{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":24.276595489201906},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,{"$f":"IF(X1003>0,X1003,IF(J1004=0,0,B1004))","v":0},{"$f":"IF(X1003>0,Y1003,E1004)","v":24.276595489201906},null,24.276595489201906,null,null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,3.4803753072718893,24.276595489201906,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,376.93902274176236,350.32139251398451,0.53772971380366974,71.484936528136927,0.90719945655205814,0.16616816773759735,null,0,24.276595489201906,null,24.276595489201906,null,null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":5376.2378684644846},{"$f":"SUM(M554:M1034)","v":6185.104685707639},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir F1 10-90s","index":46,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!J47","v":60},{"$f":"Geofluid!J48","v":28.093532960000005},{"$f":"Geofluid!J49","v":5.5531784907809009E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!K47","v":60},{"$f":"Geofluid!K48","v":28.093532960000005},{"$f":"Geofluid!K49","v":5.5531784907809009E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"P10%",null,"P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":225},null,{"$f":"'Summary A1'!M50","v":225}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":437},null,{"$f":"H17*1.8+32","v":437},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":1.9397619930845797},null,{"$f":"'Summary A1'!M56","v":1.9397619930845797},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":3.4915715875522437},null,{"$f":"H19*1.8","v":3.4915715875522437},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":100.26818984999997},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":100.26818984999997},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L310","v":3870373.2484925054},null,{"$f":"'Summary A1'!M310","v":3870373.2484925054},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!L277","v":223.06023800691543},null,{"$f":"'Summary A1'!M277","v":223.06023800691543},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.7273754384315172},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.7273754384315172}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1-P10%'!P12","v":0.37732552495153593},null,{"$f":"'Flash Plant F1-P90%'!P12","v":0.37732552495153593}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!J52","v":28.229314600226338},null,{"$f":"Geofluid!K52","v":28.229314600226338}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L307/F29","v":0.37096564574605045},null,{"$f":"'Summary A1'!M307/H29","v":0.37096564574605045}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":28.713281331296603},null,{"$f":"Geofluid!D52","v":28.713281331296603}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":41225.826187565523},null,{"$f":"H27*H26*H23/1000","v":41225.826187565523}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.31672040624065823},null,{"$f":"'Summary A1'!M237","v":0.31672040624065823}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":1225.8261875655223},null,{"$f":"H31*H23/1000","v":1225.8261875655223}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":40000},null,{"$f":"H30-H32","v":40000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!J46","v":15.555555555555555},null,{"$f":"Geofluid!K46","v":15.555555555555555}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":35.049999999999997},null,{"$f":"'Summary A1'!M179","v":35.049999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":189.95},null,{"$f":"H17-H35","v":189.95}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":20000},null,{"$f":"0.5*H33","v":20000}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!L61*1000","v":300000},null,{"$f":"'Summary A1'!M61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":7},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":7}]
[null,null,null,"To","C",{"$f":"F34","v":15.555555555555555},null,{"$f":"H34","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.7191151875480319},null,{"$f":"(H24+273)/(H41+273)","v":1.7191151875480319}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.41830541243353414},null,{"$f":"1-(H41+273)/(H24+273)","v":0.41830541243353414}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":33.279281437693385},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":33.279281437693385}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":30},null,{"$f":"'Input A1'!Z46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89048754989716838},null,{"$f":"L1035/M1035","v":0.89048754989716838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608963995651742},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000}]
[]
[null,null,"P10%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.37732552495153593},null,null,null,null,null,null,null,{"$f":"F48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":60},{"$f":"W11","v":28.093532960000005},{"$f":"X11","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":27.927906922783155},null,{"$f":"MIN(AD63:AD543)","v":27.927906922783155},{"$f":"MIN(AE63:AE543)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":225},{"$f":"V63*T63/3.413","v":10.650930450877357},{"$f":"D63*F$23/1000000-F$32/1000","v":39.997250101064417},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":39.997250101064417},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":40},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":433.50842841244776},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":411.78694064258809},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.60813406104670542},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":96.340224090361914},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37732552495153593},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":39.997250101064417},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":39.997250101064417},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":225},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":224.90625},{"$f":"V64*T64/3.413","v":10.640961482281002},39.958666471694016,{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":39.734004632677028},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":39.775105769181621},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":433.33967841244777},411.59980022475173,0.60792701031138996,96.260750054889627,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99981113776363606},0.37728359189302074,{"$f":"V64/V$59","v":0.99988886768654051},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":39.958666471694016},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":39.958666471694016},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":224.953125},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},0,{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":224.81253906250001},{"$f":"V65*T65/3.413","v":10.631000735018375},{"$f":"D65*F$23/1000000-F$32/1000","v":39.920114661953761},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":39.472486398029886},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":39.551475973739635},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.4127635393894,0.60772003184347156,96.181342172844836,0.99962235421987067,0.37724162180450183,0.99977763723499791,null,0.16666666666666666,null,0,39.920114661953761,null,39.920114661953761,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":224.90626302083334},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG65=8,$AH65,0)","v":0}]
[null,0.25,224.71886717122396,10.62104820119181,39.881594641276706,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,39.21268408935039,39.329103504568494,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,433.00238932065088,411.2258304912674,0.60751312558981374,96.102000376624915,0.99943364933591505,0.37719961466571844,0.99966630859167649,null,0.25,null,0,39.881594641276706,null,39.881594641276706,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":224.85941405843101},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.61110387291639,39.84310637914529,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,38.954586472799996,39.107981292532585,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.03900098530818,0.60730629149737558,96.022724598733532,0.99924502307899454,0.37715757045641357,0.99955488170289053,null,0.33333333333333331,null,0,39.84310637914529,null,39.84310637914529,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":224.81257810872535},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.6011677423199,39.804649845091106,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,38.698182387990805,38.8881023082415,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,432.66538124454007,410.85227492659004,0.60709952951321244,95.943514771780201,0.99905647541634768,0.37711548915633364,0.99944335651496341,null,0.41666666666666663,null,0,39.804649845091106,null,39.804649845091106,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":224.76575516765004},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.591239801542825,39.766225008694896,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,38.443460747505569,38.669459561826542,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.66565222034694,0.60689283958447549,95.864370828480332,0.99886800631522699,0.37707337074522879,0.99933173297422817,null,0.49999999999999994,null,0,39.766225008694896,null,39.766225008694896,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":224.71894523114017},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.581320042738321,39.72783183958645,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,38.190410536420707,38.452046102718555,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.4791327719679,0.60668622165841091,95.785292701654896,0.99867961574289832,0.37703121520285271,0.99922001102702762,null,0.58333333333333326,null,0,39.72783183958645,null,39.72783183958645,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":224.67214829513213},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.571408458072156,39.689470307444353,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,37.93902081183235,38.235855019426971,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.29271648699682,0.6064796756823605,95.706280324230022,0.99849130366664163,0.37698902250896293,0.99910819061971434,null,0.66666666666666663,null,0,39.689470307444353,null,39.689470307444353,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":224.6253643555637},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.561505039722736,39.651140381996129,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,37.689280702385737,38.020879439320048,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.10640327113231,0.60627320160376119,95.627333629237171,0.99830307005374996,0.37694679264332048,0.99899627169865046,null,0.75,null,0,39.651140381996129,null,39.651140381996129,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":224.57859340837399},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.551609779880977,39.612842033017699,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,37.441179407807219,37.807112528406442,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.92019303022687,0.60606679937014496,95.548452549812168,0.99811491487153026,0.37690452558569004,0.99888425421020755,null,0.83333333333333337,null,0,39.612842033017699,null,39.612842033017699,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":224.53183544950346},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.54172267075038,39.574575230333714,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,37.194706198440024,37.59454749111795,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.73408567028696,0.60586046892913836,95.469637019195659,0.99792683808730309,0.37686222131584018,0.99877213810076793,null,0.91666666666666674,null,0,39.574575230333714,null,39.574575230333714,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":224.48509047489401},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.531843704546981,39.536339943817318,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,36.949850414782539,37.383177570093459,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.54808109747268,0.60565421022846244,95.390886970732879,0.99773883966840293,0.37681987981354315,0.99865992331672304,null,1,null,0,39.536339943817318,null,39.536339943817318,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":224.43835848048872},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.52197287349925,39.498136143389786,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,36.706601467029543,37.172996045964133,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,431.32015441726321,409.36217921809708,0.60544802321593283,95.312202337872691,0.99755091958217723,0.37677750105857488,0.99854760980447466,null,1.0833333333333333,null,0,39.498136143389786,null,39.498136143389786,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":224.39163946223221},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.512110169848121,39.459963799020649,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,36.464948834616841,36.963996237139845,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,431.15231619809452,409.17637993862598,0.60524190783945897,95.23358305416798,0.99736307779598732,0.37673508503071507,0.9984351975104343,null,1.1666666666666665,null,0,39.459963799020649,null,39.459963799020649,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":224.34493341607032},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.502255585847003,39.421822880727696,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,36.224882065768831,36.756171499596718,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,430.98454791151721,408.99068316567798,0.60503586404704446,95.155029053275541,0.99717531427720851,0.37669263170974721,0.99832268638102339,null,1.2499999999999998,null,0,39.421822880727696,null,39.421822880727696,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":224.29824033795026},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.492409113761623,39.383713358576422,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,35.98639077704842,36.549515226665967,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.80508880602355,0.60482989178678703,95.076540268954943,0.99698762899322901,0.37665014107545874,0.998210076362674,null,1.333333333333333,null,0,39.383713358576422,null,39.383713358576422,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":224.25156022382066},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.482570745870163,39.345635202680491,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,35.749464652910916,36.344020848823831,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.61959676658523,0.60462399100687725,94.998116635069721,0.99680002191145123,0.37660761310764074,0.99809736740182786,null,1.4166666666666663,null,0,39.345635202680491,null,39.345635202680491,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":224.20489306963145},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.472740474463073,39.307588383201065,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,35.514093445259725,36.139681833482747,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.43420695443677,0.60441816165559981,94.919758085585556,0.996612492999291,0.37656504778608829,0.99798455944493736,null,1.4999999999999996,null,0,39.307588383201065,null,39.307588383201065,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":224.15823887133391},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.462918291843133,39.269572870347041,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,35.280266973005851,35.936491684783704,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.24891927680324,0.60421240368133222,94.841464554571132,0.99642504222417738,0.37652244509060018,0.99787165243846443,null,1.5833333333333328,null,0,39.269572870347041,null,39.269572870347041,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":224.11159762488063},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,10.453104190325442,39.23158863437498,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,35.047975121629925,35.734443943389692,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.06373364106042,0.60400671703254472,94.763235976197848,0.99623766955355342,0.37647980500097911,0.99775864632888156,null,1.6666666666666661,null,0,39.23158863437498,null,39.23158863437498,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":224.06496932622568},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,10.443298162237289,39.193635645588628,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,34.817207842746775,35.533532186280418,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.87864995473484,0.60380110165780143,94.685072284738737,0.99605037495487547,0.37643712749703179,0.997645541062672,null,1.7499999999999993,null,0,39.193635645588628,null,39.193635645588628,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":224.01835397132433},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,10.433500199918255,39.155713874339291,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,34.587955153673619,35.333750026548081,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.69366812550282,0.60359555750575777,94.606973414569438,0.99586315839561368,0.37639441255856881,0.997532336586329,null,1.8333333333333326,null,0,39.155713874339291,null,39.155713874339291,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":223.97175155613323},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,10.423710295720062,39.11782329102531,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,34.360207137000259,35.135091113194349,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.50878806119073,0.60339008452516252,94.528939300166883,0.99567601984325149,0.37635166016540461,0.99741903284635625,null,1.9166666666666659,null,0,39.11782329102531,null,39.11782329102531,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":223.92516207661049},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,10.413928442006624,39.07996386609215,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,34.133953940162591,34.937549130928467,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.32400966977445,0.60318468266485659,94.450969876109696,0.99548895926528624,0.37630887029735771,0.99730562978926807,null,1.9999999999999991,null,0,39.07996386609215,null,39.07996386609215,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":223.87858552871546},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,10.404154631153983,39.042135570032258,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,33.909185775018798,34.741117799966474,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.13933285937884,0.60297935187377272,94.373065077077683,0.99530197662922848,0.37626604293425059,0.99719212736158935,null,2.0833333333333326,null,0,39.042135570032258,null,39.042135570032258,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":223.83202190840879},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,10.394388855550313,39.004338373385039,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,33.685892917428355,34.545790875831628,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.9547575382777,0.60277409210093535,94.295224837852004,0.9951150719026024,0.37622317805590955,0.99707852550985532,null,2.1666666666666661,null,0,39.004338373385039,null,39.004338373385039,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":223.78547121165263},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,10.384631107595851,38.966572246736554,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,33.464065706833516,34.351562149155811,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.77028361489357,0.60256890329546142,94.217449093314315,0.99492824505294575,0.37618027564216511,0.99696482418061194,null,2.2499999999999996,null,0,38.966572246736554,null,38.966572246736554,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":223.73893343441037},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,10.374881379702911,38.928837160719638,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,33.243694545843979,34.158425445482209,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.58591099779687,0.60236378540655844,94.13973777844717,0.99474149604780981,0.37613733567285185,0.99685102332041631,null,2.333333333333333,null,0,38.928837160719638,null,38.928837160719638,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":223.69240857264674},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,10.365139664295791,38.89113308601349,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,33.024769899823752,33.966374625069001,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.40163959570589,0.60215873838352585,94.062090828333112,0.99455482485475932,0.37609435812780817,0.99673712287583538,null,2.4166666666666665,null,0,38.89113308601349,null,38.89113308601349,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":223.64589662232785},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,10.355405953810846,38.853459993343989,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,32.807282296481361,33.775403582694153,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.2174693174868,0.60195376217575403,93.984508178155352,0.99436823144137254,0.3760513429868767,0.99662312279344767,null,2.5,null,0,38.853459993343989,null,38.853459993343989,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":223.59939757942118},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,10.345680240696369,38.81581785348321,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,32.591222325462105,33.585506247461403,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.03340007215257,0.60174885673272416,93.906989763196691,0.99418171577524139,0.37600829022990423,0.99650902301984234,null,2.5833333333333335,null,0,38.81581785348321,null,38.81581785348321,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":223.55291143989552},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,10.335962517412572,38.778206637249347,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,32.376580637943192,33.396676582607185,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.84943176886333,0.60154402200400869,93.829535518839464,0.99399527782397123,0.37596519983674148,0.99639482350161923,null,2.666666666666667,null,0,38.778206637249347,null,38.778206637249347,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":223.50643819972098},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,10.326252776431641,38.740626315506965,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,32.16334794623198,33.208908585308798,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.66556431692567,0.60133925793927001,93.752145380565935,0.99380891755518064,0.37592207178724341,0.99628052418538926,null,2.7500000000000004,null,0,38.740626315506965,null,38.740626315506965,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":223.45997785486901},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,10.316551010237601,38.703076859166416,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,31.951515023365971,33.022196286493532,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.48179762579247,0.6011345644882613,93.674819283957277,0.99362263493650194,0.37587890606126906,0.99616612501777435,null,2.8333333333333339,null,0,38.703076859166416,null,38.703076859166416,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":223.41353040131244},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,10.306857211326365,38.665558239184108,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,31.741072702716256,32.836533750648918,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.29813160506257,0.6009299416008258,93.597557164693796,0.99343642993558112,0.37583570263868182,0.99605162594540764,null,2.9166666666666674,null,0,38.665558239184108,null,38.665558239184108,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":223.36709583502545},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,10.297171372205671,38.628070426562175,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,31.532011877593003,32.651915075634072,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.11456616448032,0.60072538922689678,93.520358958554652,0.99325030252007751,0.37579246149934908,0.99593702691493302,null,3.0000000000000009,null,0,38.628070426562175,null,38.628070426562175,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":223.32067415198355},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,10.287493485395055,38.590613392348423,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,31.324323500853748,32.468334392492032,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.93110121393551,0.60052090731649754,93.443224601417455,0.99306425265766352,0.37574918262314244,0.99582232787300584,null,3.0833333333333344,null,0,38.590613392348423,null,38.590613392348423,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":223.2742653481636},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,10.277823543425844,38.553187107636312,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,31.117998584514297,32.2857858652632,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.74773666346283,0.60031649581974078,93.366154029258269,0.99287828031602565,0.37570586598993783,0.99570752876629232,null,3.1666666666666679,null,0,38.553187107636312,null,38.553187107636312,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":223.22786941954371},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,10.268161538841111,38.515791543564745,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,30.913028199362007,32.104263690799819,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.56447242324157,0.60011215468682866,93.289147178151325,0.99269238546286331,0.37566251157961533,0.99559262954147032,null,3.2500000000000013,null,0,38.515791543564745,null,38.515791543564745,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":223.18148636210344},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,10.258507464195647,38.478426671317997,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,30.709403474571726,31.923762098581498,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,426.81298382158542,404.38130840359543,0.59990788386805283,93.212203984268626,0.99250656806588999,0.37561911937205933,0.99547763014522861,null,3.3333333333333348,null,0,38.478426671317997,null,38.478426671317997,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":223.13511617182365},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,10.248861312055931,38.441092462125553,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,30.50711559732412,31.744275350531769,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.1982445149921,0.59970368331379398,93.13532438387989,0.99232082809283184,0.37557568934715835,0.99536253052426726,null,3.4166666666666683,null,0,38.441092462125553,null,38.441092462125553,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":223.08875884468654},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,10.239223075000156,38.403788887262252,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,30.306155812426802,31.565797740835652,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.01528066804315,0.59949955297452162,93.058508313352547,0.99213516551142933,0.37553222148480558,0.99524733062529847,null,3.5000000000000018,null,0,38.403788887262252,null,38.403788887262252,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":223.04241437667568},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,10.229592745618092,38.366515918047739,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,30.10651542193737,31.388323595758315,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.83241677350321,0.59929549280079419,92.981755709150889,0.99194958028943558,0.37548871576489812,0.99513203039504483,null,3.5833333333333353,null,0,38.366515918047739,null,38.366515918047739,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":222.99608276377586},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,10.219970316511178,38.329273525846823,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,29.908185784789577,31.211847273464652,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.64965274227029,0.59909150274325851,92.905066507836523,0.99176407239461783,0.37544517216733775,0.99501662978024163,null,3.6666666666666687,null,0,38.329273525846823,null,38.329273525846823,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":222.94976400197339},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,10.210355780292426,38.292061682069104,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,29.711158316421457,31.03636316383999,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,425.983873877382,403.46698848538506,0.59888758275264964,92.828440646067918,0.99157864179475608,0.37540159067203033,0.99490112872763459,null,3.7500000000000022,null,0,38.292061682069104,null,38.292061682069104,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":222.90345808725579},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,10.200749129586397,38.254880358168876,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,29.515424488406033,30.861865688311703,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.2844239140307,0.59868373277979126,92.751878060599893,0.99139328845764429,0.37535797125888615,0.99478552718398128,null,3.8333333333333357,null,0,38.254880358168876,null,38.254880358168876,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":222.85716501561194},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,10.191150357029194,38.217729525645112,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,29.32097582808451,30.688349299671877,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.10195893953249,0.59847995277559496,92.675378688283786,0.99120801235108968,0.37531431390782005,0.99466982509605151,null,3.9166666666666692,null,0,38.217729525645112,null,38.217729525645112,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":222.81088478303207},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,10.18155945526844,38.180609156041371,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,29.127803918201856,30.515808481900997,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.91959347335745,0.59827624269105961,92.598942466067115,0.99102281344291288,0.37527061859875127,0.99455402241062651,null,4.0000000000000027,null,0,38.180609156041371,null,38.180609156041371,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":222.76461738550773},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,10.171976416963229,38.143519220945606,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,28.9359003965446,30.344237749992548,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.73732742711434,0.59807260247727245,92.522569330993349,0.99083769170094771,0.37522688531160325,0.99443811907449875,null,4.0833333333333357,null,0,38.143519220945606,null,38.143519220945606,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":222.71836281903182},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,10.162401234784111,38.106459691990104,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,28.745256955581208,30.173631649778685,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.55516071255295,0.59786903208540765,92.446259220201625,0.99065264709304168,0.37518311402630411,0.99432211503447321,null,4.1666666666666687,null,0,38.106459691990104,null,38.106459691990104,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":222.67212107959861},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,10.15283390141308,38.069430540851457,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,28.555865342104745,30.003984757756839,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,424.99121978115397,402.37309324156428,0.5976655314667273,92.370012070926748,0.99046767958705562,0.37513930472278634,0.99420601023736632,null,4.2500000000000018,null,0,38.069430540851457,null,38.069430540851457,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":222.62589216320364},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,10.143274409543512,38.032431739250299,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,28.367717356877726,29.835291680917287,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.19112492617955,0.59746210057257998,92.29382782049862,0.99028278915086387,0.3750954573809871,0.99408980463000673,null,4.3333333333333348,null,0,38.032431739250299,null,38.032431739250299,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":222.57967606584378},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,10.133722751880141,37.995463258951226,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,28.180804854279458,29.667547056571745,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.00925567857041,0.59725873935440166,92.217706406342188,0.99009797575235359,0.37505157198084765,0.99397349815923441,null,4.4166666666666679,null,0,37.995463258951226,null,37.995463258951226,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":222.53347278351728},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,10.124178921139123,37.958525071763049,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,27.995119741955879,29.500745552182853,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.82748541104866,0.59705544776371455,92.141647765977723,0.98991323935942632,0.37500764850231427,0.9938570907719021,null,4.5000000000000009,null,0,37.958525071763049,null,37.958525071763049,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":222.48728231222373},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,10.114642910047873,37.92161714953815,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,27.810653980471059,29.334881865194685,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,424.33082801706951,401.64581403606559,0.59685222575212793,92.065651837019743,0.98972857993999597,0.37496368692533744,0.99374058241487417,null,4.5833333333333339,null,0,37.92161714953815,null,37.92161714953815,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":222.44110464796401},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,10.105114711345125,37.884739464172718,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,27.627399582961637,29.169950722864165,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.46424146621206,0.59664907327133732,91.989718557177298,0.9895439974619904,0.37491968722987246,0.99362397303502725,null,4.666666666666667,null,0,37.884739464172718,null,37.884739464172718,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":222.39493978674034},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,10.09559431778087,37.847891987606502,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,27.445348614793115,29.005946882093454,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.28276761421768,0.59644599027312428,91.913847864253682,0.9893594918933506,0.37487564939587886,0.99350726257924971,null,4.75,null,0,37.847891987606502,null,37.847891987606502,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":222.3487877245563},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,10.086081722116393,37.811074691822988,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,27.264493193218758,28.842865129263274,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.10139239295125,0.59624297670935666,91.838039696146438,0.98917506320203108,0.37483157340332129,0.99339045099444312,null,4.833333333333333,null,0,37.811074691822988,null,37.811074691822988,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":222.30264845741678},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,10.076576917124139,37.774287548848825,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,27.08482548704017,28.680700280067182,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.9201157154198,0.59604003253198812,91.762293990846615,0.9889907113559997,0.37478745923216855,0.99327353822752018,null,4.9166666666666661,null,0,37.774287548848825,null,37.774287548848825,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":222.25652198132795},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,10.067079895587792,37.737530530754192,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,26.90633771627072,28.519447179346731,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.73893749476861,0.59583715769305801,91.68661068643911,0.98880643632323739,0.37474330686239427,0.99315652422540635,null,4.9999999999999991,null,0,37.737530530754192,null,37.737530530754192,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":222.21040829229744},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,10.057590650302185,37.700803609652397,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,26.729022151800695,28.35910070092762,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.55785764428077,0.59563435214469096,91.610989721102158,0.98862223807173877,0.37469911627397684,0.99303940893503972,null,5.0833333333333321,null,0,37.700803609652397,null,37.700803609652397,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":222.16430738633414},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,10.048109174073275,37.664106757699805,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,26.552871115064821,28.19965574745672,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.37687607737701,0.59543161583909754,91.535431033106931,0.98843811656951164,0.37465488744689923,0.99292219230337064,null,5.1666666666666652,null,0,37.664106757699805,null,37.664106757699805,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":222.11821925944821},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,10.038635459718193,37.627439947096036,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,26.377876977712155,28.041107250240039,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.19599270761529,0.59522894872857268,91.459934560818169,0.98825407178457703,0.37461062036114906,0.99280487427736153,null,5.2499999999999982,null,0,37.627439947096036,null,37.627439947096036,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":222.07214390765122},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,10.029169500065127,37.590803150083495,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,26.204032161277702,27.883450169081581,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":400.01520744869055},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.59502635076549659},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":91.38450024269298},0.98807010368496972,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37456631499671889},0.99268745480398801,null,5.3333333333333313,null,0,37.590803150083495,null,37.590803150083495,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":222.02608132695602},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},{"$f":"IF((F127+G127)=0,0,B127)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,218.98679363072884,10.019711287953287,37.554196338947264,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,26.031329136856364,27.726679492123129,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":422.68465694775966},399.83452021443435,0.59482382190233507,91.309128017280784,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.98788621223873696},0.37452197133360565,{"$f":"V128/V$59","v":0.99256993383023751},null,{"$f":"B128","v":5.4166666666666643},null,{"$f":"IF(AA127>0,AA127,IF(K128=0,0,B128))","v":0},{"$f":"IF(AA127>0,AB127,E128)","v":37.554196338947264},null,{"$f":"IF(B128<=AD$59,E128,AD127)","v":37.554196338947264},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":221.98003151337682},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},0,{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},0]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":218.8955491333827},{"$f":"V129*T129/3.413","v":10.010260816233012},{"$f":"D129*F$23/1000000-F$32/1000","v":37.517619486015484},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":25.859760424779441},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":27.570790235684914},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.65393091881481,0.5946213620916373,91.233817823224058,0.98770239741394028,0.37447758935181141,0.99245231130311073,null,5.4999999999999973,null,0,37.517619486015484,null,37.517619486015484,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":221.93399446292915},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG129=8,$AH129,0)","v":0}]
[null,5.5833333333333304,218.80434265457714,10.00081807776561,37.481072563658735,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,25.689318594292498,27.415777444107189,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.47343947593589,0.5944189712860376,91.158569599257021,0.98751865917865389,0.37443316903134277,0.99233458716962053,null,5.5833333333333304,null,0,37.481072563658735,null,37.481072563658735,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":221.88797017162986},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,9.9913830654233777,37.444555544290161,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,25.519996263235846,27.261636189592679,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.29304580003753,0.59421664943825447,91.083383284205865,0.98733499750096543,0.37438871035221127,0.99221676137679304,null,5.6666666666666634,null,0,37.444555544290161,null,37.444555544290161,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":221.84195863549712},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,9.9819557720895844,37.408068400365359,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,25.351786097727018,27.108361572049962,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.11274980549513,0.59401439650109078,91.008258816988587,0.98715141234897608,0.37434421329443318,0.99209883387166642,null,5.7499999999999964,null,0,37.408068400365359,null,37.408068400365359,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":221.79595985055047},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,9.9725361906584347,37.371611104382239,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,25.184680811845208,26.955948718937645,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,421.864140520295,398.93255140681913,0.59381221242743298,90.93319613661464,0.98696790369080023,0.37429967783802981,0.9919808046012929,null,5.8333333333333295,null,0,37.371611104382239,null,37.371611104382239,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":221.74997381281068},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,9.963124314035058,37.335183628881012,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,25.018673167317932,26.804392785109521,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.752450518655,0.59361009717025115,90.858195182185057,0.98678447149456505,0.37425510396302686,0.9918626735127356,null,5.9166666666666625,null,0,37.335183628881012,null,37.335183628881012,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":221.70400051829995},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,9.9537201351354518,37.298785946443935,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,24.853755973209537,26.653688952660502,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,421.53641238446068,398.57244705578285,0.59340805068259972,90.783255892891646,0.98660111572841169,0.37421049164945536,0.99174444055307243,null,5.9999999999999956,null,0,37.298785946443935,null,37.298785946443935,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":221.65803996304174},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,9.9443236468865361,37.26241802969556,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,24.689922085612089,26.503832430773478,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.39254093311712,0.59320607291761551,90.708378208017734,0.98641783636049429,0.37416584087735111,0.99162610566939347,null,6.0833333333333286,null,0,37.26241802969556,null,37.26241802969556,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":221.61209214306089},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,9.9349348422259922,37.226079851302067,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,24.527164407337697,26.354818455567035,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.21273206570623,0.59300416382851961,90.63356206693669,0.98623463335898021,0.37412115162675474,0.9915076688088017,null,6.1666666666666616,null,0,37.226079851302067,null,37.226079851302067,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":221.56615705438352},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,9.925553714102378,37.189771383971745,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,24.365475887613549,26.206642289943968,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.0330203687322,0.59280232336861516,90.558807409112944,0.98605150669204999,0.37407642387771195,0.99138912991841377,null,6.2499999999999947,null,0,37.189771383971745,null,37.189771383971745,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":221.52023469303703},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,9.9161802554750142,37.153492600454548,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,24.20484952177841,26.059299223440739,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.85340575751076,0.59260055149128921,90.484114174101023,0.98586845632789777,0.37403165761027318,0.99127048894535874,null,6.3333333333333277,null,0,37.153492600454548,null,37.153492600454548,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":221.47432505505026},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,9.906814459313992,37.117243473542096,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,24.045278350981331,25.912784572077697,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.67388814749057,0.59239884815001076,90.409482301545609,0.98568548223473063,0.37398685280449406,0.99115174583677934,null,6.4166666666666607,null,0,37.117243473542096,null,37.117243473542096,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":221.42842813645328},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,9.8974563186001632,37.081023976067669,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,23.886755461882359,25.767093678210209,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.49446745425342,0.59219721329833186,90.334911731181535,0.98550258438076876,0.3739420094404351,0.99103290053983117,null,6.4999999999999938,null,0,37.081023976067669,null,37.081023976067669,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":221.3825439332775},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,9.8881058263250523,37.044834080905837,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,23.729273986354944,25.622221910380553,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.31514359351337,0.59199564688988682,90.260402402832881,0.98531976273424626,0.3738971274981619,0.99091395300168372,null,6.5833333333333268,null,0,37.044834080905837,null,37.044834080905837,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":221.33667244155566},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,9.8787629754909094,37.008673760972712,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,23.572827101190725,25.478164663170737,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.13591648111691,0.5917941488783921,90.185954256413652,0.98513701726340963,0.3738522069577449,0.99079490316951879,null,6.6666666666666599,null,0,37.008673760972712,null,37.008673760972712,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":221.29081365732185},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,9.8694277591106712,36.972542989225751,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,23.417408027805905,25.334917357056042,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.95678603304259,0.591592719217646,90.111567231927324,0.98495434793651948,0.37380724779925983,0.99067575099053273,null,6.7499999999999929,null,0,36.972542989225751,null,36.972542989225751,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":221.2449675766114},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,9.8601001702078861,36.936441738663476,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,23.263010031949555,25.192475438259489,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.77775216540078,0.5913913578615293,90.037241269466222,0.98477175472184852,0.37376225000278734,0.99055649641193433,null,6.8333333333333259,null,0,36.936441738663476,null,36.936441738663476,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":221.19913419546106},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,9.8507802018167272,36.900369982325543,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,23.109626423413992,25.050834378607032,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.598814794433,0.59119006476400393,89.962976309211626,0.98458923758768402,0.37371721354841325,0.99043713938094669,null,6.916666666666659,null,0,36.900369982325543,null,36.900369982325543,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":221.15331350990883},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,9.8414678469819563,36.86432769329258,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,22.957250555746946,24.909989675383652,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.41997383651199,0.59098883987911355,89.888772291433611,0.9844067965023251,0.37367213841622837,0.99031767984480557,null,6.999999999999992,null,0,36.86432769329258,null,36.86432769329258,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":221.10750551599409},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,9.8321630987589206,36.828314844686176,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,22.805875825965657,24.769936851190174,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,419.41282493580445,396.24122920814153,0.5907876831609834,89.81462915649081,0.98422443143408522,0.37362702458632885,0.9901981177507615,null,7.083333333333325,null,0,36.828314844686176,null,36.828314844686176,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":221.06171020975742},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,9.8228659502135258,36.792331409668826,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,22.655495674272867,24.630671453800971,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.06258082595593,0.59058659456381968,89.740546844830362,0.98404214235129051,0.37358187203881571,0.99007845304607722,null,7.1666666666666581,null,0,36.792331409668826,null,36.792331409668826,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":221.01592758724087},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,9.8135763944221726,36.75637736144359,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,22.506103583774458,24.492189056022404,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.88402860671971,0.59038557404190961,89.666525296987345,0.98385992922228016,0.37353668075379531,0.98995868567803025,null,7.2499999999999911,null,0,36.75637736144359,null,36.75637736144359,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":220.9701576444877},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,9.8042944244717916,36.720452673254321,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,22.357693080199269,24.354485255552092,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.70557246732744,0.59018462154962126,89.592564453585055,0.98367779201540695,0.37349145071137918,0.9898388155939114,null,7.3333333333333242,null,0,36.720452673254321,null,36.720452673254321,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":220.92440037754253},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,9.7950200334597746,36.684557318385352,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,22.210257731620469,24.217555674838973,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.52721232480354,0.5899837370414035,89.518664255334386,0.98349573069903673,0.3734461818916841,0.98971884274102551,null,7.4166666666666572,null,0,36.684557318385352,null,36.684557318385352,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":220.87865578245135},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,9.785753214493921,36.648691270161294,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,22.063791148178758,24.081395960944121,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.34894809630168,0.58978292047178615,89.444824643033542,0.98331374524154813,0.37340087427483187,0.98959876706669092,null,7.4999999999999902,null,0,36.648691270161294,null,36.648691270161294,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":220.8329238552613},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,9.776493960692541,36.612854501947432,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,21.918286981807778,23.946001785402387,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.17077969910497,0.58958217179537864,89.371045557568721,0.98313183561133366,0.37335552784094977,0.98947858851824011,null,7.5833333333333233,null,0,36.612854501947432,null,36.612854501947432,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":220.78720459202103},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,9.7672422651842847,36.577046987149075,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,21.773738925960682,23.811368844084804,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,418.27411129559977,394.99270705062514,0.58938149096687098,89.297326939912864,0.98295000177679837,0.37331014257017014,0.9893583070430193,null,7.6666666666666563,null,0,36.577046987149075,null,36.577046987149075,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":220.74149798878037},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,9.7579981211082334,36.541268699211912,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,21.630140715339081,23.677492857061722,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.8147300684027,0.58918087794103291,89.223668731126224,0.98276824370636073,0.37326471844263087,0.98923792258838938,null,7.7499999999999893,null,0,36.541268699211912,null,36.541268699211912,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":220.69580404159052},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,9.7487615216137673,36.505519611621494,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,21.487486125623239,23.544369568466813,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.63684867010664,0.58898033267271499,89.150070872355514,0.98258656136845257,0.37321925543847484,0.98911743510172412,null,7.8333333333333224,null,0,36.505519611621494,null,36.505519611621494,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":220.650122746504},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,9.7395324598606496,36.469799697903539,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,21.345768973204546,23.411994746361717,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.45906277353367,0.58877985511684605,89.076533304834413,0.98240495473151845,0.37317375353785037,0.98899684453041226,null,7.9166666666666554,null,0,36.469799697903539,null,36.469799697903539,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":220.60445409957467},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,9.7303109290189198,36.434108931623562,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,21.204983114919308,23.280364182601545,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.28137229660854,0.58857944522843553,89.003055969882723,0.98222342376401639,0.37312821272091129,0.98887615082185665,null,7.9999999999999885,null,0,36.434108931623562,null,36.434108931623562,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":220.5587980968576},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,9.7210969222689165,36.398447286386919,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,21.065122447784542,23.1494736927011,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,417.46277585090297,394.10377715738349,0.58837910296257212,88.929638808906645,0.98204196843441749,0.37308263296781652,0.98875535392347402,null,8.0833333333333215,null,0,36.398447286386919,null,36.398447286386919,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":220.51315473440923},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,9.7118904328012619,36.362814735838782,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,20.926180908735461,23.019319115701848,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.92627727403794,0.58817882827442303,88.856281763398613,0.98186058871120585,0.37303701425873048,0.98863445378269532,null,8.1666666666666554,null,0,36.362814735838782,null,36.362814735838782,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":220.4675240082874},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,9.7026914538167688,36.327211253663755,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,20.788152474364423,22.889896314039628,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.7488725648783,0.5879786211192356,88.782984774936438,0.98167928456287901,0.37299135657382315,0.98851345034696647,null,8.2499999999999893,null,0,36.327211253663755,null,36.327211253663755,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":220.42190591455113},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,9.6934999785265159,36.29163681358618,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,20.651031160662058,22.76120117341317,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.5715629483376,0.58777848145233491,88.709747785184106,0.98149805595794726,0.37294565989326955,0.98839234356374661,null,8.3333333333333233,null,0,36.29163681358618,null,36.29163681358618,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":220.37630044926081},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.6843160001517585,36.256091389369786,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,20.514811022759641,22.633229602653245,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.39434834297549,0.58757840922912541,88.636570735890928,0.98131690286493412,0.37289992419725043,0.98827113338051031,null,8.4166666666666572,null,0,36.256091389369786,null,36.256091389369786,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":220.33070760847815},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.6751395119239127,36.220574954817629,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,20.379486154673341,22.505977533592635,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.21722866747757,0.58737840440509015,88.563453568891362,0.98113582525237653,0.37285414946595197,0.98814981974474625,null,8.4999999999999911,null,0,36.220574954817629,null,36.220574954817629,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":220.28512738826615},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.6659705070845661,36.185087483772115,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,20.245050689050199,22.379440920936808,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.04020384065547,0.58717846693579012,88.490396226105247,0.98095482308882409,0.37280833567956578,0.98802840260395763,null,8.583333333333325,null,0,36.185087483772115,null,36.185087483772115,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":220.23955978468911},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.6568089788853761,36.149628950114668,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,20.111498796915566,22.253615742135324,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,416.32974274924379,392.8632737814462,0.58697859677686526,88.417398649536892,0.98077389634283985,0.37276248281828883,0.98790688190566178,null,8.666666666666659,null,0,36.149628950114668,null,36.149628950114668,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":220.1940047938127},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.6476549205881739,36.11419932776603,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,19.978824687422506,22.128497997253945,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.68643840891224,0.58677879388403265,88.344460781275927,0.98059304498299971,0.37271659086232389,0.98778525759739155,null,8.7499999999999929,null,0,36.11419932776603,null,36.11419932776603,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":220.1484624117038},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.6385083254648229,36.078798590685821,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,19.847022607602486,22.004083708847482,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.50969764224129,0.58657905821308809,88.271582563496167,0.98041226897789291,0.37267065979187902,0.98766352962669357,null,8.8333333333333268,null,0,36.078798590685821,null,36.078798590685821,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":220.10293263443074},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.6293691867972484,36.043426712872574,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,19.716086842117896,21.880368921833369,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.33305140074549,0.58637938971990444,88.198763938455841,0.98023156829612157,0.37262468958716788,0.98754169794112967,null,8.9166666666666607,null,0,36.043426712872574,null,36.043426712872574,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":220.05741545806302},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.6202374978774188,36.008083668363717,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,19.586011713016216,21.757349703365922,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.15649960386173,0.5861797883604325,88.126004848497473,0.98005094290630079,0.37257868022840979,0.98741976248827634,null,8.9999999999999947,null,0,36.008083668363717,null,36.008083668363717,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":220.0119108786715},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.6111132520073177,35.972769431235406,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,19.456791579485653,21.635022142711296,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,415.52245469811817,391.98004217115124,0.58598025409070065,88.053305236047549,0.97987039277705934,0.37253263169582967,0.98729772321572506,null,9.0833333333333286,null,0,35.972769431235406,null,35.972769431235406,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":219.96641889232839},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.6019964424989013,35.937483975602433,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,19.328420837612462,21.513382351123209,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.80367902229909,0.58578078686681423,87.980665043616341,0.97968991787703841,0.37248654396965797,0.98717558007108186,null,9.1666666666666625,null,0,35.937483975602433,null,35.937483975602433,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":219.92093949510712},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.5928870626740874,35.90222727561811,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,19.200893920139805,21.392426461719268,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.62741007711406,0.58558138664495585,87.908084213797679,0.9795095181748924,0.3724404170301307,0.98705333300196774,null,9.2499999999999964,null,0,35.90222727561811,null,35.90222727561811,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":219.87547268308253},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.5837851058647612,35.866999305474359,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,19.074205296228318,21.272150629358094,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.45123525552845,0.58538205338138471,87.835562689269068,0.97932919363928883,0.37239425085748973,0.98693098195601903,null,9.3333333333333304,null,0,35.866999305474359,null,35.866999305474359,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":219.83001845233068},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.5746905654127108,35.831800039401415,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,18.948349471218023,21.152551030517042,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.27515447759782,0.5851827870324372,87.763100412791118,0.97914894423890864,0.37234804543198241,0.98680852688088661,null,9.4166666666666643,null,0,35.831800039401415,null,35.831800039401415,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":219.78457679892898},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.5656034346696153,35.796629451667783,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,18.823320986391941,21.033623863170675,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.0991676635004,0.58498358755452606,87.690697327207488,0.97896876994244508,0.37230180073386188,0.98668596772423678,null,9.4999999999999982,null,0,35.796629451667783,null,35.796629451667783,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":219.73914771895613},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.5565237069970586,35.761487516580324,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,18.699114418741313,20.915365346669905,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.92327473353754,0.58478445490414077,87.618353375444997,0.97878867071860509,0.37225551674338697,0.98656330443375084,null,9.5833333333333321,null,0,35.761487516580324,null,35.761487516580324,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":219.69373120849218},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.5474513757664408,35.726374208483882,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,18.575724380732101,20.797771721621789,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.74747560813239,0.58458538903784663,87.546068500512831,0.97860864653610857,0.37220919344082232,0.98644053695712541,null,9.6666666666666661,null,0,35.726374208483882,null,35.726374208483882,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":219.64832726361837},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.5383864343590101,35.691289501761403,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,18.453145520073306,20.680839249770031,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.57177020783075,0.58438638991228553,87.473842645502941,0.97842869736368787,0.37216283080643808,0.98631766524207198,null,9.75,null,0,35.691289501761403,null,35.691289501761403,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":219.60293588041736},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,9.529328876165847,35.656233370833924,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,18.331372519486688,20.564564213876139,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.39615845330007,0.58418745748417489,87.401675753589814,0.9782488231700891,0.37211642882051038,0.98619468923631759,null,9.8333333333333339,null,0,35.656233370833924,null,35.656233370833924,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":219.55755705497307},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,9.5202786945877804,35.621205790160175,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,18.210400096477834,20.448942917601272,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.22064026532951,0.58398859171030837,87.32956776802979,0.97806902392407091,0.37206998746332104,0.98607160888760459,null,9.9166666666666679,null,0,35.621205790160175,null,35.621205790160175,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":219.51219078337073},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,9.5112358830354164,35.586206734236747,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,18.090223003108967,20.3339716853887,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.04521556482939,0.58378979254755525,87.257518632161293,0.9778892995944054,0.37202350671515788,0.98594842414369122,null,10.000000000000002,null,0,35.586206734236747,null,35.586206734236747,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":219.46683706169685},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,9.5022004349291169,35.551236177597978,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,17.970836025773149,20.219646862346995,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.86988427283126,0.58359105995285987,87.185528289404772,0.9777096501498771,0.37197698655631423,0.98582513495235002,null,10.083333333333336,null,0,35.551236177597978,null,35.551236177597978,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":219.42149588603928},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,9.4931723436989532,35.516294094815805,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,17.852233984969889,20.105964814133827,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.69464631048754,0.58339239388324238,87.113596683262188,0.97753007555928395,0.37193042696708939,0.98570174126136978,null,10.16666666666667,null,0,35.516294094815805,null,35.516294094815805,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":219.37616725248716},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,9.484151602784701,35.4813804604997,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,17.734411735082301,19.992921926840431,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.51950159907125,0.58319379429579798,87.041723757316959,0.97735057579143714,0.37188382792778873,0.98557824301855501,null,10.250000000000004,null,0,35.4813804604997,null,35.4813804604997,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":219.33085115713092},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,9.4751382056358135,35.446495249296611,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,17.617364164155681,19.880514606876712,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.3444500599756,0.58299526114769673,86.96990945523396,0.97717115081516015,0.37183718941872318,0.98545464017172524,null,10.333333333333337,null,0,35.446495249296611,null,35.446495249296611,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":219.28554759606226},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,9.466132145711402,35.411638435890843,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,17.501086193677551,19.768739280857034,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.16949161471393,0.5827967943961837,86.898153720759069,0.97699180059928981,0.37179051142020975,0.98533093266871596,null,10.416666666666671,null,0,35.411638435890843,null,35.411638435890843,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":219.24025656537427},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,9.4571334164801861,35.376809995003917,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,17.385572778359084,19.657592395486603,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,412.79022416702196,388.99462618491924,0.58259839399857882,86.826456497718937,0.97681252511267624,0.3717437939125714,0.98520712045737835,null,10.500000000000005,null,0,35.376809995003917,null,35.376809995003917,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":219.19497806116124},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,9.4481420114205452,35.342009901394732,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,17.270818905918123,19.547070417448499,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.8198536923444,0.58240005991227617,86.754817730021443,0.97663332432418193,0.37169703687613692,0.98508320348557932,null,10.583333333333339,null,0,35.342009901394732,null,35.342009901394732,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":219.14971207951882},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,9.4391579240204067,35.307238129859108,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,17.156819596863315,19.437169833291378,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":388.64517405886124},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.58220179209474476},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":86.683237361654619},0.97645419820268298,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37165024029124127},0.98495918170120189,null,10.666666666666673,null,0,35.307238129859108,null,35.307238129859108,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":219.10445861654395},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},{"$f":"IF((F191+G191)=0,0,B191)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,213.22313534936194,9.4301811477772883,35.272494655230041,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,17.043569904280016,19.327887149317775,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":412.31007204129924},388.47058720646083,0.58200359050352746,86.611715336687212,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.97627514671706794},0.37160340413822507,{"$f":"V192/V$59","v":0.98483505505214408},null,{"$f":"B192","v":10.750000000000007},null,{"$f":"IF(AA191>0,AA191,IF(K192=0,0,B192))","v":0},{"$f":"IF(AA191>0,AB191,E192)","v":35.272494655230041},null,{"$f":"IF(B192<=AD$59,E192,AD191)","v":35.272494655230041},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":219.05921766833487},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},0,{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},0]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":213.13429237629973},{"$f":"V193*T193/3.413","v":9.4212116761982578},{"$f":"D193*F$23/1000000-F$32/1000","v":35.237779452377453},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":16.931064913617313},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":19.21921889147302},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.29609305725285,0.58180545509624115,86.540251599268117,0.9760961698362387,0.37155652839743525,0.98471082348632089,null,10.833333333333341,null,0,35.237779452377453,null,35.237779452377453,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":219.01398923099109},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG193=8,$AH193,0)","v":0}]
[null,10.916666666666675,213.04548642114295,9.4122495027999076,35.203092496208122,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,16.81929974247657,19.111161605234823,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.12169153346571,0.58160738583057692,86.468846093626382,0.97591726752910957,0.37150961304922447,0.98458648695166207,null,10.916666666666675,null,0,35.203092496208122,null,35.203092496208122,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":218.96877330061346},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,9.4032946211082944,35.16843376166549,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,16.708269540401258,19.00371185550345,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,411.8305198556892,387.94738255744579,0.58140938266429976,86.397498764070576,0.9757384397646085,0.37146265807395168,0.98446204539611448,null,11.000000000000009,null,0,35.16843376166549,null,35.16843376166549,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":218.92356987330407},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,9.3943470246590337,35.133803223729963,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,16.597969488668411,18.896866226492509,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.77316605165782,0.58121144555524784,86.326209554989589,0.97555968651167613,0.3714156634519819,0.98433749876764076,null,11.083333333333343,null,0,35.133803223729963,null,35.133803223729963,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":218.87837894516642},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,9.3854067069971627,35.099200857418431,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,16.488394800081089,18.790621321620392,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.59904193868419,0.58101357446133306,86.254978410851663,0.97538100773926562,0.37136862916368601,0.98421284701421929,null,11.166666666666677,null,0,35.099200857418431,null,35.099200857418431,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":218.83320051230515},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,9.3764736616771405,35.064626637784244,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,16.379540718762364,18.684973763402262,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.42501014122462,0.58081576934054069,86.183805276204112,0.97520240341634379,0.37132155518944115,0.9840880900838449,null,11.250000000000011,null,0,35.064626637784244,null,35.064626637784244,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":218.78803457082634},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,9.3675478822628726,35.030080539917314,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,16.271402519950783,18.579920193342712,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.2510705820963,0.58061803015092905,86.112690095673827,0.97502387351188957,0.3712744415096304,0.98396322792452817,null,11.333333333333345,null,0,35.030080539917314,null,35.030080539917314,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":218.74288111683725},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,9.3586293623276902,34.995562538944043,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,16.163975509797002,18.475457271828997,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.07722318423339,0.58042035685062932,86.041632813966828,0.97484541799489566,0.37122728810464339,0.98383826048429723,null,11.416666666666679,null,0,34.995562538944043,null,34.995562538944043,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":218.69774014644651},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,9.3497180954542305,34.961072610026825,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,16.057255025161631,18.37158167802485,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.90346787068682,0.58022274939784613,85.970633375867521,0.97466703683436717,0.37118009495487542,0.98371318771119487,null,11.500000000000012,null,0,34.961072610026825,null,34.961072610026825,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":218.65261165576402},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,9.3408140752345492,34.926610728364537,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,15.951236433414799,18.268290109764941,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.72980456462392,0.58002520775085609,85.899691726239439,0.97448872999932246,0.37113286204072832,0.98358800955328163,null,11.583333333333346,null,0,34.926610728364537,null,34.926610728364537,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":218.60749564090096},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,9.3319172952700065,34.892176869192049,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,15.845915132236602,18.165579283449876,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.55623318932834,0.57982773186800862,85.8288078100245,0.97431049745879206,0.37108558934260982,0.98346272595863327,null,11.66666666666668,null,0,34.892176869192049,null,34.892176869192049,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":218.56239209796988},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,9.3230277491713203,34.85777100778045,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,15.741286549419183,18.063445933941836,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.3827536682,0.57963032170772577,85.757981572243239,0.97413233918182041,0.37103827684093416,0.98333733687534308,null,11.750000000000014,null,0,34.85777100778045,null,34.85777100778045,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":218.51730102308449},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,9.3141454305584261,34.823393119436517,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,15.637346142669752,17.961886814460755,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.20936592475408,0.57943297722850184,85.687212957993779,0.97395425513746414,0.37099092451612165,0.98321184225152036,null,11.833333333333348,null,0,34.823393119436517,null,34.823393119436517,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":218.47222241235988},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,9.305270333060621,34.789043179503253,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,15.534089399415388,17.860898696481133,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.03606988262175,0.57923569838890265,85.616501912453032,0.9737762452947929,0.37094353234859884,0.98308624203529082,null,11.916666666666682,null,0,34.789043179503253,null,34.789043179503253,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":218.42715626191247},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,9.2964024503163802,34.754721163359171,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,15.431511836608525,17.760478369629379,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.86286546554919,0.57903848514756673,85.545848380875157,0.9735983096228894,0.3708961003187986,0.98296053617479728,null,12.000000000000016,null,0,34.754721163359171,null,34.754721163359171,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":218.38210256785987},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,9.2875417759734766,34.720427046418791,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,15.329609000534298,17.660622641581774,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.68975259739778,0.57884133746320376,85.475252308592474,0.97342044809084938,0.37084862840716021,0.9828347246181991,null,12.08333333333335,null,0,34.720427046418791,null,34.720427046418791,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":218.33706132632105},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,9.2786883036888543,34.686160804132122,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,15.228376466618649,17.561328337962973,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.51673120214355,0.5786442552945954,85.404713641014609,0.97324266066778076,0.37080111659412901,0.98270880731367183,null,12.166666666666684,null,0,34.686160804132122,null,34.686160804132122,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":218.29203253341626},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,9.2698420271286572,34.651922411984771,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,15.127809839237987,17.462592302245092,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.34380120387721,0.57844723860059488,85.334232323628498,0.97306494732280524,0.37075356486015698,0.98258278420940892,null,12.250000000000018,null,0,34.651922411984771,null,34.651922411984771,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":218.247016185267},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,9.2610029399681935,34.617711845497816,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,15.027904751529993,17.364411395647384,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.17096252680352,0.57825028734012662,85.263808301998324,0.97288730802505696,0.3707059731857022,0.98245665525361969,null,12.333333333333352,null,0,34.617711845497816,null,34.617711845497816,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":218.20201227799615},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,9.2521710358919407,34.583529080227834,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,14.928656865205713,17.266782497036434,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,409.12435354038416,384.99821509524156,0.5780534014721862,85.193441521765408,0.9727097427436826,0.37065834155122918,0.98233042039453045,null,12.416666666666686,null,0,34.583529080227834,null,34.583529080227834,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":218.1570208077278},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,9.2433463085934857,34.549374091766651,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,14.830061870362766,17.169702502826954,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.82555883362409,0.57785658095584036,85.123131928647751,0.97253225144784206,0.37061066993720893,0.98220407958038491,null,12.50000000000002,null,0,34.549374091766651,null,34.549374091766651,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":218.11204177058735},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,9.2345287517755494,34.515246855741452,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,14.732115485299923,17.073168326883113,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.65299366649742,0.57765982575022645,85.052879468440324,0.9723548341067082,0.37056295832411873,0.98207763275944349,null,12.583333333333353,null,0,34.515246855741452,null,34.515246855741452,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":218.06707516270149},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,9.2257183591499317,34.481147347814542,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,14.634813456332761,16.977176900420439,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,408.64878184390233,384.48051951852148,0.57746313581455311,84.982684087014491,0.97217749068946646,0.37051520669244242,0.98195107987998365,null,12.666666666666687,null,0,34.481147347814542,null,34.481147347814542,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":218.0221209801982},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,9.2169151244374774,34.447075543683255,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,14.538151557610565,16.881725171908247,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.3081363144687,0.57726651110809912,84.912545730317788,0.97200022116531537,0.37046741502267028,0.9818244208903002,null,12.750000000000021,null,0,34.447075543683255,null,34.447075543683255,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":217.97717921920676},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,9.2081190413681195,34.413031419080099,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,14.442125590934538,16.786810106972659,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.13584397922489,0.5770699515902139,84.842464344374321,0.97182302550346578,0.37041958329529889,0.9816976557387046,null,12.833333333333355,null,0,34.413031419080099,null,34.413031419080099,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":217.93224987585771},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,9.1993301036807971,34.379014949772419,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,14.346731385576991,16.692428688300115,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,408.17380436438185,383.96364243778822,0.57687345722031702,84.772439875284022,0.97164590367314208,0.37037171149083159,0.98157078437352607,null,12.916666666666689,null,0,34.379014949772419,null,34.379014949772419,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":217.8873329462829},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,9.190548305123464,34.345026111562468,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,14.251964798101897,16.598577915541469,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.79153161526926,0.57667702795789832,84.702472269222767,0.9714688556435811,0.37032379958977801,0.98144380674311071,null,13.000000000000023,null,0,34.345026111562468,null,34.345026111562468,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":217.84242842661544},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,9.1817736394530733,34.311064880287326,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,14.157821712186527,16.505254805216605,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,407.85748246521638,383.61951143689083,0.57648066376251772,84.632561472442262,0.97129188138403244,0.37027584757265442,0.98131672279582205,null,13.083333333333357,null,0,34.311064880287326,null,34.311064880287326,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":217.79753631298979},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,9.1730061004355186,34.277131231818665,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,14.064298038444216,16.412456390619592,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.44758182798745,0.57628436459380494,84.56270743126953,0.97111498086375836,0.37022785541998354,0.98118953248004093,null,13.166666666666691,null,0,34.277131231818665,null,34.277131231818665,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":217.75265660154162},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,9.1642456818456903,34.243225142062997,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,13.97138971424847,16.320179721724376,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.27574271400539,0.57608813041145901,84.492910092107365,0.97093815405203465,0.37017982311229486,0.98106223574416584,null,13.250000000000025,null,0,34.243225142062997,null,34.243225142062997,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":217.70778928840792},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,9.1554923774673522,34.209346586961161,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,13.879092703557923,16.228421865091008,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.1039940205024,0.57589196117524943,84.42316940143337,0.970761400918149,0.37013175063012427,0.9809348325366124,null,13.333333333333359,null,0,34.209346586961161,null,34.209346586961161,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":217.66293436972697},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,9.1467461810932154,34.17549554248864,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,13.787402996742738,16.13717990377236,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.93233567314718,0.57569585684501412,84.353485305800518,0.97058472143140251,0.37008363795401428,0.98080732280581384,null,13.416666666666693,null,0,34.17549554248864,null,34.17549554248864,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":217.61809184163832},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,9.1380070865248779,34.141671984655304,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,13.69631661041198,16.046450937221444,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.76076759771973,0.57549981738066092,84.283857751836706,0.97040811556110895,0.37003548506451417,0.98067970650022129,null,13.500000000000027,null,0,34.141671984655304,null,34.141671984655304,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":217.57326170028281},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,9.1292750875727897,34.10787588950528,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,13.605829587242091,15.956232081199165,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.58928972011034,0.5753038427421665,84.214286686244407,0.97023158327659453,0.36998729194217972,0.98055198356830287,null,13.583333333333361,null,0,34.10787588950528,null,34.10787588950528,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":217.52844394180258},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,9.1205501780562752,34.07410723311704,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,13.515937995806617,15.866520467682642,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.41790196632024,0.57510793288957684,84.144772055800956,0.97005512454719867,0.36993905856757342,0.98042415395854488,null,13.666666666666694,null,0,34.07410723311704,null,34.07410723311704,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":217.48363856234099},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,9.1118323518034607,34.040365991603139,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,13.426637930406912,15.777313244774055,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.24660426246044,0.57491208778300629,84.075313807357816,0.96987873934227353,0.36989078492126454,0.98029621761945118,null,13.750000000000028,null,0,34.040365991603139,null,34.040365991603139,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":217.43884555804277},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,9.1031216026513206,34.006652141110372,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,13.337925510904082,15.688607576609954,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.07539653475226,0.57471630738263813,84.00591188784108,0.96970242763118364,0.36984247098382894,0.98016817449954352,null,13.833333333333362,null,0,34.006652141110372,null,34.006652141110372,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":217.3940649250539},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,9.0944179244455849,33.972965657819401,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,13.249796882551843,15.600400643271129,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.90427870952664,0.57452059164872427,83.936566244250685,0.9695261893833067,0.36979411673584922,0.98004002454736117,null,13.916666666666696,null,0,33.972965657819401,null,33.972965657819401,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":217.34929665952166},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,9.0857213110407784,33.939306517944956,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,13.162248215830688,15.512689640692953,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.73325071322421,0.57432494054158501,83.867276823660688,0.9693500245680331,0.36974572215791485,0.97991176771146182,null,14.00000000000003,null,0,33.939306517944956,null,33.939306517944956,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":217.30454075759451},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,9.0770317563001779,33.905674697735627,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,13.075275706282984,15.425471780576258,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.56231247239481,0.57412935402160858,83.79804357321899,0.96917393315476597,0.36969728723062184,0.97978340394042018,null,14.083333333333364,null,0,33.905674697735627,null,33.905674697735627,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":217.25979721542231},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,9.0683492540957786,33.872070173473745,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,12.988875574349162,15.338744290298676,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.39146391369718,0.57393383204925164,83.728866440146987,0.96899791511292066,0.36964881193457322,0.97965493318283003,null,14.166666666666698,null,0,33.872070173473745,null,33.872070173473745,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":217.21506602915616},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,9.0596737983083209,33.838492921475492,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,12.903044065205092,15.252504412826514,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22070496389938,0.57373837458503885,83.659745371739859,0.96882197041192653,0.36960029625037871,0.97952635538730259,null,14.250000000000032,null,0,33.838492921475492,null,33.838492921475492,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":217.17034719494845},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,9.0510053828271957,33.804942918090518,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,12.817777448600307,15.166749406627098,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05003554987758,0.57354298158956252,83.590680315365717,0.96864609902122423,0.36955174015865483,0.97939767050246718,null,14.333333333333366,null,0,33.804942918090518,null,33.804942918090518,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":217.12564070895277},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,9.0423440015505108,33.771420139702251,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,12.73307201869757,15.081476545581635,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,405.33637653046407,380.87945559861663,0.57334765302348267,83.521671218466281,0.9684703009102682,0.36950314364002507,0.97926887847697142,null,14.4166666666667,null,0,33.771420139702251,null,33.771420139702251,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":217.08094656732408},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,9.0336896483850122,33.737924562727493,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,12.648924093913191,14.996683118898536,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.70896503720945,0.57315238884752695,83.452718028556092,0.96829457604852509,0.36945450667511959,0.97913997925948082,null,14.500000000000034,null,0,33.737924562727493,null,33.737924562727493,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":217.03626476621864},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,9.0250423172460899,33.704456163616555,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,12.565330016758622,14.912366431027246,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,405.02241866188456,380.53856379285691,0.57295718902249027,83.383820693222617,0.9681189244054742,0.3694058292445756,0.97901097279867955,null,14.583333333333368,null,0,33.704456163616555,null,33.704456163616555,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":216.99159530179386},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,9.0164020020577453,33.671014918853039,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,12.482286153682923,14.828523801572556,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.36825179286751,0.57276205350923493,83.314979160126029,0.96794334595060794,0.3693571113290372,0.97888185904326985,null,14.666666666666702,null,0,33.671014918853039,null,33.671014918853039,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":216.94693817020863},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,9.007768696752585,33.637600804953877,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,12.399788894916377,14.745152565209388,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.1980289646574,0.57256698226869029,83.246193376999088,0.96776784065343124,0.36930835290915531,0.97875263794197243,null,14.750000000000036,null,0,33.637600804953877,null,33.637600804953877,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":216.90229336762289},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,8.999142395271793,33.604213798469189,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,12.317834654315053,14.662250071598082,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.02789523574978,0.57237197526185279,83.177463291646973,0.96759240848346173,0.36925955396558796,0.97862330944352638,null,14.833333333333369,null,0,33.604213798469189,null,33.604213798469189,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":216.85766089019799},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,8.9905230915651391,33.570853875982323,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,12.236419869206435,14.579813685300111,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.85785053377492,0.57217703244978513,83.108788851947338,0.96741704941022966,0.36921071447899989,0.97849387349668882,null,14.916666666666703,null,0,33.570853875982323,null,33.570853875982323,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":216.81304073409657},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,8.981910779590887,33.537521014109508,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,12.155541000235948,14.497840785694342,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,404.23866791334774,379.68789478647,0.57198215379361772,83.040170005849461,0.96724176340327817,0.36916183443006312,0.97836433005023615,null,15.000000000000037,null,0,33.537521014109508,null,33.537521014109508,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":216.76843289548248},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,8.9733054533158665,33.504215189500123,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,12.075194531214677,14.41632876689369,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.51802792167865,0.57178733925454672,82.971606701375038,0.96706655043216294,0.36911291379945649,0.97823467905296291,null,15.083333333333371,null,0,33.504215189500123,null,33.504215189500123,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":216.72383737052084},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,8.9647071067153909,33.470936378836377,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,11.995376968967907,14.335275037662306,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.34824986735072,0.57159258879383468,82.903098886617329,0.96689141046645222,0.36906395256786584,0.97810492045368191,null,15.166666666666705,null,0,33.470936378836377,null,33.470936378836377,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":216.67925415537812},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,8.9561157337732809,33.437684558833411,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,11.916084843184748,14.254677021333181,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.17856055154249,0.57139790237281096,82.834646509741447,0.96671634347572732,0.36901495071598417,0.97797505420122532,null,15.250000000000039,null,0,33.437684558833411,null,33.437684558833411,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":216.63468324622204},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,8.9475313284818139,33.404459706239095,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,11.8373147062687,14.174532155726254,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.008959902416,0.57120327995287068,82.766249518983898,0.96654134942958181,0.36896590822451147,0.97784508024444361,null,15.333333333333373,null,0,33.404459706239095,null,33.404459706239095,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":216.5901246392215},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,8.9389538848417072,33.371261797833974,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,11.759063133189189,14.094837893066943,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.83944784823876,0.57100872149547488,82.697907862652471,0.96636642829762232,0.36891682507415491,0.97771499853220623,null,15.416666666666707,null,0,33.371261797833974,null,33.371261797833974,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":216.54557833054682},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,8.9303833968621351,33.338090810431311,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,11.681326721334147,14.015591699905169,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67002431738416,0.57081422696215067,82.629621489126464,0.96619158004946759,0.36886770124562851,0.97758480901340095,null,15.500000000000041,null,0,33.338090810431311,null,33.338090810431311,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":216.50104431636947},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,8.9218198585606601,33.304946720876849,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,11.604102090363426,13.936791057034803,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50068923833027,0.57061979631449045,82.561390346855887,0.96601680465474982,0.3688185367196537,0.97745451163693509,null,15.583333333333375,null,0,33.304946720876849,null,33.304946720876849,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":216.45652259286231},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,8.9132632639632412,33.271829506048796,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,11.527385882063282,13.858433459413598,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33144253966077,0.5704254295141532,82.49321438436175,0.96584210208311316,0.36876933147695901,0.97732410635173461,null,15.666666666666709,null,0,33.271829506048796,null,33.271829506048796,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":216.41201315619932},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,8.9047136071042221,33.23873914285786,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,11.451174760201777,13.780516416083534,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.16228415006356,0.57023112652286201,82.425093550235943,0.96566747230421446,0.36872008549827984,0.97719359310674414,null,15.750000000000043,null,0,33.23873914285786,null,33.23873914285786,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":216.3675160025559},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,8.8961708820263201,33.20567560824712,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,11.375465410385132,13.703037450091655,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,402.67605738208675,377.99321399833144,0.57003688730240598,82.357027793141015,0.96549291528772396,0.36867079876435921,0.97706297185092805,null,15.833333333333377,null,0,33.20567560824712,null,33.20567560824712,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":216.32303112810865},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,8.8876350827805375,33.172638879191744,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,11.300254539914908,13.625994098411311,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.82423201336138,0.5698427118146393,82.289017061809602,0.96531843100332348,0.36862147125594691,0.97693224253326894,null,15.91666666666671,null,0,33.172638879191744,null,33.172638879191744,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":216.27855852903545},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,8.8791062034262627,33.139628932699331,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,11.225538877646363,13.549383911863863,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":377.65533812415475},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.56964860002148121},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":82.221061305045168},0.96514401942070804,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36857210295380027},0.97680140510276914,null,16.000000000000043,null,0,33.139628932699331,null,33.139628932699331,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":216.23409820151548},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},{"$f":"IF((F255+G255)=0,0,B255)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,207.61117460296325,8.8705842380311477,33.106645745809509,0,0,1,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,11.151315173847479,13.473204455040829,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":402.20854269778158},377.48653225981661,0.56945455188491578,82.153160471721037,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.96496968050958554},0.36852269383868375,{"$f":"V256/V$59","v":0.97667045950845011},null,{"$f":"B256","v":16.083333333333375},null,{"$f":"IF(AA255>0,AA255,IF(K256=0,0,B256))","v":0},{"$f":"IF(AA255>0,AB255,E256)","v":33.106645745809509},null,{"$f":"IF(B256<=AD$59,E256,AD255)","v":33.106645745809509},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":216.18965014172912},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},0,{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},0]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":207.52466994687867},{"$f":"V257*T257/3.413","v":8.8620691806711402},{"$f":"D257*F$23/1000000-F$32/1000","v":33.073689295593951},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":11.077580200059039},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":13.397453306226451},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.31781434955559,0.5692605673669916,82.08531451078062,0.96479541423967596,0.36847324389136904,0.97653940569935238,null,16.166666666666707,null,0,33.073689295593951,null,33.073689295593951,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":216.14521434585808},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG257=8,$AH257,0)","v":0}]
[null,16.250000000000039,207.43820133440082,8.8535610254304675,33.040759559156427,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,11.004330748955649,13.322128057320729,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.14918432268411,0.56906664642982197,82.01752337123736,0.96462122058071209,0.36842375309263514,0.97640824362453582,null,16.250000000000039,null,0,33.040759559156427,null,33.040759559156427,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":216.10079081008533},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,8.8450597664015547,33.007856513632419,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,10.9315636342075,13.247226313762853,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98064210861747,0.56887278903558502,81.949787002173935,0.96444709950243968,0.36837422142326837,0.9762769732330796,null,16.333333333333371,null,0,33.007856513632419,null,33.007856513632419,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":216.05637953059511},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,8.8365653976851153,32.974980136189487,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,10.859275690343303,13.172745694455088,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.8121876368744,0.56867899514652276,81.882105352743224,0.96427305097461646,0.36832464886406224,0.97614559447408233,null,16.416666666666703,null,0,32.974980136189487,null,32.974980136189487,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":216.01198050357289},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,8.8280779133900626,32.942130404026912,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,10.787463772613863,13.098683831687076,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.64382083707613,0.56848526472494132,81.814478372167287,0.96409907496701297,0.36827503539581785,0.97601410729666238,null,16.500000000000036,null,0,32.942130404026912,null,32.942130404026912,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":215.96759372520549},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,8.8195973076334759,32.909307294375608,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,10.716124756856644,13.025038371060567,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.47554163894665,0.56829159773321147,81.746906009737359,0.96392517144941281,0.36822538099934338,0.97588251164995699,null,16.583333333333368,null,0,32.909307294375608,null,32.909307294375608,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":215.92321919168091},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,8.8111235745406304,32.876510784498187,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,10.645255539361258,12.951806971414582,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.30734997231229,0.56809799413376738,81.679388214813912,0.9637513403916117,0.36817568565545461,0.97575080748312337,null,16.6666666666667,null,0,32.876510784498187,null,32.876510784498187,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":215.87885689918843},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,8.8026567082449674,32.843740851688899,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,10.574853036735806,12.878987304750973,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.13924576710156,0.56790445388910704,81.61192493682654,0.96357758176341779,0.36812594934497456,0.97561899474533831,null,16.750000000000032,null,0,32.843740851688899,null,32.843740851688899,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":215.83450684391866},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,8.7941967028880565,32.810997473273403,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,10.504914185774028,12.806577056160435,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97122895334496,0.5677109769617924,81.54451612527356,0.96340389553465255,0.36807617204873377,0.97548707338579821,null,16.833333333333364,null,0,32.810997473273403,null,32.810997473273403,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":215.79016902206342},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,8.7857435526196035,32.778280626608897,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,10.435435943323435,12.734573923748899,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.80329946117467,0.56751756331444847,81.477161729722127,0.96323028167514924,0.3680263537475702,0.97535504335371925,null,16.916666666666696,null,0,32.778280626608897,null,32.778280626608897,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":215.74584342981581},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,8.7772972515973944,32.745590289083822,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,10.366415286154165,12.662975618564369,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.63545722082443,0.56732421290976409,81.409861699807777,0.96305674015475395,0.36797649442232916,0.97522290459833705,null,17.000000000000028,null,0,32.745590289083822,null,32.745590289083822,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":215.7015300633702},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,8.7688577939873404,32.712926438118082,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,10.297849210828874,12.591779864524149,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.46770216262939,0.56713092571049095,81.342615985234772,0.9628832709433256,0.36792659405386363,0.97509065706890752,null,17.083333333333361,null,0,32.712926438118082,null,32.712926438118082,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":215.65722891892221},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,8.7604251739633678,32.680289051162596,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,10.229734733573242,12.520984398342488,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.30003421702554,0.56693770167944424,81.275424535775187,0.96270987401073527,0.36787665262303387,0.97495830071470602,null,17.166666666666693,null,0,32.680289051162596,null,32.680289051162596,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":215.61293999266877},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,8.7519993857075136,32.647678105699676,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,10.16206889014761,12.450586969458636,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13245331455011,0.56674454077950187,81.208287301269763,0.96253654932686694,0.36782667011070791,0.97482583548502832,null,17.250000000000025,null,0,32.647678105699676,null,32.647678105699676,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":215.56866328080804},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,8.7435804234098189,32.615093579242611,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,10.094848735719182,12.380585339965293,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.96495938584076,0.5665514429736046,81.141204231627,0.9623632968616167,0.36777664649776098,0.97469326132918943,null,17.333333333333357,null,0,32.615093579242611,null,32.615093579242611,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":215.52439877953941},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,8.7351682812683684,32.582535449335822,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,10.02807134473526,12.310977284537476,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.79755236163578,0.5663584082247558,81.074175276823439,0.96219011658489384,0.36772658176507628,0.97456057819652531,null,17.416666666666689,null,0,32.582535449335822,null,32.582535449335822,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":215.48014648506359},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,8.7267629534891888,32.55000369355448,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,9.9617338107971296,12.241760590361766,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.6302321727735,0.56616543649602169,81.007200386902866,0.96201700846661953,0.36767647589354424,0.97442778603639124,null,17.500000000000021,null,0,32.55000369355448,null,32.55000369355448,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":215.43590639358251},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,8.718364434286352,32.517498289504864,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,9.895833246534993,12.172933057065965,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46299875019264,0.56597252775053086,80.940279511977224,0.96184397247672793,0.36762632886406299,0.97429488479816273,null,17.583333333333353,null,0,32.517498289504864,null,32.517498289504864,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":215.39167850129942},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.7099727178818664,32.485019214824007,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,9.8303667834835196,12.104492496649154,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.29585202493143,0.5657796819514741,80.873412602225585,0.96167100858516541,0.36757614065753841,0.97416187443123614,null,17.666666666666686,null,0,32.485019214824007,null,32.485019214824007,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":215.3474628044188},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.7015877985056758,32.452566447179635,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,9.7653315719582796,12.036436733412138,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.1287919281279,0.56558689906210435,80.80659960789427,0.9614981167618909,0.36752591125488371,0.97402875488502694,null,17.750000000000018,null,0,32.452566447179635,null,32.452566447179635,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":215.30325929914633},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,8.6932096703957065,32.420139964270369,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,9.7007247809330686,11.968763603888268,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96181839101951,0.56539417904573652,80.739840479297186,0.96132529697687619,0.36747564063702015,0.97389552610897212,null,17.83333333333335,null,0,32.420139964270369,null,32.420139964270369,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":215.25906798168901},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,8.6848383277977508,32.387739743825279,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,9.6365435979178429,11.901470956774684,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,398.79790370040394,373.794931344943,0.56520152186574768,80.673135166814859,0.96115254920010529,0.36742532878487633,0.9737621880525279,null,17.916666666666682,null,0,32.387739743825279,null,32.387739743825279,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":215.21488884825516},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,8.6764737649654933,32.355365763603977,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,9.5727852288376152,11.83455665286391,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,398.643616419034,373.62813072133383,0.56500892748557663,80.606483620894664,0.96097987340157476,0.36737497567938876,0.97362874066517169,null,18.000000000000014,null,0,32.355365763603977,null,32.355365763603977,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":215.17072189505427},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,8.6681159761605109,32.323018001396619,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,9.5094468979121025,11.768018564975852,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46141645172662,0.5648163958687239,80.539885792050825,0.96080726955129347,0.36732458130150153,0.973495183896401,null,18.083333333333346,null,0,32.323018001396619,null,32.323018001396619,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":215.12656711829709},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,8.6597649556522729,32.290696435023918,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,9.446525847536174,11.701854577890186,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.2947884677543,0.56462392697875097,80.473341630864468,0.96063473761928309,0.36727414563216654,0.97336151769573398,null,18.166666666666679,null,0,32.290696435023918,null,32.290696435023918,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":215.08242451419568},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,8.651420697718045,32.258401042336764,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,9.384019338160968,11.636062588279112,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.12824670114844,0.56443152077928149,80.406851087982716,0.96046227757557789,0.3672236686523434,0.97322774201270901,null,18.250000000000011,null,0,32.258401042336764,null,32.258401042336764,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":215.03829407896333},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,8.643083196642964,32.226131801216489,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,9.3219246481759495,11.570640504640474,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.96179108373866,0.56423917723399963,80.340414114119483,0.96028988939022419,0.36717315034299952,0.97309385679688543,null,18.333333333333343,null,0,32.226131801216489,null,32.226131801216489,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":214.99417580881462},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,8.6347524467199488,32.193888689574571,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,9.2602390737916114,11.5055862472313,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.79542154745252,0.56404689630665117,80.274030660054564,0.96011757303328094,0.36712259068511005,0.97295986199784301,null,18.416666666666675,null,0,32.193888689574571,null,32.193888689574571,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":214.95006969996535},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,8.6264284422497042,32.161671685352609,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,9.1989599289229851,11.44089774800166,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.62913802431547,0.56385467796104316,80.207700676633692,0.95994532847481984,0.36707198965965815,0.97282575756518264,null,18.500000000000007,null,0,32.161671685352609,null,32.161671685352609,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":214.90597574863256},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,8.6181111775407491,32.129480766522441,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,9.1380845450739834,11.376572950528949,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46294044645038,0.5636625221610424,80.141424114768995,0.95977315568492461,0.36702134724763441,0.97269154344852504,null,18.583333333333339,null,0,32.129480766522441,null,32.129480766522441,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":214.8618939510346},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,8.6098006469093242,32.097315911085794,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,9.0776102712223334,11.312609809952491,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.29682874607772,0.56347042887057786,80.075200925437912,0.95960105463369205,0.36697066343003776,0.97255721959751285,null,18.666666666666671,null,0,32.097315911085794,null,32.097315911085794,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":214.81782430339106},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,8.6014968446794491,32.06517709707451,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,9.0175344737054566,11.24900629290855,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.1308028555149,0.56327839805363789,80.009031059683878,0.95942902529123075,0.36691993818787472,0.9724227859618092,null,18.750000000000004,null,0,32.06517709707451,null,32.06517709707451,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":214.77376680192276},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,8.5931997651828524,32.033064302550265,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,8.9578545361069288,11.185760377465682,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.96486270717651,0.56308642967427192,79.942914468615754,0.95925706762766216,0.36686917150215964,0.97228824249109758,null,18.833333333333336,null,0,32.033064302550265,null,32.033064302550265,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":214.72972144285183},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,8.5849094027589743,32.000977505604581,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,8.8985678591437676,11.122870053060463,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.79900823357372,0.56289452369658977,79.876851103407716,0.95908518161312006,0.36681836335391499,0.9721535891350831,null,18.916666666666668,null,0,32.000977505604581,null,32.000977505604581,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":214.68568822240161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,8.5766257517549391,31.968916684358717,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,8.8396718605544429,11.06033332043358,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63323936731427,0.5627026800847611,79.810840915299138,0.95891336721775067,0.36676751372417105,0.97201882584349164,null,19,null,0,31.968916684358717,null,31.968916684358717,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":214.64166713679668},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,8.5683488065255666,31.936881816963712,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,8.781163974987594,10.998148191566226,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.4675560411024,0.56251089880301619,79.744883855594651,0.95874162441171262,0.36671662259396604,0.97188395256607008,null,19.083333333333332,null,0,31.936881816963712,null,31.936881816963712,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":214.59765818226293},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,8.5600785614333219,31.90487288160022,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,8.7230416538915492,10.936312689617006,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30195818773836,0.56231917981564472,79.678979875663742,0.95856995316517712,0.36666568994434628,0.97174896925258691,null,19.166666666666664,null,0,31.90487288160022,null,31.90487288160022,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":214.55366135502749},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,8.5518150108483404,31.872889856478537,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,8.6653023654044627,10.87482484885899,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.13644574011852,0.56212752308699654,79.613128926940988,0.9583983534483278,0.36661471575636589,0.97161387585283099,null,19.249999999999996,null,0,31.872889856478537,null,31.872889856478537,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":214.50967665131864},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,8.5435581491483354,31.840932719838335,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,8.6079435942451852,10.813682714617276,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97101863123481,0.56193592858148123,79.547330960925251,0.95822682523136049,0.36656370001108718,0.97147867231661311,null,19.333333333333329,null,0,31.840932719838335,null,31.840932719838335,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":214.46570406736609},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,8.5353079707186712,31.809001449948873,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,8.5509628416049654,10.75288434320683,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.80567679417476,0.56174439626356765,79.481585929180255,0.95805536848448347,0.36651264268958039,0.97134335859376497,null,19.416666666666661,null,0,31.809001449948873,null,31.809001449948873,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":214.42174359940068},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,8.5270644699523093,31.777096025108818,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,8.4943576250397257,10.69242780187072,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64042016212153,0.5615529260977844,79.415893783334297,0.95788398317791779,0.36646154377292378,0.97120793463413979,null,19.499999999999993,null,0,31.777096025108818,null,31.777096025108818,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":214.37779524365456},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,8.5188276412497661,31.745216423646085,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,8.4381254783630766,10.632311168718653,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.47524866835317,0.56136151804871937,79.350254475079737,0.95771266928189636,0.36641040324220375,0.97107240038761189,null,19.583333333333325,null,0,31.745216423646085,null,31.745216423646085,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":214.3338589963611},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,8.5105974790191361,31.713362623917895,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,8.3822639515400592,10.572532532665887,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,395.57133537009577,370.31016224624267,0.56117017208101938,79.284667956173223,0.95754142676666498,0.36635922107851487,0.97093675580407768,null,19.666666666666657,null,0,31.713362623917895,null,31.713362623917895,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":214.28993485375489},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,8.5023739776760472,31.681534604310663,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,8.3267706105815638,10.513089993372486,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.14516082925797,0.56097888815939079,79.219134178435411,0.95737025560248157,0.36630799726295959,0.97080100083345422,null,19.749999999999989,null,0,31.681534604310663,null,31.681534604310663,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":214.24602281207186},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,8.4941571316436839,31.649732343240025,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,8.2716430374394552,10.453981661182889,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98024435096153,0.56078766624859833,79.153653093751075,0.95719915575961667,0.36625673177664875,0.97066513542568089,null,19.833333333333321,null,0,31.649732343240025,null,31.649732343240025,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":214.20212286754912},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,8.4859469353526951,31.617955819150509,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,8.2168788299022975,10.395205657065862,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.81541274501006,0.56059650631346603,79.08822465406837,0.95702812720835295,0.36620542460070116,0.97052915953071806,null,19.916666666666654,null,0,31.617955819150509,null,31.617955819150509,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":214.15823501642507},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,8.4777433832412736,31.586205010515847,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,8.1624756014919271,10.336760112554746,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65066594515469,0.56040540831887664,79.022848811399513,0.95685716991898551,0.36615407571624381,0.97039307309854805,null,19.999999999999986,null,0,31.586205010515847,null,31.586205010515847,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":214.1143592549393},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,8.469546469755068,31.554479895838632,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,8.1084309813605326,10.27864316968807,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.48600388524022,0.56021437222977088,78.957525517820045,0.95668628386182197,0.36610268510441202,0.97025687607917488,null,20.083333333333318,null,0,31.554479895838632,null,31.554479895838632,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":214.07049557933277},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,8.4613561893472173,31.522780453650434,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,8.0547426141885161,10.220852980950482,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32142649920559,0.56002339801114831,78.892254725469115,0.95651546900718232,0.36605125274634914,0.97012056842262429,null,20.16666666666665,null,0,31.522780453650434,null,31.522780453650434,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":214.02664398584753},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,8.4531725364782631,31.491106662511484,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,8.0014081600829225,10.163387709214019,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.15693372108308,0.55983248562806731,78.827036386548741,0.95634472532539871,0.36599977862320687,0.96998415007894379,null,20.249999999999982,null,0,31.491106662511484,null,31.491106662511484,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":213.98280447072699},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,8.4449955056162214,31.459458501010943,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,7.9484252944766771,10.106245527679704,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,394.34957519430878,368.9925254849984,0.55964163504564346,78.761870453324434,0.95617405278681589,0.36594826271614517,0.96984762099820288,null,20.333333333333314,null,0,31.459458501010943,null,31.459458501010943,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":213.93897703021577},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,8.4368250912365355,31.427835947766702,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,7.8957917080283559,10.049424619819476,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.82820172517069,0.55945084622905095,78.696756878124859,0.95600345136179088,0.3658967050063322,0.96971098113049292,null,20.416666666666647,null,0,31.427835947766702,null,31.427835947766702,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":213.89516166055975},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,8.4286612878219884,31.396238981425086,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,7.8435051065225965,9.9929231793184385,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66396237591181,0.55926011914352214,78.63169561334098,0.95583292102069284,0.36584510547494431,0.96957423042592683,null,20.499999999999979,null,0,31.396238981425086,null,31.396238981425086,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":213.85135835800605},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,8.4205040898628027,31.364667580661198,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,7.7915632107713142,9.9367394100174415,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.49980737162656,0.55906945375434658,78.566686611426974,0.95566246173390368,0.36579346410316649,0.96943736883464049,null,20.583333333333311,null,0,31.364667580661198,null,31.364667580661198,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":213.80756711880301},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,8.4123534918565621,31.333121724178632,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,7.7399637565154018,9.8808715258559801,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.33573664681251,0.5588788500268721,78.501729824899655,0.9554920734718173,0.36574178087219167,0.96930039630679088,null,20.666666666666643,null,0,31.333121724178632,null,31.333121724178632,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":213.76378793920031},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,8.4042094883081937,31.301601390709394,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,7.6887044943271396,9.825317750815417,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17175013605942,0.55868830792650359,78.436825206338199,0.95532175620484006,0.36569005576322139,0.96916331279255752,null,20.749999999999975,null,0,31.301601390709394,null,31.301601390709394,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":213.72002081544875},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,8.3960720737299699,31.270106559013946,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,7.6377831895132458,9.7700763188625235,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.00784777404954,0.55849782741870391,78.371972708384192,0.95515150990339071,0.36563828875746546,0.96902611824214224,null,20.833333333333307,null,0,31.270106559013946,null,31.270106559013946,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":213.67626574380043},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,8.3879412426414586,31.238637207880963,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,7.58719762201852,9.7151454738933403,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.84402949555698,0.55830740846899296,78.307172283741295,0.95498133453790057,0.36558647983614212,0.96888881260576898,null,20.916666666666639,null,0,31.238637207880963,null,31.238637207880963,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":213.63252272050877},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,8.3798169895695764,31.207193316127565,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,7.5369455863302059,9.6605234696773419,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68029523544783,0.55811705104294773,78.24242388517564,0.95481123007881241,0.36553462898047795,0.96875139583368386,null,20.999999999999972,null,0,31.207193316127565,null,31.207193316127565,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":213.58879174182832},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,8.3716993090485055,31.175774862599006,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,7.4870248913828652,9.6062085698019448,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,392.97995517944008,367.51664492867985,0.55792675510620271,78.17772746551509,0.95464119649658252,0.36548273617170812,0.96861386787615578,null,21.083333333333304,null,0,31.175774862599006,null,31.175774862599006,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":213.54507280401489},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,8.3635881956197178,31.144381826168733,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,7.4374333604639498,9.5521990476172824,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35307851030217,0.55773652062444856,78.113082977649583,0.95447123376167819,0.36543080139107587,0.96847622868347472,null,21.166666666666636,null,0,31.144381826168733,null,31.144381826168733,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":213.50136590332559},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,8.3554836438319242,31.113014185738237,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,7.3881688311199483,9.4984931861813369,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.18959591545547,0.5575463475634338,78.048490374530559,0.95430134184458038,0.3653788246198334,0.96833847820595498,null,21.249999999999968,null,0,31.113014185738237,null,31.113014185738237,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":213.45767103601875},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,8.3473856482410849,31.081671920237042,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,7.3392291550631734,9.4450892782053408,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":367.02619707937123},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.55735623588896299},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":77.983949609171134},0.95413152071578111,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36532680583924104},0.96820061639393196,null,21.3333333333333,null,0,31.081671920237042,null,31.081671920237042,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":213.41398819835393},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},{"$f":"IF((F319+G319)=0,0,B319)","v":0},0,0,0,0,0,0,0,0]
[null,21.416666666666632,202.14691876376202,8.3392942034104145,31.050355008622759,0,0,1,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,7.2906121980791792,9.3919856259995207,21.416666666666632,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":392.37288218721937},366.86288193737209,0.55716618556689734,77.919460634646157,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.95396177034578566},0.36527474503056784,{"$f":"V320/V$59","v":0.96806264319776425},null,{"$f":"B320","v":21.416666666666632},null,{"$f":"IF(AA319>0,AA319,IF(K320=0,0,B320))","v":0},{"$f":"IF(AA319>0,AB319,E320)","v":31.050355008622759},null,{"$f":"IF(B320<=AD$59,E320,AD319)","v":31.050355008622759},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":213.37031738659198},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},0,{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},0]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":21.499999999999964},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":202.06269088094379},{"$f":"V321*T321/3.413","v":8.3312093039103114},{"$f":"D321*F$23/1000000-F$32/1000","v":31.019063429880816},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":7.242315839934701},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":9.3391805414191094},{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,392.22127199814656,366.69965042487144,0.55697619656315478,77.855023404091583,0.95379209070511106,0.36522264217509121,0.96792455856783288,null,21.499999999999964,null,0,31.019063429880816,null,31.019063429880816,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":213.32665859699486},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG321=8,$AH321,0)","v":0}]
[null,21.583333333333297,201.97849809307675,8.3231309443183967,30.987797163024567,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,7.194337974286289,9.2866723458107021,21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.53650247737295,0.55678626884370919,77.790637870704813,0.95362248176428677,0.36517049725409728,0.96778636245454142,null,21.583333333333297,null,0,30.987797163024567,null,30.987797163024567,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":213.28301182582595},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,8.315059119219443,30.95655618709506,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,7.1466765085894535,9.2344593699588682,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37343803047099,0.5565964023745914,77.726303987744132,0.95345294349385434,0.36511831024888047,0.96764805480831606,null,21.666666666666629,null,0,30.95655618709506,null,30.95655618709506,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":213.23937706934976},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,8.3069938232054259,30.925340481161236,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,7.0993293640085122,9.182539954033107,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.21045701984991,0.55640659712188745,77.662021708529096,0.95328347586436801,0.36506608114074413,0.96750963557960623,null,21.749999999999961,null,0,30.925340481161236,null,30.925340481161236,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":213.19575432383203},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,8.2989350508754303,30.894150024319529,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,7.0522944753268817,9.130912447535076,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.04755938128386,0.55621685305173985,77.597790986439804,0.95311407884639388,0.36501380991099991,0.96737110471888343,null,21.833333333333293,null,0,30.894150024319529,null,30.894150024319529,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":213.15214358553985},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,8.2908827968357368,30.862984795694238,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,7.0055697908581323,9.0795752092461175,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.88474505063738,0.55602717013034708,77.533611774917574,0.95294475241051069,0.36496149654096838,0.96723246217664283,null,21.916666666666625,null,0,30.862984795694238,null,30.862984795694238,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":213.10854485074145},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,8.2828370556996873,30.831844774436973,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,6.9591532723574154,9.0285266071750954,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72201396386407,0.55583754832396326,77.469484027463864,0.95277549652730908,0.36490914101197852,0.96709370790340199,null,21.999999999999957,null,0,30.831844774436973,null,30.831844774436973,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":213.06495811570625},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,8.2747978220877485,30.800729939726942,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,6.9130428949336569,8.9777650185064974,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.55936605700708,0.555647987598898,77.405407697640783,0.95260631116739214,0.36485674330536805,0.9669548418497016,null,22.08333333333329,null,0,30.800729939726942,null,30.800729939726942,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":213.0213833767051},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,8.2667650906275316,30.769640270770996,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,6.867236646962275,8.9272888295488713,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.39680126619913,0.55545848792151631,77.341382739071321,0.95243719630137502,0.36480430340248338,0.96681586396610519,null,22.166666666666622,null,0,30.769640270770996,null,30.769640270770996,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":212.97782063000989},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,8.258738855953645,30.738575746803065,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,6.821732529998318,8.877096435683498,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.23431952766157,0.55526904925823894,77.277409105437982,0.95226815189988556,0.36475182128467964,0.96667677420319953,null,22.249999999999954,null,0,30.738575746803065,null,30.738575746803065,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":212.93426987189386},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,8.2507191127078023,30.707536347084574,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,6.7765285586904103,8.8271862413134112,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07192077770503,0.55507967157554217,77.21348675048381,0.95209917793356347,0.36469929693332082,0.966537572511595,null,22.333333333333286,null,0,30.707536347084574,null,30.707536347084574,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":212.89073109863148},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,8.2427058555387536,30.676522050904197,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,6.7316227606950871,8.7775566598126424,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,390.55772341330351,364.90960495272844,0.5548903548399563,77.149615628011873,0.95193027437306055,0.36464673032977923,0.96639825884192387,null,22.416666666666618,null,0,30.676522050904197,null,30.676522050904197,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":212.84720430649836},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,8.2346990791022758,30.645532837577793,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,6.6870131765917558,8.728206113475812,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.74737198921957,0.55470109901806786,77.085795691884982,0.95176144118904105,0.36459412145543635,0.96625883314484273,null,22.49999999999995,null,0,30.645532837577793,null,30.645532837577793,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":212.80368949177151},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,8.2266987780611665,30.614568686448401,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,6.6426978597981972,8.6791330334679522,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58522182375441,0.55451190407651785,77.022026896025807,0.95159267835218186,0.36454147029168243,0.96611929537103147,null,22.583333333333282,null,0,30.614568686448401,null,30.614568686448401,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":212.76018665072905},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,8.2187049470852394,30.583629576886199,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,6.5986748764866396,8.6303358597746502,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.42315439299705,0.5543227699820017,76.95830919441687,0.95142398583317112,0.36448877681991626,0.96597964547119242,null,22.666666666666615,null,0,30.583629576886199,null,30.583629576886199,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":212.71669577965039},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,8.2107175808512789,30.552715488288367,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,6.5549423055003349,8.5818130411524454,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26116963369975,0.55413369670127011,76.894642541099984,0.95125536360271012,0.36443604102154575,0.96583988339605253,null,22.749999999999947,null,0,30.552715488288367,null,30.552715488288367,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":212.67321687481612},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,8.2027366740430381,30.521826400079039,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,6.5114982382707165,8.5335630350795189,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.09926748270232,0.55394468420112797,76.831026890176474,0.95108681163151165,0.36438326287798734,0.96570000909636078,null,22.833333333333279,null,0,30.521826400079039,null,30.521826400079039,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":212.62974993250816},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,8.1947622213512314,30.490962291709302,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,6.4683407787350991,8.4855843077066613,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.93744787693237,0.5537557324484349,76.7674621958069,0.95091832989030145,0.36433044237066664,0.96556002252289086,null,22.916666666666611,null,0,30.490962291709302,null,30.490962291709302,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":212.58629494900958},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,8.1867942174735333,30.460123142657171,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,6.4254680432549147,8.4378753338085062,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77571075340484,0.55356684141010448,76.703948412211219,0.95074991834981637,0.36427757948101785,0.96541992362643914,null,22.999999999999943,null,0,30.460123142657171,null,30.460123142657171,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":212.54285192060473},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,8.1788326571145031,30.429308932427325,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,6.3828781605344291,8.3904345967350515,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61405604922192,0.55337801105310491,76.640485493668052,0.9505815769808067,0.36422467419048443,0.96527971235782639,null,23.083333333333275,null,0,30.429308932427325,null,30.429308932427325,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":212.49942084357917},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,8.1708775349856548,30.398519640551342,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,6.3405692715400974,8.343260588363437,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45248370157287,0.55318924134445802,76.577073394515367,0.95041330575403415,0.36417172648051849,0.96513938866789639,null,23.166666666666607,null,0,30.398519640551342,null,30.398519640551342,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":212.45600171421972},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,8.1629288458054052,30.367755246587517,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,6.2985395294203537,8.2963518090500052,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29099364773407,0.55300053225124002,76.51371206914996,0.95024510464027268,0.36411873633258113,0.96499895250751699,null,23.24999999999994,null,0,30.367755246587517,null,30.367755246587517,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":212.41259452881437},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,8.1549865842990084,30.33701573012063,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,6.2567870994259236,8.2497067675826319,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.12958582506838,0.55281188374058099,76.450401472026954,0.95007697361030874,0.36406570372814251,0.96485840382757959,null,23.333333333333272,null,0,30.33701573012063,null,30.33701573012063,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":212.36919928365245},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,8.1470507451986212,30.306301070762149,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,6.2153101588307367,8.2033239811333178,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.96826017102518,0.5526232957796644,76.387141557660357,0.94990891263494048,0.36401262864868161,0.96471774257899934,null,23.416666666666604,null,0,30.306301070762149,null,30.306301070762149,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":212.3258159750244},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,8.1391213232432662,30.275611248150138,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,6.1741068968533019,8.1572019752110467,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80701662314033,0.55243476833572747,76.323932280622728,0.9497409216849787,0.36395951107568664,0.96457696871271559,null,23.499999999999936,null,0,30.275611248150138,null,30.275611248150138,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":212.28244459922198},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,8.1311983131787624,30.244946241948945,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,6.1331755145785465,8.1113392836149174,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64585511903579,0.55224630137606112,76.260773595544663,0.94957300073124595,0.36390635099065449,0.96443608217969079,null,23.583333333333268,null,0,30.244946241948945,null,30.244946241948945,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":212.23908515253814},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,8.1232817097578103,30.214306031849567,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,6.0925142248803059,8.0657344483875324,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48477559641981,0.55205789486800971,76.19766545711542,0.94940514974457746,0.36385314837509153,0.96429508293091271,null,23.6666666666666,null,0,30.214306031849567,null,30.214306031849567,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":212.19573763126706},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,8.1153715077398729,30.183690597569168,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,6.0521212523441532,8.0203860197686474,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32377799308603,0.55186954877897054,76.13460782008201,0.94923736869581987,0.36379990321051281,0.96415397091739197,null,23.749999999999932,null,0,30.183690597569168,null,30.183690597569168,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":212.15240203170421},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,8.1074677018912578,30.15309991885141,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,6.0119948331908848,7.9752925561490899,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.16286224691413,0.5516812630763942,76.071600639249823,0.94906965755583272,0.36374661547844273,0.96401274609016363,null,23.833333333333265,null,0,30.15309991885141,null,30.15309991885141,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":212.10907835014621},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,8.0995702869849975,30.122533975465977,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,5.972133215200353,7.9304526240249249,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00202829586902,0.55149303772778469,76.008643869481659,0.94890201629548743,0.36369328516041466,0.96387140840028729,null,23.916666666666597,null,0,30.122533975465977,null,30.122533975465977,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":212.06576658289094},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,8.0916792578009495,30.091992747208963,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,5.9325346576359639,7.885864797951883,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84127607800104,0.55130487270069828,75.945737465698642,0.94873444488566683,0.36363991223797099,0.96372995779884563,null,23.999999999999929,null,0,30.091992747208963,null,30.091992747208963,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":212.02246672623755},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,8.0837946091256665,30.061476213902385,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,5.8931974311695017,7.8415276605000557,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68060553144562,0.55111676796274489,75.882881382878963,0.94856694329726721,0.36358649669266352,0.96358839423694687,null,24.083333333333261,null,0,30.061476213902385,null,30.061476213902385,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":211.97917877648635},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,8.075916335752515,30.030984355394629,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,5.8541198178066178,7.797439802208828,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5200165944234,0.5509287234815865,75.820075576059082,0.94839951150119628,0.36353303850605301,0.96344671766572265,null,24.166666666666593,null,0,30.030984355394629,null,30.030984355394629,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":211.93590272993887},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,8.0680444324815301,30.00051715155989,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,5.8153001108126139,7.7535998215420694,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.35950920523942,0.55074073922493794,75.757320000332356,0.94823214946837342,0.36347953765970942,0.96330492803632906,null,24.249999999999925,null,0,30.00051715155989,null,30.00051715155989,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":211.892638582898},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,8.0601788941194705,29.970074582298381,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,5.7767366146388666,7.7100063248435911,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.19908330228338,0.55055281516056642,75.694614610849555,0.94806485716973099,0.36342599413521209,0.96316302529994724,null,24.333333333333258,null,0,29.970074582298381,null,29.970074582298381,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":211.84938633166766},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,8.0523197154798059,29.939656627536301,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,5.7384276448496694,7.6666579262928281,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.03873882402979,0.55036495125629159,75.631959362818861,0.94789763457621312,0.36337240791414926,0.96302100940778179,null,24.41666666666659,null,0,29.939656627536301,null,29.939656627536301,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":211.8061459725532},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,8.0444668913826778,29.909263267225658,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,5.7003715280495459,7.6235532478607979,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.87847570903705,0.55017714747998536,75.569354211505356,0.94773048165877571,0.36331877897811865,0.96287888031106217,null,24.499999999999922,null,0,29.909263267225658,null,29.909263267225658,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":211.76291750186101},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,8.0366204166548947,29.878894481344272,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,5.6625666018110508,7.580690919266285,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.71829389594791,0.54998940379957206,75.506799112231135,0.94756339838838732,0.36326510730872724,0.9627366379610427,null,24.583333333333254,null,0,29.878894481344272,null,29.878894481344272,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":211.71970091589887},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,8.0287802861299387,29.848550249895794,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,5.6250112146030595,7.5380695779322782,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.55819332348881,0.54980172018302731,75.44429402037531,0.94739638473602827,0.36321139288759113,0.9625942823090019,null,24.666666666666586,null,0,29.848550249895794,null,29.848550249895794,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":211.67649621097567},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,8.0209464946479105,29.818230552909483,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,5.5877037257194804,7.4956878689426674,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.39817393047019,0.54961409659837945,75.381838891373548,0.94722944067269099,0.36315763569633591,0.9624518133062433,null,24.749999999999918,null,0,29.818230552909483,null,29.818230552909483,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":211.63330338340157},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,8.0131190370555565,29.787935370440326,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,5.5506425052084838,7.4535444449991557,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,386.2083851062626,360.23823565578596,0.54942653301370836,75.319433680718305,0.94706256616938,0.36310383571659632,0.9623092309040947,null,24.83333333333325,null,0,29.787935370440326,null,29.787935370440326,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":211.59012242948796},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,8.0052979082062343,29.757664682568898,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,5.5138259338021616,7.4116379663784402,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.07837843841344,0.5492390293971452,75.257078343958597,0.94689576119711216,0.36304999293001661,0.96216653505390903,null,24.916666666666583,null,0,29.757664682568898,null,29.757664682568898,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":211.54695334554745},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,7.9974831029599027,29.727418469401314,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,5.4772524028466512,7.3699671008896166,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.91860221741331,0.5490515857168734,75.194772836699826,0.9467290257269162,0.36299610731825033,0.96202372570706396,null,24.999999999999915,null,0,29.727418469401314,null,29.727418469401314,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":211.50379612789382},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,7.9896746161830725,29.697196711069065,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,5.4409203142327005,7.3285305238318346,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,385.76144643658091,359.758906931929,0.54886420194112739,75.132517114603445,0.94656235972983271,0.36294217886296026,0.9618808028149618,null,25.083333333333247,null,0,29.697196711069065,null,29.697196711069065,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":211.46065077284217},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,7.9818724427488723,29.666999387729238,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,5.4048280803267543,7.287326917952182,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.59929252118724,0.54867687803819321,75.070311133387463,0.94639576317691476,0.36288820754581874,0.96173776632902974,null,25.166666666666579,null,0,29.666999387729238,null,29.666999387729238,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":211.41751727670876},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,7.9740765775369695,29.636826479564235,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,5.3689741239024,7.2463549734038093,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,385.4637976113209,359.43975892449731,0.54848961397640794,75.008154848825882,0.94622923603922704,0.36283419334850747,0.96159461620072018,null,25.249999999999911,null,0,29.636826479564235,null,29.636826479564235,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":211.37439563581111},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,7.9662870154335828,29.606677966781817,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,5.3333568780723217,7.2056133877042967,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28030608125113,0.54830240972416,74.946048216748636,0.9460627782878468,0.36278013625271766,0.96145135238151069,null,25.333333333333243,null,0,29.606677966781817,null,29.606677966781817,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":211.33128584646789},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,7.9585037513314427,29.576553829614941,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,5.2979747862206557,7.1651008656942379,25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12093393092289,0.54811526524988874,74.883991193041425,0.94589638989386304,0.36272603624014993,0.96130797482290342,null,25.416666666666575,null,0,29.576553829614941,null,29.576553829614941,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":211.28818790499909},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,7.950726780129834,29.546454048321941,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,5.262826301935859,7.1248161194960797,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96164241306928,0.54792818052208447,74.82198373364605,0.94573007082837657,0.36267189329251431,0.96116448347642602,null,25.499999999999908,null,0,29.546454048321941,null,29.546454048321941,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":211.24510180772583},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,7.9429560967345028,29.516378603186144,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,5.2279098889439028,7.0847578684731696,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80243146732863,0.54774115550928804,74.760025794559539,0.94556382106250092,0.36261770739153043,0.96102087829363103,null,25.58333333333324,null,0,29.516378603186144,null,29.516378603186144,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":211.20202755097057},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,7.9351916960577169,29.486327474516134,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,5.1932240210420328,7.0449248391890524,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64330103342172,0.54755419018009166,74.698117331834737,0.94539764056736086,0.36256347851892745,0.96087715922609651,null,25.666666666666572,null,0,29.486327474516134,null,29.486327474516134,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":211.15896513105685},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,7.9274335730181891,29.456300642645434,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,5.1587671820328431,7.0053157653669853,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48425105115052,0.54736728450313754,74.636258301579687,0.94523152931409404,0.36250920665644393,0.96073332622542562,null,25.749999999999904,null,0,29.456300642645434,null,29.456300642645434,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":211.1159145443095},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,7.9196817225411253,29.426298087932693,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,5.1245378656588834,6.9659293878496849,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32528146039891,0.5471804384471185,74.574448659957966,0.9450654872738492,0.36245489178582813,0.96058937924324683,null,25.833333333333236,null,0,29.426298087932693,null,29.426298087932693,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":211.07287578705458},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,7.9119361395581977,29.396319790761591,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,5.0905345755376334,6.9267644545592955,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16639220113228,0.54699365198077776,74.512688363188545,0.94489951441778786,0.36240053388883786,0.96044531823121415,null,25.916666666666568,null,0,29.396319790761591,null,29.396319790761591,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":211.02984885561935},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,7.9041968190074385,29.366365731540423,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,5.0567558250968538,6.8878197204575917,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.0075832133968,0.54680692507290896,74.450977367544823,0.94473361071708317,0.36234613294724044,0.96030114314100679,null,25.999999999999901,null,0,29.366365731540423,null,29.366365731540423,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":210.98683374633231},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,7.8964637558333752,29.336435890702628,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,5.0232001375105169,6.8490939475063932,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84885443732014,0.54662025769235578,74.389315629355821,0.94456777614292042,0.36229168894281288,0.9601568539243297,null,26.083333333333233,null,0,29.336435890702628,null,29.336435890702628,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":210.94383045552314},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,7.8887369449869418,29.30653024870643,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,4.9898660456350088,6.810585904628212,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69020581311088,0.54643364980801179,74.32770310500544,0.94440201066649698,0.36223720185734187,0.96001245053291318,null,26.166666666666565,null,0,29.30653024870643,null,29.30653024870643,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":210.90083897952277},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,7.8810163814253986,29.276648786034546,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,4.9567520919457531,6.7722943676671177,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53163728105778,0.54624710138882071,74.2661397509317,0.94423631425902199,0.36218267167262369,0.95986793291851324,null,26.249999999999897,null,0,29.276648786034546,null,29.276648786034546,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":210.85785931466336},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,7.8733020601124917,29.246791483194794,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,4.9238568284744053,6.7342181193498147,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.37314878153103,0.54606061240377579,74.204625523628295,0.94407068689171691,0.36212809837046428,0.95972330103291148,null,26.333333333333229,null,0,29.246791483194794,null,29.246791483194794,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":210.81489145727821},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,7.8655939760182356,29.216958320719257,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,4.89117881674622,6.6963559492469571,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21474025498065,0.54587418282192079,74.143160379642524,0.94390512853581465,0.36207348193267924,0.95957855482791499,null,26.416666666666561,null,0,29.216958320719257,null,29.216958320719257,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":210.77193540370195},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,7.8578921241190756,29.187149279164895,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,4.8587166277180511,6.6587066537346589,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05641164193707,0.545687812612348,74.081744275576796,0.94373963916256087,0.36201882234109417,0.95943369425535741,null,26.499999999999893,null,0,29.187149279164895,null,29.187149279164895,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":210.7289911502703},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,7.850196499397752,29.157364339113048,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,4.8264688417165971,6.6212690359562396,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.89816288301085,0.54550150174420009,74.020377168087492,0.94357421874321257,0.36196411957754399,0.95928871926709713,null,26.583333333333226,null,0,29.157364339113048,null,29.157364339113048,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":210.68605869332032},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,7.842507096843379,29.127603481169711,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,4.7944340483771537,6.5840419057841668,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":356.73999391889248},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.54531525018666838},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":73.959059013885621},0.94340886724903905,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36190937362387365},0.95914362981501888,null,26.666666666666558,null,0,29.127603481169711,null,29.127603481169711,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":210.64313802919023},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},{"$f":"IF((F383+G383)=0,0,B383)","v":0},0,0,0,0,0,0,0,0]
[null,26.74999999999989,196.82648028859887,7.8348239114513323,29.097866685965126,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,4.7626108465826746,6.5470240797822354,26.74999999999989,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":382.79609293192573},356.58190469035219,0.54512905790899435,73.897789769735823,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.9432435846513213},0.3618545844619378,{"$f":"V384/V$59","v":0.95899842585103345},null,{"$f":"B384","v":26.74999999999989},null,{"$f":"IF(AA383>0,AA383,IF(K384=0,0,B384))","v":0},{"$f":"IF(AA383>0,AB383,E384)","v":29.097866685965126},null,{"$f":"IF(B384<=AD$59,E384,AD383)","v":29.097866685965126},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":210.60022915421945},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},0,{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},0]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":26.833333333333222},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":196.7444692551453},{"$f":"V385*T385/3.413","v":7.827146938223331},{"$f":"D385*F$23/1000000-F$32/1000","v":29.068153934154079},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":4.7309978444033298},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":6.5102143811679358},{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.4238951382398,0.54494292488046792,73.836569392457164,0.94307837092135272,0.36179975207360088,0.95885310732707729,null,26.833333333333222,null,0,29.068153934154079,null,29.068153934154079,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":210.55733206474864},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG385=8,$AH385,0)","v":0}]
[null,26.916666666666554,196.66249239295567,7.8194761721673895,29.038465206415719,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,4.6995936590363891,6.4736116397750489,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26596520348477,0.54475685107042848,73.775397838922657,0.94291322603043815,0.36174487644073711,0.95870767419511305,null,26.916666666666554,null,0,29.038465206415719,null,29.038465206415719,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":210.51444675711963},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,7.8118116082977638,29.008800483453356,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,4.6683969167464943,6.4372146920164477,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10811482709545,0.5445708364482641,73.714275066058804,0.94274814994989498,0.3616899575452307,0.95856212640712957,null,26.999999999999886,null,0,29.008800483453356,null,29.008800483453356,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":210.47157322767552},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,7.8041532416350083,28.979159745994679,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,4.6374062528063851,6.4010223808471034,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95034395015983,0.5443848809834122,73.653201030846191,0.94258314265105192,0.36163499536897548,0.95841646391514124,null,27.083333333333218,null,0,28.979159745994679,null,28.979159745994679,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":210.42871147276065},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,7.7965010672059023,28.94954297479147,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,4.6066203114379363,6.3650335557273081,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79265251384442,0.54419898464535843,73.592175690318726,0.94241820410525001,0.36157998989387535,0.95827068667118942,null,27.166666666666551,null,0,28.94954297479147,null,28.94954297479147,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":210.38586148872045},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,7.7888550800435006,28.919950150619794,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,4.5760377457536556,6.3292470725860985,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.63504045939487,0.54401314740363726,73.531199001564175,0.94225333428384228,0.36152494110184408,0.95812479462734124,null,27.249999999999883,null,0,28.919950150619794,null,28.919950150619794,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":210.34302327190167},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,7.7812152751870238,28.890381254279582,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,4.5456572176984578,6.2936617937848807,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47750772813521,0.54382736922783204,73.470270921723227,0.9420885331581933,0.36146984897480511,0.95797878773568967,null,27.333333333333215,null,0,28.890381254279582,null,28.890381254279582,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":210.30019681865227},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,7.7735816476819544,28.860836266595008,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,4.5154773979919627,6.2582765880812747,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32005426146821,0.54364165008757437,73.409391407990228,0.94192380069968018,0.36141471349469223,0.95783266594835503,null,27.416666666666547,null,0,28.860836266595008,null,28.860836266595008,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":210.25738212532133},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,7.7659541925799749,28.831315168414225,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,4.4854969660710511,6.2230903305931458,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16268000087479,0.54345598995254363,73.348560417612788,0.94175913687969137,0.36135953464344889,0.95768642921748337,null,27.499999999999879,null,0,28.831315168414225,null,28.831315168414225,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":210.21457918825922},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,7.7583329049389134,28.801817940609194,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,4.4557146100328202,6.1881019027628454,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.0053848879142,0.54327038879246858,73.28777790789124,0.94159454166962775,0.36130431240302852,0.95754007749524717,null,27.583333333333211,null,0,28.801817940609194,null,28.801817940609194,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":210.17178800381757},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,7.7507177798228177,28.772344564075937,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,4.4261290265779767,6.1533101923216567,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84816886422357,0.54308484657712486,73.22704383617932,0.9414300150409014,0.36124904675539465,0.95739361073384543,null,27.666666666666544,null,0,28.772344564075937,null,28.772344564075937,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":210.12900856834906},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,7.7431088123018741,28.742895019734227,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,4.39673892095451,6.1187140932544306,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69103187151802,0.54289936327633714,73.166358159883401,0.94126555696493708,0.36119373768252083,0.95724702888550384,null,27.749999999999876,null,0,28.742895019734227,null,28.742895019734227,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":210.08624087820775},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,7.7355059974523988,28.713469288527573,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,4.3675430069017809,6.0843125057644309,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53397385159013,0.54271393885997743,73.105720836462552,0.94110116741317107,0.36113838516639052,0.95710033190247468,null,27.833333333333208,null,0,28.713469288527573,null,28.713469288527573,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":210.04348492974876},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,7.7279093303568942,28.684067351423433,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,4.3385400065950082,6.0501043362383689,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37699474631046,0.54252857329796578,73.045131823428932,0.94093684635705166,0.36108298918899739,0.9569535197370368,null,27.91666666666654,null,0,28.684067351423433,null,28.684067351423433,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":210.00074071932855},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,7.7203188061039416,28.654689189412771,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,4.3097286505900216,6.016088497211638,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.22009449762658,0.54234326656026999,72.984591078346881,0.94077259376803912,0.36102754973234513,0.95680659234149579,null,27.999999999999872,null,0,28.654689189412771,null,28.654689189412771,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":209.95800824330473},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,7.7127344197882506,28.625334783510286,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,4.2811076777684711,5.9822639073337465,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06327304756343,0.54215801861690516,72.924098558833435,0.94060840961760506,0.36097206677844734,0.95665954966818356,null,28.083333333333204,null,0,28.625334783510286,null,28.625334783510286,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":209.91528749803612},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,7.7051561665106378,28.596004114754312,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,4.2526758352833536,5.9486294913339375,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90653033822309,0.54197282943793412,72.86365422255804,0.94044429387723383,0.36091654030932796,0.95651239166945956,null,28.166666666666536,null,0,28.596004114754312,null,28.596004114754312,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":209.87257847988272},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,7.697584041377965,28.56669716420658,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,4.2244318785048653,5.915184179987012,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.74986631178444,0.54178769899346746,72.803258027242066,0.94028024651842113,0.36086097030702108,0.95636511829770976,null,28.249999999999869,null,0,28.56669716420658,null,28.56669716420658,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":209.82988118520575},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,7.6900180395032214,28.537413912952527,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,4.1963745709666957,5.8819269100793328,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59328091050332,0.54160262725366237,72.742909930659579,0.94011626751267452,0.36080535675357073,0.95621772950534667,null,28.333333333333201,null,0,28.537413912952527,null,28.537413912952527,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":209.78719561036772},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,7.6824581560054037,28.508154342100852,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,4.168502684312557,5.8488566243750277,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43677407671191,0.54141761418872381,72.682609890636229,0.93995235683151368,0.36074969963103126,0.95607022524481033,null,28.416666666666533,null,0,28.508154342100852,null,28.508154342100852,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":209.74452175173221},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,7.6749043860096098,28.478918432783868,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,4.1408149982431857,5.8159722715823845,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.28034575281919,0.54123265976890333,72.622357865050134,0.93978851444646994,0.3606939989214672,0.95592260546856744,null,28.499999999999865,null,0,28.478918432783868,null,28.478918432783868,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":209.70185960566417},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,7.6673567246469263,28.449706166157057,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,4.1133103004635627,5.7832728063204213,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12399588131024,0.54104776396450016,72.562153811830854,0.93962474032908661,0.36063825460695326,0.955774870129112,null,28.583333333333197,null,0,28.449706166157057,null,28.449706166157057,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":209.65920916852954},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,7.6598151670544903,28.420517523399326,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,4.0859873866305945,5.7507571890856655,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96772440474632,0.54086292674585967,72.501997688959989,0.93946103445091889,0.36058246666957439,0.95562701917896475,null,28.666666666666529,null,0,28.420517523399326,null,28.420517523399326,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":209.6165704366957},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,7.652279708375441,28.391352485712815,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,4.05884506030106,5.7184243862190991,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81153126576481,0.54067814808337455,72.441889454470726,0.93929739678353374,0.36052663509142585,0.95547905257067423,null,28.749999999999861,null,0,28.391352485712815,null,28.391352485712815,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":209.57394340653104},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,7.6447503437589051,28.362211034322829,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,4.0318821328799181,5.6862733698733052,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65541640707869,0.5404934279474839,72.38182906644775,0.93913382729851014,0.36047075985461308,0.95533097025681557,null,28.833333333333194,null,0,28.362211034322829,null,28.362211034322829,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":209.53132807440528},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,7.6372270683600165,28.333093150477929,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,4.0050974235689791,5.6543031179797891,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.49937977147698,0.54030876630867353,72.321816483027447,0.93897032596743835,0.3604148409412517,0.95518277218999104,null,28.916666666666526,null,0,28.333093150477929,null,28.333093150477929,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":209.4887244366893},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,7.6297098773398666,28.303998815449731,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,3.9784897593158668,5.6225126142164887,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34342130182404,0.54012416313747569,72.261851662397362,0.93880689276192142,0.36035887833346802,0.95503445832283118,null,28.999999999999858,null,0,28.303998815449731,null,28.303998815449731,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":209.4461324897552},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,7.6221987658655213,28.274928010532978,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,3.952057974763354,5.5909008479754689,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18754094105964,0.53993961840446891,72.201934562796481,0.9386435276535734,0.36030287201339833,0.9548860286079931,null,29.08333333333319,null,0,28.274928010532978,null,28.274928010532978,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":209.40355222997621},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,7.6146937291099626,28.24588071704531,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,3.9258009121989828,5.5594668143307873,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03173863219877,0.53975513208027837,72.142065142514696,0.93848023061402042,0.36024682196318936,0.95473748299816141,null,29.166666666666522,null,0,28.24588071704531,null,28.24588071704531,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":209.36098365372689},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,7.6071947622521607,28.216856916327544,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,3.8997174215050916,5.5282095140065577,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87601431833178,0.53957070413557506,72.082243359893425,0.93831700161490061,0.36019072816499825,0.95458882144604851,null,29.249999999999854,null,0,28.216856916327544,null,28.216856916327544,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":209.31842675738292},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,7.5997018604769817,28.187856589743308,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,3.8738063601090733,5.4971279533451751,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.72036794262362,0.53938633454107598,72.022469173324794,0.938153840627864,0.36013459060099262,0.95444004390439441,null,29.333333333333186,null,0,28.187856589743308,null,28.187856589743308,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":209.2758815373212},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,7.5922150189751818,28.158879718679042,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,3.848066592934011,5.4662211442757318,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,378.10263877544804,351.5647994483142,0.53920202326754463,71.962742541251686,0.93799074762457169,0.36007840925335016,0.9542911503259659,null,29.416666666666519,null,0,28.158879718679042,null,28.158879718679042,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":209.23334798991976},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.1380811714902,7.5847342329434602,28.129926284544165,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,3.8224969923496608,5.435488104282606,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,377.95697452113012,351.40930877871807,0.53901777028578979,71.90306342216806,0.93782772257669766,0.3600221841042594,0.9541421406635584,null,29.499999999999851,null,0,28.129926284544165,null,28.129926284544165,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":209.19082611155798},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,7.577259497584385,28.100996268770839,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,3.7970964381236949,5.40492785637423,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25389587722429,0.53883357556666633,71.843431774618495,0.9376647654559267,0.35996591513591897,0.9539930148699941,null,29.583333333333183,null,0,28.100996268770839,null,28.100996268770839,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":209.14831589861635},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,7.5697908081063918,28.072089652813919,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,3.7718638173732972,5.374539429052029,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09856068729636,0.5386494390810751,71.783847557197987,0.9375018762339562,0.35990960233053837,0.95384377289812428,null,29.666666666666515,null,0,28.072089652813919,null,28.072089652813919,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":209.10581734747655},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,7.5623281597237986,28.043206418151026,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,3.7467980245170773,5.344321856279536,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94330315247174,0.53846536079996177,71.724310728552297,0.9373390548824948,0.35985324567033711,0.95369441470082639,null,29.749999999999847,null,0,28.043206418151026,null,28.043206418151026,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":209.06333045452149},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,7.5548715476567638,28.01434654628239,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,3.7218979612272878,5.3142741774516926,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.78812321636207,0.53828134069431799,71.664821247377404,0.93717630137326324,0.35979684513754556,0.95354494023100667,null,29.833333333333179,null,0,28.01434654628239,null,28.01434654628239,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":209.02085521613529},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,7.5474209671312948,27.985510018730871,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,3.6971625363823528,5.2843954373642923,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63302082265307,0.53809737873518082,71.605379072419737,0.93701361567799368,0.35974040071440444,0.9533953494415992,null,29.916666666666512,null,0,27.985510018730871,null,27.985510018730871,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":208.97839162870324},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,7.5399764133791987,27.956696817041795,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,3.672590666019711,5.2546846861836398,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47799591510386,0.5379134748936325,71.545984162475634,0.93685099776843062,0.35968391238316511,0.95324564228556563,null,29.999999999999844,null,0,27.956696817041795,null,27.956696817041795,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":208.93593968861182},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":376.93902274176236},350.32304843754758,0.53772962914080058,{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":71.486636476391965},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"V424/V$59","v":0.95309581871589621},null,{"$f":"B424","v":30},null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":208.89349939224874},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":208.85129292671962},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":208.80931836484729},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":208.76757380057421},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":208.72605734867423},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":208.68476714446854},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":208.64370134354655},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":208.60285812149138},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":208.56223567360945},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":208.5218322146649},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":208.48164597861791},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":208.44167521836741},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":208.40191820549794},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":208.36237323003041},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":208.32303860017709},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":208.28391264210018},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":208.24499369967447},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":208.20628013425363},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":208.16777032444028},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":208.12946266585956},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":208.09135557093632},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":208.05344746867587},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":208.01573680444801},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,376.93902274176236,{"$f":"R$9*$Q447^6+S$9*$Q447^5+T$9*$Q447^4+U$9*$Q447^3+V$9*$Q447^2+W$9*$Q447+X$9","v":350.32304843754758},{"$f":"R$10*$Q447^6+S$10*$Q447^5+T$10*$Q447^4+U$10*$Q447^3+V$10*$Q447^2+W$10*$Q447+X$10","v":0.53772962914080058},71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.35962738012608947},0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":207.97822203977458},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},{"$f":"IF((F447+G447)=0,0,B447)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,{"$f":"IF(AA447>0,AA447,IF(K448=0,0,B448))","v":0},{"$f":"IF(AA447>0,AB447,E448)","v":27.927906922783155},null,{"$f":"IF(B448<=AD$59,E448,AD447)","v":27.927906922783155},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":207.9409016521202},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},0,{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},0]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":30},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":193.57255240517478},{"$f":"V449*T449/3.413","v":7.5325378816381443},{"$f":"D449*F$23/1000000-F$32/1000","v":27.927906922783155},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":207.90377413468624},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG449=8,$AH449,0)","v":0}]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":207.86683799620815},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":207.83009176075564},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":207.79353396753621},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":207.75716317070155},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":207.72097793915685},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":207.6849768563732},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":207.64915852020266},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":207.61352154269628},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":207.57806454992479},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":207.542786181802},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":207.50768509191099},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":207.47275994733272},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":207.43800942847736},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":207.40343222891801},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":207.36902705522712},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":207.3347926268151},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":207.30072767577144},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":207.26683094670827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":207.23310119660599},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":207.19953719466145},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":207.16613772213822},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":207.132901572219},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":207.09982754986038},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":207.06691447164948},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":207.03416116566291},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":207.00156647132758},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":206.96912923928375},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":206.93684833124979},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":206.90472261988904},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":206.87275098867872},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":206.84093233178038},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":206.80926555391261},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":206.77774957022515},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":206.74638330617518},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":206.71516569740504},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":206.68409568962201},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":206.65317223847947},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":206.62239430945993},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":376.93902274176236},350.32304843754758,0.53772962914080058,{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":71.486636476391965},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"V488/V$59","v":0.95309581871589621},null,{"$f":"B488","v":30},null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":206.59176087775975},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":206.56127092817525},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":206.5309234549907},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":206.50071746186759},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":206.47065196173577},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":206.44072597668574},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":206.41093853786282},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":206.38128868536239},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":206.35177546812696},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":206.32239794384432},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":206.2931551788474},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":206.26404624801521},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":206.23507023467542},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":206.20622623050801},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":206.17751333545044},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":206.14893065760401},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":206.12047731314152},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":206.0921524262161},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":206.06395512887144},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":206.03588456095304},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":206.00793987002081},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":205.98012021126277},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":205.95242474740991},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,376.93902274176236,{"$f":"R$9*$Q511^6+S$9*$Q511^5+T$9*$Q511^4+U$9*$Q511^3+V$9*$Q511^2+W$9*$Q511+X$9","v":350.32304843754758},{"$f":"R$10*$Q511^6+S$10*$Q511^5+T$10*$Q511^4+U$10*$Q511^3+V$10*$Q511^2+W$10*$Q511+X$10","v":0.53772962914080058},71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.35962738012608947},0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":205.92485264865218},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},{"$f":"IF((F511+G511)=0,0,B511)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,{"$f":"IF(AA511>0,AA511,IF(K512=0,0,B512))","v":0},{"$f":"IF(AA511>0,AB511,E512)","v":27.927906922783155},null,{"$f":"IF(B512<=AD$59,E512,AD511)","v":27.927906922783155},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":205.89740309255558},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},0,{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},0]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":30},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":193.57255240517478},{"$f":"V513*T513/3.413","v":7.5325378816381443},{"$f":"D513*F$23/1000000-F$32/1000","v":27.927906922783155},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":205.87007526398045},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG513=8,$AH513,0)","v":0}]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":205.8428683550008},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":205.81578156482462},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":205.78881409971527},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":205.7619651729141},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":205.73523400456381},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":205.70861982163299},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":205.68212185784159},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":205.65573935358745},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":205.62947155587352},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":205.60331771823644},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":205.57727710067573},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":205.55134896958393},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":205.52553259767791},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":205.4998272639306},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":205.47423225350408},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":205.44874685768326},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":205.4233703738104},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":205.39810210522057},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":205.37294136117794},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":205.34788745681277},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":205.3229397130593},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":205.29809745659446},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":205.27336001977713},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":205.24872674058849},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":205.22419696257293},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":205.19977003477968},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":205.1754453117052},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":205.15122215323646},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":205.12709992459469},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783155,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0.95309581871589621,null,30,null,0,27.927906922783155,null,27.927906922783155,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":205.10307799627989},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":5507.758717433293},{"$f":"SUM(M63:M543)","v":6185.1046857076408},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608963995651742}]
[]
[]
[]
[null,null,"P90%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.37732552495153593},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":60},{"$f":"W12","v":28.093532960000005},{"$f":"X12","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":27.927906922783158},null,{"$f":"MIN(AD554:AD1034)","v":27.927906922783158},{"$f":"MIN(AE554:AE1034)","v":205.10307799627984}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":225},{"$f":"V554*T554/3.413","v":10.650930450877357},{"$f":"(D554*$H$23/1000-H$32)/1000","v":39.997250101064417},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":39.997250101064417},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":40},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":433.50842841244776},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":411.78694064258809},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.60813406104670542},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":96.340224090361914},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37732552495153593},{"$f":"E554-E63","v":0},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":39.997250101064417},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":39.997250101064417},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":205.14435791744944},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":224.90625},10.640961482281002,39.958666471694023,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":39.734004632677035},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":39.775105769181621},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":433.33967841244777},411.59980022475173,0.60792701031138996,96.260750054889627,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99981113776363606},0.37728359189302074,0,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":39.958666471694023},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":39.958666471694023},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":205.1852728078895},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":224.81253906250001},{"$f":"V556*T556/3.413","v":10.631000735018375},{"$f":"(D556*$H$23/1000-H$32)/1000","v":39.920114661953761},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":39.472486398029886},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":39.551475973739635},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,433.17099872494776,411.4127635393894,0.60772003184347156,96.181342172844836,0.99962235421987067,0.37724162180450183,0,null,null,null,0,39.920114661953761,null,39.920114661953761,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":205.22582501089491},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,10.62104820119181,39.881594641276706,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,39.21268408935039,39.329103504568494,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,433.00238932065088,411.2258304912674,0.60751312558981374,96.102000376624915,0.99943364933591505,0.37719961466571844,0,null,null,null,0,39.881594641276706,null,39.881594641276706,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":205.26601685040072},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.61110387291639,39.84310637914529,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,38.954586472799996,39.107981292532585,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,432.83385017027251,411.03900098530818,0.60730629149737558,96.022724598733532,0.99924502307899454,0.37715757045641357,0,null,null,null,0,39.84310637914529,null,39.84310637914529,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":205.30585063118161},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.6011677423199,39.804649845091106,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,38.698182387990805,38.8881023082415,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,432.66538124454007,410.85227492659004,0.60709952951321244,95.943514771780201,0.99905647541634768,0.37711548915633364,0,null,null,null,0,39.804649845091106,null,39.804649845091106,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":205.34532863904832},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.591239801542825,39.766225008694896,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,38.443460747505569,38.669459561826542,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,432.49698251419341,410.66565222034694,0.60689283958447549,95.864370828480332,0.99886800631522699,0.37707337074522879,0,null,null,null,0,39.766225008694896,null,39.766225008694896,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":205.38445314104223},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.581320042738321,39.72783183958645,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,38.190410536420707,38.452046102718555,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,432.32865394998436,410.4791327719679,0.60668622165841091,95.785292701654896,0.99867961574289832,0.37703121520285271,0,null,null,null,0,39.72783183958645,null,39.72783183958645,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":205.42322638562717},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.571408458072156,39.689470307444353,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,37.93902081183235,38.235855019426971,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,432.16039552267705,410.29271648699682,0.6064796756823605,95.706280324230022,0.99849130366664163,0.37698902250896293,0,null,null,null,0,39.689470307444353,null,39.689470307444353,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":205.46165060287896},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.561505039722736,39.651140381996129,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,37.689280702385737,38.020879439320048,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,431.99220720304783,410.10640327113231,0.60627320160376119,95.627333629237171,0.99830307005374996,0.37694679264332048,0,null,null,null,0,39.651140381996129,null,39.651140381996129,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":205.49972800467282},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.551609779880977,39.612842033017706,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,37.441179407807226,37.807112528406442,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,431.82408896188508,409.92019303022687,0.60606679937014496,95.548452549812168,0.99811491487153026,0.37690452558569004,0,null,null,null,0,39.612842033017706,null,39.612842033017706,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":205.53746078486819},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.54172267075038,39.574575230333714,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,37.194706198440024,37.59454749111795,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,431.65604076998949,409.73408567028696,0.60586046892913836,95.469637019195659,0.99792683808730309,0.37686222131584018,0,null,null,null,0,39.574575230333714,null,39.574575230333714,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":205.57485111949157},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.531843704546981,39.536339943817318,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,36.949850414782539,37.383177570093459,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,431.48806259817388,409.54808109747268,0.60565421022846244,95.390886970732879,0.99773883966840293,0.37681987981354315,0,null,null,null,0,39.536339943817318,null,39.536339943817318,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":205.61190116691694},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.52197287349925,39.498136143389793,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,36.706601467029543,37.172996045964133,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,431.32015441726321,409.36217921809708,0.60544802321593283,95.312202337872691,0.99755091958217723,0.37677750105857488,0,null,null,null,0,39.498136143389793,null,39.498136143389793,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":205.64861306804417},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.512110169848121,39.459963799020656,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,36.464948834616848,36.963996237139845,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,431.15231619809452,409.17637993862598,0.60524190783945897,95.23358305416798,0.99736307779598732,0.37673508503071507,0,null,null,null,0,39.459963799020656,null,39.459963799020656,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":205.68498894647513},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.502255585847003,39.421822880727696,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,36.224882065768831,36.756171499596718,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,430.98454791151721,408.99068316567798,0.60503586404704446,95.155029053275541,0.99717531427720851,0.37669263170974721,0,null,null,null,0,39.421822880727696,null,39.421822880727696,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":205.72103090868777},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.492409113761623,39.383713358576422,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,35.98639077704842,36.549515226665967,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,430.81684952839259,408.80508880602355,0.60482989178678703,95.076540268954943,0.99698762899322901,0.37665014107545874,0,null,null,null,0,39.383713358576422,null,39.383713358576422,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":205.75674104420796},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.482570745870163,39.345635202680491,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,35.749464652910916,36.344020848823831,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,430.64922101959434,408.61959676658523,0.60462399100687725,94.998116635069721,0.99680002191145123,0.37660761310764074,0,null,null,null,0,39.345635202680491,null,39.345635202680491,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":205.7921214257795},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.472740474463073,39.307588383201065,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,35.514093445259725,36.139681833482747,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,430.48166235600809,408.43420695443677,0.60441816165559981,94.919758085585556,0.996612492999291,0.37656504778608829,0,null,null,null,0,39.307588383201065,null,39.307588383201065,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":205.82717410953191},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.462918291843133,39.269572870347048,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,35.280266973005858,35.936491684783704,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,430.31417350853161,408.24891927680324,0.60421240368133222,94.841464554571132,0.99642504222417738,0.37652244509060018,0,null,null,null,0,39.269572870347048,null,39.269572870347048,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":205.86190113514618},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,10.453104190325442,39.23158863437498,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,35.047975121629925,35.734443943389692,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,430.14675444807489,408.06373364106042,0.60400671703254472,94.763235976197848,0.99623766955355342,0.37647980500097911,0,null,null,null,0,39.23158863437498,null,39.23158863437498,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":205.89630452601864},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,10.443298162237289,39.193635645588628,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,34.817207842746775,35.533532186280418,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,429.97940514556007,407.87864995473484,0.60380110165780143,94.685072284738737,0.99605037495487547,0.37643712749703179,0,null,null,null,0,39.193635645588628,null,39.193635645588628,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":205.93038628942296},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,10.433500199918255,39.155713874339291,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,34.587955153673619,35.333750026548081,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,429.81212557192129,407.69366812550282,0.60359555750575777,94.606973414569438,0.99586315839561368,0.37639441255856881,0,null,null,null,0,39.155713874339291,null,39.155713874339291,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":205.96414841666999},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,10.423710295720062,39.117823291025303,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,34.360207137000252,35.135091113194349,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,429.64491569810485,407.50878806119073,0.60339008452516252,94.528939300166883,0.99567601984325149,0.37635166016540461,0,null,null,null,0,39.117823291025303,null,39.117823291025303,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":205.99759288326587},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,10.413928442006624,39.07996386609215,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,34.133953940162591,34.937549130928467,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,429.47777549506924,407.32400966977445,0.60318468266485659,94.450969876109696,0.99548895926528624,0.37630887029735771,0,null,null,null,0,39.07996386609215,null,39.07996386609215,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":206.0307216490682},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,10.404154631153983,39.042135570032258,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,33.909185775018798,34.741117799966474,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,429.31070493378485,407.13933285937884,0.60297935187377272,94.373065077077683,0.99530197662922848,0.37626604293425059,0,null,null,null,0,39.042135570032258,null,39.042135570032258,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":206.06353665844034},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,10.394388855550313,39.004338373385039,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,33.685892917428355,34.545790875831628,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,429.14370398523425,406.9547575382777,0.60277409210093535,94.295224837852004,0.9951150719026024,0.37622317805590955,0,null,null,null,0,39.004338373385039,null,39.004338373385039,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":206.09603984040402},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,10.384631107595851,38.966572246736554,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,33.464065706833516,34.351562149155811,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,428.97677262041231,406.77028361489357,0.60256890329546142,94.217449093314315,0.99492824505294575,0.37618027564216511,0,null,null,null,0,38.966572246736554,null,38.966572246736554,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":206.12823310879003},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,10.374881379702911,38.928837160719638,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,33.243694545843979,34.158425445482209,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,428.80991081032568,406.58591099779687,0.60236378540655844,94.13973777844717,0.99474149604780981,0.37613733567285185,0,null,null,null,0,38.928837160719638,null,38.928837160719638,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":206.16011836238704},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,10.365139664295791,38.89113308601349,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,33.024769899823752,33.966374625069001,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,428.6431185259932,406.40163959570589,0.60215873838352585,94.062090828333112,0.99455482485475932,0.37609435812780817,0,null,null,null,0,38.89113308601349,null,38.89113308601349,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":206.19169748508898},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,10.355405953810846,38.853459993343989,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,32.807282296481361,33.775403582694153,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,428.47639573844594,406.2174693174868,0.60195376217575403,93.984508178155352,0.99436823144137254,0.3760513429868767,0,null,null,null,0,38.853459993343989,null,38.853459993343989,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":206.22297234604042},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,10.345680240696369,38.81581785348321,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,32.591222325462105,33.585506247461403,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,428.30974241872678,406.03340007215257,0.60174885673272416,93.906989763196691,0.99418171577524139,0.37600829022990423,0,null,null,null,0,38.81581785348321,null,38.81581785348321,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":206.2539447997803},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,10.335962517412572,38.778206637249347,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,32.376580637943192,33.396676582607185,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,428.14315853789088,405.84943176886333,0.60154402200400869,93.829535518839464,0.99399527782397123,0.37596519983674148,0,null,null,null,0,38.778206637249347,null,38.778206637249347,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":206.28461668638411},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,10.326252776431641,38.740626315506958,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,32.163347946231973,33.208908585308798,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,427.97664406700528,405.66556431692567,0.60133925793927001,93.752145380565935,0.99380891755518064,0.37592207178724341,0,null,null,null,0,38.740626315506958,null,38.740626315506958,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":206.31498983160424},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,10.316551010237601,38.703076859166416,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,31.951515023365971,33.022196286493532,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,427.81019897714924,405.48179762579247,0.6011345644882613,93.674819283957277,0.99362263493650194,0.37587890606126906,0,null,null,null,0,38.703076859166416,null,38.703076859166416,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":206.34506604700886},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,10.306857211326365,38.665558239184108,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,31.741072702716256,32.836533750648918,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,427.64382323941396,405.29813160506257,0.6009299416008258,93.597557164693796,0.99343642993558112,0.37583570263868182,0,null,null,null,0,38.665558239184108,null,38.665558239184108,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":206.37484713011904},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,10.297171372205671,38.628070426562175,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,31.532011877593003,32.651915075634072,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,427.47751682490275,405.11456616448032,0.60072538922689678,93.520358958554652,0.99325030252007751,0.37579246149934908,0,null,null,null,0,38.628070426562175,null,38.628070426562175,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":206.40433486454444},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,10.287493485395055,38.590613392348423,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,31.324323500853748,32.468334392492032,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,427.31127970473091,404.93110121393551,0.60052090731649754,93.443224601417455,0.99306425265766352,0.37574918262314244,0,null,null,null,0,38.590613392348423,null,38.590613392348423,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":206.43353102011724},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,10.277823543425844,38.553187107636319,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,31.117998584514304,32.2857858652632,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,427.14511185002578,404.74773666346283,0.60031649581974078,93.366154029258269,0.99287828031602565,0.37570586598993783,0,null,null,null,0,38.553187107636319,null,38.553187107636319,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":206.46243735302468},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,10.268161538841111,38.515791543564752,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,30.913028199362014,32.104263690799819,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,426.97901323192684,404.56447242324157,0.60011215468682866,93.289147178151325,0.99269238546286331,0.37566251157961533,0,null,null,null,0,38.515791543564752,null,38.515791543564752,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":206.49105560594006},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,10.258507464195647,38.478426671317997,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,30.709403474571726,31.923762098581498,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,426.81298382158542,404.38130840359543,0.59990788386805283,93.212203984268626,0.99250656806588999,0.37561911937205933,0,null,null,null,0,38.478426671317997,null,38.478426671317997,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":206.51938750815211},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,10.248861312055931,38.441092462125553,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,30.50711559732412,31.744275350531769,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,426.64702359016491,404.1982445149921,0.59970368331379398,93.13532438387989,0.99232082809283184,0.37557568934715835,0,null,null,null,0,38.441092462125553,null,38.441092462125553,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":206.54743477569303},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,10.239223075000156,38.403788887262252,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,30.306155812426802,31.565797740835652,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,426.48113250884091,404.01528066804315,0.59949955297452162,93.058508313352547,0.99213516551142933,0.37553222148480558,0,null,null,null,0,38.403788887262252,null,38.403788887262252,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":206.57519911146503},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,10.229592745618092,38.366515918047739,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,30.10651542193737,31.388323595758315,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,426.31531054880077,403.83241677350321,0.59929549280079419,92.981755709150889,0.99194958028943558,0.37548871576489812,0,null,null,null,0,38.366515918047739,null,38.366515918047739,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":206.60268220536528},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,10.219970316511178,38.329273525846823,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,29.908185784789577,31.211847273464652,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,426.14955768124395,403.64965274227029,0.59909150274325851,92.905066507836523,0.99176407239461783,0.37544517216733775,0,null,null,null,0,38.329273525846823,null,38.329273525846823,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":206.62988573440958},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,10.210355780292426,38.292061682069104,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,29.711158316421457,31.03636316383999,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,425.983873877382,403.46698848538506,0.59888758275264964,92.828440646067918,0.99157864179475608,0.37540159067203033,0,null,null,null,0,38.292061682069104,null,38.292061682069104,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":206.65681136285465},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,10.200749129586397,38.254880358168876,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,29.515424488406033,30.861865688311703,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,425.81825910843827,403.2844239140307,0.59868373277979126,92.751878060599893,0.99139328845764429,0.37535797125888615,0,null,null,null,0,38.254880358168876,null,38.254880358168876,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":206.68346074231891},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,10.191150357029194,38.217729525645112,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,29.32097582808451,30.688349299671877,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,425.65271334564829,403.10195893953249,0.59847995277559496,92.675378688283786,0.99120801235108968,0.37531431390782005,0,null,null,null,0,38.217729525645112,null,38.217729525645112,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":206.70983551190201},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,10.18155945526844,38.180609156041378,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,29.12780391820186,30.515808481900997,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,425.48723656025948,402.91959347335745,0.59827624269105961,92.598942466067115,0.99102281344291288,0.37527061859875127,0,null,null,null,0,38.180609156041378,null,38.180609156041378,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":206.73593729830284},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,10.171976416963229,38.143519220945606,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,28.9359003965446,30.344237749992548,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,425.32182872353121,402.73732742711434,0.59807260247727245,92.522569330993349,0.99083769170094771,0.37522688531160325,0,null,null,null,0,38.143519220945606,null,38.143519220945606,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":206.7617677159364},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,10.162401234784111,38.106459691990111,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,28.745256955581215,30.173631649778685,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,425.1564898067349,402.55516071255295,0.59786903208540765,92.446259220201625,0.99065264709304168,0.37518311402630411,0,null,null,null,0,38.106459691990111,null,38.106459691990111,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":206.78732836704918},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,10.15283390141308,38.069430540851457,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,28.555865342104745,30.003984757756839,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,424.99121978115397,402.37309324156428,0.5976655314667273,92.370012070926748,0.99046767958705562,0.37513930472278634,0,null,null,null,0,38.069430540851457,null,38.069430540851457,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":206.81262084183345},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,10.143274409543512,38.032431739250299,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,28.367717356877726,29.835291680917287,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,424.82601861808371,402.19112492617955,0.59746210057257998,92.29382782049862,0.99028278915086387,0.3750954573809871,0,null,null,null,0,38.032431739250299,null,38.032431739250299,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":206.83764671854001},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,10.133722751880141,37.995463258951233,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,28.180804854279462,29.667547056571745,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,424.66088628883136,402.00925567857041,0.59725873935440166,92.217706406342188,0.99009797575235359,0.37505157198084765,0,null,null,null,0,37.995463258951233,null,37.995463258951233,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":206.86240756358987},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,10.124178921139123,37.958525071763049,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,27.995119741955879,29.500745552182853,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,424.49582276471625,401.82748541104866,0.59705544776371455,92.141647765977723,0.98991323935942632,0.37500764850231427,0,null,null,null,0,37.958525071763049,null,37.958525071763049,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":206.8869049316846},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,10.114642910047873,37.92161714953815,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,27.810653980471059,29.334881865194685,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,424.33082801706951,401.64581403606559,0.59685222575212793,92.065651837019743,0.98972857993999597,0.37496368692533744,0,null,null,null,0,37.92161714953815,null,37.92161714953815,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":206.91114036591551},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,10.105114711345125,37.884739464172725,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,27.627399582961644,29.169950722864165,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,424.16590201723426,401.46424146621206,0.59664907327133732,91.989718557177298,0.9895439974619904,0.37491968722987246,0,null,null,null,0,37.884739464172725,null,37.884739464172725,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":206.93511539787147},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,10.09559431778087,37.847891987606495,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,27.445348614793112,29.005946882093454,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,424.00104473656558,401.28276761421768,0.59644599027312428,91.913847864253682,0.9893594918933506,0.37487564939587886,0,null,null,null,0,37.847891987606495,null,37.847891987606495,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":206.95883154774569},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,10.086081722116393,37.811074691822988,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,27.264493193218758,28.842865129263274,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,423.83625614643051,401.10139239295125,0.59624297670935666,91.838039696146438,0.98917506320203108,0.37483157340332129,0,null,null,null,0,37.811074691822988,null,37.811074691822988,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":206.98229032444121},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,10.076576917124139,37.774287548848825,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,27.08482548704017,28.680700280067182,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,423.67153621820802,400.9201157154198,0.59604003253198812,91.762293990846615,0.9889907113559997,0.37478745923216855,0,null,null,null,0,37.774287548848825,null,37.774287548848825,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":207.00549322567531},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,10.067079895587792,37.737530530754192,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,26.90633771627072,28.519447179346731,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,423.50688492328896,400.73893749476861,0.59583715769305801,91.68661068643911,0.98880643632323739,0.37474330686239427,0,null,null,null,0,37.737530530754192,null,37.737530530754192,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":207.02844173808268},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,10.057590650302185,37.700803609652404,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,26.729022151800699,28.35910070092762,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,423.34230223307611,400.55785764428077,0.59563435214469096,91.610989721102158,0.98862223807173877,0.37469911627397684,0,null,null,null,0,37.700803609652404,null,37.700803609652404,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":207.05113733731747},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,10.048109174073275,37.664106757699813,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,26.552871115064825,28.19965574745672,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,423.17778811898421,400.37687607737701,0.59543161583909754,91.535431033106931,0.98843811656951164,0.37465488744689923,0,null,null,null,0,37.664106757699813,null,37.664106757699813,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":207.07358148815425},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,10.038635459718193,37.627439947096043,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,26.377876977712162,28.041107250240039,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,423.01334255243984,400.19599270761529,0.59522894872857268,91.459934560818169,0.98825407178457703,0.37461062036114906,0,null,null,null,0,37.627439947096043,null,37.627439947096043,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":207.0957756445878},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,10.029169500065127,37.590803150083495,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,26.204032161277702,27.883450169081581,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,422.84896550488151,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":400.01520744869055},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.59502635076549659},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":91.38450024269298},0.98807010368496972,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37456631499671889},{"$f":"E618-E127","v":0},null,null,null,0,37.590803150083495,null,37.590803150083495,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":207.11772124993189},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,218.98679363072884,10.019711287953287,37.554196338947264,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,26.031329136856364,27.726679492123129,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":422.68465694775966},399.83452021443435,0.59482382190233507,91.309128017280784,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.98788621223873696},0.37452197133360565,0,null,null,null,{"$f":"IF(AA618>0,AA618,IF(K619=0,0,B619))","v":0},{"$f":"IF(AA618>0,AB618,E619)","v":37.554196338947264},null,{"$f":"IF(B619<=AD$59,E619,AD618)","v":37.554196338947264},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":207.13941973691689},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":218.8955491333827},{"$f":"V620*T620/3.413","v":10.010260816233012},{"$f":"(D620*$H$23/1000-H$32)/1000","v":37.517619486015477},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":25.859760424779438},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":27.570790235684914},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,422.52041685253664,399.65393091881481,0.5946213620916373,91.233817823224058,0.98770239741394028,0.37447758935181141,0,null,null,null,0,37.517619486015477,null,37.517619486015477,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":207.16087252778635},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,10.00081807776561,37.481072563658735,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,25.689318594292498,27.415777444107189,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,422.35624519068659,399.47343947593589,0.5944189712860376,91.158569599257021,0.98751865917865389,0.37443316903134277,0,null,null,null,0,37.481072563658735,null,37.481072563658735,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":207.18208103439252},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,9.9913830654233777,37.444555544290161,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,25.519996263235846,27.261636189592679,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,422.19214193369567,399.29304580003753,0.59421664943825447,91.083383284205865,0.98733499750096543,0.37438871035221127,0,null,null,null,0,37.444555544290161,null,37.444555544290161,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":207.20304665829084},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,9.9819557720895844,37.408068400365359,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,25.351786097727018,27.108361572049962,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,422.02810705306189,399.11274980549513,0.59401439650109078,91.008258816988587,0.98715141234897608,0.37434421329443318,0,null,null,null,0,37.408068400365359,null,37.408068400365359,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":207.22377079083338},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,9.9725361906584347,37.371611104382239,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,25.184680811845208,26.955948718937645,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,421.864140520295,398.93255140681913,0.59381221242743298,90.93319613661464,0.98696790369080023,0.37429967783802981,0,null,null,null,0,37.371611104382239,null,37.371611104382239,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":207.24425481326125},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,9.963124314035058,37.335183628881012,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,25.018673167317932,26.804392785109521,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,421.70024230691672,398.752450518655,0.59361009717025115,90.858195182185057,0.98678447149456505,0.37425510396302686,0,null,null,null,0,37.335183628881012,null,37.335183628881012,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":207.26450009679613},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,9.9537201351354518,37.298785946443942,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,24.853755973209541,26.653688952660502,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,421.53641238446068,398.57244705578285,0.59340805068259972,90.783255892891646,0.98660111572841169,0.37421049164945536,0,null,null,null,0,37.298785946443942,null,37.298785946443942,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":207.28450800273052},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,9.9443236468865361,37.26241802969556,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,24.689922085612089,26.503832430773478,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,421.37265072447235,398.39254093311712,0.59320607291761551,90.708378208017734,0.98641783636049429,0.37416584087735111,0,null,null,null,0,37.26241802969556,null,37.26241802969556,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":207.30427988251742},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,9.9349348422259922,37.226079851302067,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,24.527164407337697,26.354818455567035,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,421.20895729850906,398.21273206570623,0.59300416382851961,90.63356206693669,0.98623463335898021,0.37412115162675474,0,null,null,null,0,37.226079851302067,null,37.226079851302067,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":207.32381707785865},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,9.925553714102378,37.189771383971745,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,24.365475887613549,26.206642289943968,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,421.04533207813989,398.0330203687322,0.59280232336861516,90.558807409112944,0.98605150669204999,0.37407642387771195,0,null,null,null,0,37.189771383971745,null,37.189771383971745,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":207.34312092079259},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,9.9161802554750142,37.153492600454548,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,24.20484952177841,26.059299223440739,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,420.88177503494586,397.85340575751076,0.59260055149128921,90.484114174101023,0.98586845632789777,0.37403165761027318,0,null,null,null,0,37.153492600454548,null,37.153492600454548,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":207.36219273378052},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,9.906814459313992,37.117243473542096,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,24.045278350981331,25.912784572077697,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,420.71828614051981,397.67388814749057,0.59239884815001076,90.409482301545609,0.98568548223473063,0.37398685280449406,0,null,null,null,0,37.117243473542096,null,37.117243473542096,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":207.3810338297925},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,9.8974563186001632,37.081023976067669,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,23.886755461882359,25.767093678210209,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,420.55486536646646,397.49446745425342,0.59219721329833186,90.334911731181535,0.98550258438076876,0.3739420094404351,0,null,null,null,0,37.081023976067669,null,37.081023976067669,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":207.39964551239211},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,9.8881058263250523,37.044834080905837,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,23.729273986354944,25.622221910380553,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,420.3915126844023,397.31514359351337,0.59199564688988682,90.260402402832881,0.98531976273424626,0.3738971274981619,0,null,null,null,0,37.044834080905837,null,37.044834080905837,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":207.41802907582016},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,9.8787629754909094,37.008673760972712,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,23.572827101190725,25.478164663170737,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,420.22822806595565,397.13591648111691,0.5917941488783921,90.185954256413652,0.98513701726340963,0.3738522069577449,0,null,null,null,0,37.008673760972712,null,37.008673760972712,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":207.4361858050778},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,9.8694277591106712,36.972542989225751,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,23.417408027805905,25.334917357056042,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,420.06501148276669,396.95678603304259,0.591592719217646,90.111567231927324,0.98495434793651948,0.37380724779925983,0,null,null,null,0,36.972542989225751,null,36.972542989225751,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":207.45411697600852},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,9.8601001702078861,36.936441738663476,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,23.263010031949555,25.192475438259489,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,419.90186290648745,396.77775216540078,0.5913913578615293,90.037241269466222,0.98477175472184852,0.37376225000278734,0,null,null,null,0,36.936441738663476,null,36.936441738663476,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":207.47182385537928},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,9.8507802018167272,36.900369982325543,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,23.109626423413992,25.050834378607032,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,419.73878230878165,396.598814794433,0.59119006476400393,89.962976309211626,0.98458923758768402,0.37371721354841325,0,null,null,null,0,36.900369982325543,null,36.900369982325543,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":207.48930770096104},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,9.8414678469819563,36.86432769329258,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,22.957250555746946,24.909989675383652,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,419.57576966132484,396.41997383651199,0.59098883987911355,89.888772291433611,0.9844067965023251,0.37367213841622837,0,null,null,null,0,36.86432769329258,null,36.86432769329258,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":207.50656976160803},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,9.8321630987589206,36.828314844686183,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,22.805875825965661,24.769936851190174,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,419.41282493580445,396.24122920814153,0.5907876831609834,89.81462915649081,0.98422443143408522,0.37362702458632885,0,null,null,null,0,36.828314844686183,null,36.828314844686183,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":207.52361127733647},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,9.8228659502135258,36.792331409668826,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,22.655495674272867,24.630671453800971,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,419.24994810391979,396.06258082595593,0.59058659456381968,89.740546844830362,0.98404214235129051,0.37358187203881571,0,null,null,null,0,36.792331409668826,null,36.792331409668826,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":207.54043347940245},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,9.8135763944221726,36.75637736144359,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,22.506103583774458,24.492189056022404,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,419.08713913738166,395.88402860671971,0.59038557404190961,89.666525296987345,0.98385992922228016,0.37353668075379531,0,null,null,null,0,36.75637736144359,null,36.75637736144359,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":207.55703759037883},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,9.8042944244717916,36.720452673254321,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,22.357693080199269,24.354485255552092,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,418.92439800791294,395.70557246732744,0.59018462154962126,89.592564453585055,0.98367779201540695,0.37349145071137918,0,null,null,null,0,36.720452673254321,null,36.720452673254321,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":207.57342482423144},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,9.7950200334597746,36.684557318385359,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,22.210257731620473,24.217555674838973,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,418.7617246872482,395.52721232480354,0.5899837370414035,89.518664255334386,0.98349573069903673,0.3734461818916841,0,null,null,null,0,36.684557318385359,null,36.684557318385359,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":207.5895963863945},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,9.785753214493921,36.648691270161287,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,22.063791148178751,24.081395960944121,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,418.59911914713371,395.34894809630168,0.58978292047178615,89.444824643033542,0.98331374524154813,0.37340087427483187,0,null,null,null,0,36.648691270161287,null,36.648691270161287,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":207.60555347384513},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,9.776493960692541,36.612854501947432,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,21.918286981807778,23.946001785402387,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,418.43658135932765,395.17077969910497,0.58958217179537864,89.371045557568721,0.98313183561133366,0.37335552784094977,0,null,null,null,0,36.612854501947432,null,36.612854501947432,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":207.62129727517726},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,9.7672422651842847,36.577046987149075,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,21.773738925960682,23.811368844084804,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,418.27411129559977,394.99270705062514,0.58938149096687098,89.297326939912864,0.98295000177679837,0.37331014257017014,0,null,null,null,0,36.577046987149075,null,36.577046987149075,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":207.6368289706746},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,9.7579981211082334,36.541268699211912,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,21.630140715339081,23.677492857061722,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,418.1117089277318,394.8147300684027,0.58918087794103291,89.223668731126224,0.98276824370636073,0.37326471844263087,0,null,null,null,0,36.541268699211912,null,36.541268699211912,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":207.65214973238287},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,9.7487615216137673,36.505519611621494,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,21.487486125623239,23.544369568466813,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,417.94937422751718,394.63684867010664,0.58898033267271499,89.150070872355514,0.98258656136845257,0.37321925543847484,0,null,null,null,0,36.505519611621494,null,36.505519611621494,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":207.66726072418146},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,9.7395324598606496,36.469799697903547,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,21.345768973204549,23.411994746361717,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,417.7871071667609,394.45906277353367,0.58877985511684605,89.076533304834413,0.98240495473151845,0.37317375353785037,0,null,null,null,0,36.469799697903547,null,36.469799697903547,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":207.68216310185409},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,9.7303109290189198,36.434108931623562,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,21.204983114919308,23.280364182601545,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,417.62490771727994,394.28137229660854,0.58857944522843553,89.003055969882723,0.98222342376401639,0.37312821272091129,0,null,null,null,0,36.434108931623562,null,36.434108931623562,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":207.69685801315887},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,9.7210969222689165,36.398447286386926,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,21.065122447784546,23.1494736927011,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,417.46277585090297,394.10377715738349,0.58837910296257212,88.929638808906645,0.98204196843441749,0.37308263296781652,0,null,null,null,0,36.398447286386926,null,36.398447286386926,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":207.71134659789766},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,9.7118904328012619,36.362814735838789,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,20.926180908735464,23.019319115701848,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,417.30071153947034,393.92627727403794,0.58817882827442303,88.856281763398613,0.98186058871120585,0.37303701425873048,0,null,null,null,0,36.362814735838789,null,36.362814735838789,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":207.72562998798466},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,9.7026914538167688,36.327211253663748,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,20.78815247436442,22.889896314039628,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,417.1387147548341,393.7488725648783,0.5879786211192356,88.782984774936438,0.98167928456287901,0.37299135657382315,0,null,null,null,0,36.327211253663748,null,36.327211253663748,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":207.7397093075142},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,9.6934999785265159,36.29163681358618,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,20.651031160662058,22.76120117341317,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,416.97678546885811,393.5715629483376,0.58777848145233491,88.709747785184106,0.98149805595794726,0.37294565989326955,0,null,null,null,0,36.29163681358618,null,36.29163681358618,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":207.75358567282814},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.6843160001517585,36.256091389369786,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,20.514811022759641,22.633229602653245,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,416.81492365341796,393.39434834297549,0.58757840922912541,88.636570735890928,0.98131690286493412,0.37289992419725043,0,null,null,null,0,36.256091389369786,null,36.256091389369786,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":207.76726019258217},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.6751395119239127,36.220574954817629,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,20.379486154673341,22.505977533592635,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,416.65312928040089,393.21722866747757,0.58737840440509015,88.563453568891362,0.98113582525237653,0.37285414946595197,0,null,null,null,0,36.220574954817629,null,36.220574954817629,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":207.78073396781173},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.6659705070845661,36.185087483772122,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,20.245050689050203,22.379440920936808,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,416.49140232170595,393.04020384065547,0.58717846693579012,88.490396226105247,0.98095482308882409,0.37280833567956578,0,null,null,null,0,36.185087483772122,null,36.185087483772122,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":207.79400809199709},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.6568089788853761,36.149628950114668,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,20.111498796915566,22.253615742135324,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,416.32974274924379,392.8632737814462,0.58697859677686526,88.417398649536892,0.98077389634283985,0.37276248281828883,0,null,null,null,0,36.149628950114668,null,36.149628950114668,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":207.80708365112793},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.6476549205881739,36.11419932776603,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,19.978824687422506,22.128497997253945,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,416.16815053493679,392.68643840891224,0.58677879388403265,88.344460781275927,0.98059304498299971,0.37271659086232389,0,null,null,null,0,36.11419932776603,null,36.11419932776603,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":207.81996172376702},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.6385083254648229,36.078798590685821,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,19.847022607602486,22.004083708847482,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,416.00662565071912,392.50969764224129,0.58657905821308809,88.271582563496167,0.98041226897789291,0.37267065979187902,0,null,null,null,0,36.078798590685821,null,36.078798590685821,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":207.83264338111346},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.6293691867972484,36.043426712872574,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,19.716086842117896,21.880368921833369,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,415.84516806853651,392.33305140074549,0.58637938971990444,88.198763938455841,0.98023156829612157,0.37262468958716788,0,null,null,null,0,36.043426712872574,null,36.043426712872574,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":207.84512968706525},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.6202374978774188,36.008083668363717,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,19.586011713016216,21.757349703365922,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,415.68377776034646,392.15649960386173,0.5861797883604325,88.126004848497473,0.98005094290630079,0.37257868022840979,0,null,null,null,0,36.008083668363717,null,36.008083668363717,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":207.85742169828106},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.6111132520073177,35.972769431235406,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,19.456791579485653,21.635022142711296,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,415.52245469811817,391.98004217115124,0.58598025409070065,88.053305236047549,0.97987039277705934,0.37253263169582967,0,null,null,null,0,35.972769431235406,null,35.972769431235406,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":207.86952046424153},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.6019964424989013,35.937483975602433,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,19.328420837612462,21.513382351123209,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,415.36119885383249,391.80367902229909,0.58578078686681423,87.980665043616341,0.97968991787703841,0.37248654396965797,0,null,null,null,0,35.937483975602433,null,35.937483975602433,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":207.88142702731},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.5928870626740874,35.90222727561811,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,19.200893920139805,21.392426461719268,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,415.20001019948194,391.62741007711406,0.58558138664495585,87.908084213797679,0.9795095181748924,0.3724404170301307,0,null,null,null,0,35.90222727561811,null,35.90222727561811,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":207.89314242279238},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.5837851058647612,35.866999305474359,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,19.074205296228318,21.272150629358094,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,415.03888870707067,391.45123525552845,0.58538205338138471,87.835562689269068,0.97932919363928883,0.37239425085748973,0,null,null,null,0,35.866999305474359,null,35.866999305474359,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":207.90466767899665},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.5746905654127108,35.831800039401415,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,18.948349471218023,21.152551030517042,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,414.87783434861461,391.27515447759782,0.5851827870324372,87.763100412791118,0.97914894423890864,0.37234804543198241,0,null,null,null,0,35.831800039401415,null,35.831800039401415,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":207.91600381729168},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.5656034346696153,35.796629451667783,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,18.823320986391941,21.033623863170675,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,414.71684709614118,391.0991676635004,0.58498358755452606,87.690697327207488,0.97896876994244508,0.37230180073386188,0,null,null,null,0,35.796629451667783,null,35.796629451667783,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":207.92715185216542},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.5565237069970586,35.761487516580324,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,18.699114418741313,20.915365346669905,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,414.55592692168972,390.92327473353754,0.58478445490414077,87.618353375444997,0.97878867071860509,0.37225551674338697,0,null,null,null,0,35.761487516580324,null,35.761487516580324,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":207.93811279128261},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.5474513757664408,35.726374208483882,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,18.575724380732101,20.797771721621789,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,414.39507379731089,390.74747560813239,0.58458538903784663,87.546068500512831,0.97860864653610857,0.37220919344082232,0,null,null,null,0,35.726374208483882,null,35.726374208483882,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":207.94888763554178},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.5383864343590101,35.691289501761403,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,18.453145520073306,20.680839249770031,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,414.23428769506722,390.57177020783075,0.58438638991228553,87.473842645502941,0.97842869736368787,0.37216283080643808,0,null,null,null,0,35.691289501761403,null,35.691289501761403,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":207.9594773791317},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,9.529328876165847,35.656233370833924,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,18.331372519486688,20.564564213876139,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,414.07356858703281,390.39615845330007,0.58418745748417489,87.401675753589814,0.9782488231700891,0.37211642882051038,0,null,null,null,0,35.656233370833924,null,35.656233370833924,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":207.96988300958739},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,9.5202786945877804,35.621205790160182,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,18.210400096477837,20.448942917601272,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,413.91291644529343,390.22064026532951,0.58398859171030837,87.32956776802979,0.97806902392407091,0.37206998746332104,0,null,null,null,0,35.621205790160182,null,35.621205790160182,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":207.98010550784545},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,9.5112358830354164,35.586206734236747,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,18.090223003108967,20.3339716853887,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,413.75233124194642,390.04521556482939,0.58378979254755525,87.257518632161293,0.9778892995944054,0.37202350671515788,0,null,null,null,0,35.586206734236747,null,35.586206734236747,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":207.99014584829894},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,9.5022004349291169,35.551236177597978,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,17.970836025773149,20.219646862346995,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,413.59181294910081,389.86988427283126,0.58359105995285987,87.185528289404772,0.9777096501498771,0.37197698655631423,0,null,null,null,0,35.551236177597978,null,35.551236177597978,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":208.00000499885144},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,9.4931723436989532,35.516294094815805,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,17.852233984969889,20.105964814133827,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,413.43136153887718,389.69464631048754,0.58339239388324238,87.113596683262188,0.97753007555928395,0.37193042696708939,0,null,null,null,0,35.516294094815805,null,35.516294094815805,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":208.0096839209711},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,9.484151602784701,35.4813804604997,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,17.734411735082301,19.992921926840431,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,413.27097698340788,389.51950159907125,0.58319379429579798,87.041723757316959,0.97735057579143714,0.37188382792778873,0,null,null,null,0,35.4813804604997,null,35.4813804604997,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":208.01918356974357},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,9.4751382056358135,35.446495249296611,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,17.617364164155681,19.880514606876712,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,413.11065925483666,389.3444500599756,0.58299526114769673,86.96990945523396,0.97717115081516015,0.37183718941872318,0,null,null,null,0,35.446495249296611,null,35.446495249296611,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":208.02850489392478},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,9.466132145711402,35.41163843589085,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,17.501086193677555,19.768739280857034,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,412.95040832531902,389.16949161471393,0.5827967943961837,86.898153720759069,0.97699180059928981,0.37179051142020975,0,null,null,null,0,35.41163843589085,null,35.41163843589085,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":208.03764883599308},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,9.4571334164801861,35.376809995003924,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,17.385572778359087,19.657592395486603,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,412.79022416702196,388.99462618491924,0.58259839399857882,86.826456497718937,0.97681252511267624,0.3717437939125714,0,null,null,null,0,35.376809995003924,null,35.376809995003924,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":208.04661633220084},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,9.4481420114205452,35.342009901394732,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,17.270818905918123,19.547070417448499,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,412.63010675212422,388.8198536923444,0.58240005991227617,86.754817730021443,0.97663332432418193,0.37169703687613692,0,null,null,null,0,35.342009901394732,null,35.342009901394732,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":208.0554083126257},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,9.4391579240204067,35.307238129859115,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,17.156819596863318,19.437169833291378,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,412.47005605281606,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":388.64517405886124},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.58220179209474476},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":86.683237361654619},0.97645419820268298,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37165024029124127},{"$f":"E682-E191","v":0},null,null,null,0,35.307238129859115,null,35.307238129859115,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":208.064025701221},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,213.22313534936194,9.4301811477772883,35.272494655230048,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,17.04356990428002,19.327887149317775,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":412.31007204129924},388.47058720646083,0.58200359050352746,86.611715336687212,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.97627514671706794},0.37160340413822507,0,null,null,null,{"$f":"IF(AA682>0,AA682,IF(K683=0,0,B683))","v":0},{"$f":"IF(AA682>0,AB682,E683)","v":35.272494655230048},null,{"$f":"IF(B683<=AD$59,E683,AD682)","v":35.272494655230048},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":208.07246941586607},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":213.13429237629973},{"$f":"V684*T684/3.413","v":9.4212116761982578},{"$f":"(D684*$H$23/1000-H$32)/1000","v":35.237779452377453},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":16.931064913617313},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":19.21921889147302},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,412.15015468978726,388.29609305725285,0.58180545509624115,86.540251599268117,0.9760961698362387,0.37155652839743525,0,null,null,null,0,35.237779452377453,null,35.237779452377453,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":208.0807403684158},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,9.4122495027999076,35.203092496208122,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,16.81929974247657,19.111161605234823,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,411.99030397050507,388.12169153346571,0.58160738583057692,86.468846093626382,0.97591726752910957,0.37150961304922447,0,null,null,null,0,35.203092496208122,null,35.203092496208122,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":208.08883946474978},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,9.4032946211082944,35.16843376166549,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,16.708269540401258,19.00371185550345,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,411.8305198556892,387.94738255744579,0.58140938266429976,86.397498764070576,0.9757384397646085,0.37146265807395168,0,null,null,null,0,35.16843376166549,null,35.16843376166549,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":208.09676760482097},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,9.3943470246590337,35.133803223729963,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,16.597969488668411,18.896866226492509,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,411.67080231758786,387.77316605165782,0.58121144555524784,86.326209554989589,0.97555968651167613,0.3714156634519819,0,null,null,null,0,35.133803223729963,null,35.133803223729963,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":208.10452568270395},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,9.3854067069971627,35.099200857418431,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,16.488394800081089,18.790621321620392,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,411.51115132846076,387.59904193868419,0.58101357446133306,86.254978410851663,0.97538100773926562,0.37136862916368601,0,null,null,null,0,35.099200857418431,null,35.099200857418431,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":208.1121145866426},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,9.3764736616771405,35.064626637784251,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,16.379540718762367,18.684973763402262,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,411.35156686057911,387.42501014122462,0.58081576934054069,86.183805276204112,0.97520240341634379,0.37132155518944115,0,null,null,null,0,35.064626637784251,null,35.064626637784251,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":208.1195351990973},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,9.3675478822628726,35.030080539917321,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,16.271402519950783,18.579920193342712,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,411.19204888622573,387.2510705820963,0.58061803015092905,86.112690095673827,0.97502387351188957,0.3712744415096304,0,null,null,null,0,35.030080539917321,null,35.030080539917321,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":208.12678839679182},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,9.3586293623276902,34.995562538944043,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,16.163975509797002,18.475457271828997,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,411.03259737769497,387.07722318423339,0.58042035685062932,86.041632813966828,0.97484541799489566,0.37122728810464339,0,null,null,null,0,34.995562538944043,null,34.995562538944043,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":208.13387505075968},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,9.3497180954542305,34.961072610026832,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,16.057255025161634,18.37158167802485,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,410.87321230729282,386.90346787068682,0.58022274939784613,85.970633375867521,0.97466703683436717,0.37118009495487542,0,null,null,null,0,34.961072610026832,null,34.961072610026832,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":208.14079602639006},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,9.3408140752345492,34.926610728364537,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,15.951236433414799,18.268290109764941,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,410.7138936473367,386.72980456462392,0.58002520775085609,85.899691726239439,0.97448872999932246,0.37113286204072832,0,null,null,null,0,34.926610728364537,null,34.926610728364537,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":208.14755218347307},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,9.3319172952700065,34.892176869192042,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,15.845915132236598,18.165579283449876,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,410.55464137015548,386.55623318932834,0.57982773186800862,85.8288078100245,0.97431049745879206,0.37108558934260982,0,null,null,null,0,34.892176869192042,null,34.892176869192042,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":208.154144376245},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,9.3230277491713203,34.85777100778045,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,15.741286549419183,18.063445933941836,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,410.39545544808982,386.3827536682,0.57963032170772577,85.757981572243239,0.97413233918182041,0.37103827684093416,0,null,null,null,0,34.85777100778045,null,34.85777100778045,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":208.16057345343282},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,9.3141454305584261,34.823393119436517,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,15.637346142669752,17.961886814460755,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,410.23633585349165,386.20936592475408,0.57943297722850184,85.687212957993779,0.97395425513746414,0.37099092451612165,0,null,null,null,0,34.823393119436517,null,34.823393119436517,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":208.16684025829824},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,9.305270333060621,34.789043179503253,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,15.534089399415388,17.860898696481133,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,410.07728255872456,386.03606988262175,0.57923569838890265,85.616501912453032,0.9737762452947929,0.37094353234859884,0,null,null,null,0,34.789043179503253,null,34.789043179503253,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":208.17294562868167},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,9.2964024503163802,34.754721163359171,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,15.431511836608525,17.760478369629379,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,409.91829553616361,385.86286546554919,0.57903848514756673,85.545848380875157,0.9735983096228894,0.3708961003187986,0,null,null,null,0,34.754721163359171,null,34.754721163359171,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":208.17889039704525},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,9.2875417759734766,34.720427046418791,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,15.329609000534298,17.660622641581774,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,409.75937475819541,385.68975259739778,0.57884133746320376,85.475252308592474,0.97342044809084938,0.37084862840716021,0,null,null,null,0,34.720427046418791,null,34.720427046418791,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":208.18467539051596},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,9.2786883036888543,34.686160804132122,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,15.228376466618649,17.561328337962973,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,409.60052019721803,385.51673120214355,0.5786442552945954,85.404713641014609,0.97324266066778076,0.37080111659412901,0,null,null,null,0,34.686160804132122,null,34.686160804132122,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":208.19030143092806},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,9.2698420271286572,34.651922411984771,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,15.127809839237987,17.462592302245092,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,409.44173182564106,385.34380120387721,0.57844723860059488,85.334232323628498,0.97306494732280524,0.37075356486015698,0,null,null,null,0,34.651922411984771,null,34.651922411984771,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":208.1957693348651},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,9.2610029399681935,34.617711845497809,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,15.02790475152999,17.364411395647384,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,409.28300961588559,385.17096252680352,0.57825028734012662,85.263808301998324,0.97288730802505696,0.3707059731857022,0,null,null,null,0,34.617711845497809,null,34.617711845497809,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":208.2010799137017},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,9.2521710358919407,34.583529080227834,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,14.928656865205713,17.266782497036434,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,409.12435354038416,384.99821509524156,0.5780534014721862,85.193441521765408,0.9727097427436826,0.37065834155122918,0,null,null,null,0,34.583529080227834,null,34.583529080227834,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":208.20623397364471},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,9.2433463085934857,34.549374091766651,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,14.830061870362766,17.169702502826954,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,408.96576357158085,384.82555883362409,0.57785658095584036,85.123131928647751,0.97253225144784206,0.37061066993720893,0,null,null,null,0,34.549374091766651,null,34.549374091766651,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":208.21123231577425},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,9.2345287517755494,34.515246855741452,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,14.732115485299923,17.073168326883113,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,408.80723968193121,384.65299366649742,0.57765982575022645,85.052879468440324,0.9723548341067082,0.37056295832411873,0,null,null,null,0,34.515246855741452,null,34.515246855741452,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":208.21607573608415},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,9.2257183591499317,34.481147347814542,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,14.634813456332761,16.977176900420439,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,408.64878184390233,384.48051951852148,0.57746313581455311,84.982684087014491,0.97217749068946646,0.37051520669244242,0,null,null,null,0,34.481147347814542,null,34.481147347814542,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":208.22076502552201},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,9.2169151244374774,34.447075543683255,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,14.538151557610565,16.881725171908247,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,408.4903900299725,384.3081363144687,0.57726651110809912,84.912545730317788,0.97200022116531537,0.37046741502267028,0,null,null,null,0,34.447075543683255,null,34.447075543683255,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":208.22530097002911},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,9.2081190413681195,34.413031419080099,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,14.442125590934538,16.786810106972659,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,408.33206421263191,384.13584397922489,0.5770699515902139,84.842464344374321,0.97182302550346578,0.37041958329529889,0,null,null,null,0,34.413031419080099,null,34.413031419080099,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":208.22968435057953},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,9.1993301036807971,34.379014949772419,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,14.346731385576991,16.692428688300115,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,408.17380436438185,383.96364243778822,0.57687345722031702,84.772439875284022,0.97164590367314208,0.37037171149083159,0,null,null,null,0,34.379014949772419,null,34.379014949772419,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":208.23391594321939},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,9.190548305123464,34.345026111562468,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,14.251964798101897,16.598577915541469,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,408.01561045773519,383.79153161526926,0.57667702795789832,84.702472269222767,0.9714688556435811,0.37032379958977801,0,null,null,null,0,34.345026111562468,null,34.345026111562468,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":208.23799651910539},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,9.1817736394530733,34.311064880287326,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,14.157821712186527,16.505254805216605,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,407.85748246521638,383.61951143689083,0.57648066376251772,84.632561472442262,0.97129188138403244,0.37027584757265442,0,null,null,null,0,34.311064880287326,null,34.311064880287326,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":208.24192684454306},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,9.1730061004355186,34.277131231818672,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,14.064298038444218,16.412456390619592,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,407.69942035936106,383.44758182798745,0.57628436459380494,84.56270743126953,0.97111498086375836,0.37022785541998354,0,null,null,null,0,34.277131231818672,null,34.277131231818672,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":208.24570768102458},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,9.1642456818456903,34.243225142062997,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,13.97138971424847,16.320179721724376,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,407.54142411271653,383.27574271400539,0.57608813041145901,84.492910092107365,0.97093815405203465,0.37017982311229486,0,null,null,null,0,34.243225142062997,null,34.243225142062997,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":208.24933978526659},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,9.1554923774673522,34.209346586961161,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,13.879092703557923,16.228421865091008,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,407.38349369784146,383.1039940205024,0.57589196117524943,84.42316940143337,0.970761400918149,0.37013175063012427,0,null,null,null,0,34.209346586961161,null,34.209346586961161,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":208.25282390924713},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,9.1467461810932154,34.17549554248864,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,13.787402996742738,16.13717990377236,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,407.22562908730589,382.93233567314718,0.57569585684501412,84.353485305800518,0.97058472143140251,0.37008363795401428,0,null,null,null,0,34.17549554248864,null,34.17549554248864,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":208.25616080024264},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,9.1380070865248779,34.141671984655304,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,13.69631661041198,16.046450937221444,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,407.0678302536914,382.76076759771973,0.57549981738066092,84.283857751836706,0.97040811556110895,0.37003548506451417,0,null,null,null,0,34.141671984655304,null,34.141671984655304,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":208.25935120086444},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,9.1292750875727897,34.10787588950528,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,13.605829587242091,15.956232081199165,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,406.91009716959087,382.58928972011034,0.5753038427421665,84.214286686244407,0.97023158327659453,0.36998729194217972,0,null,null,null,0,34.10787588950528,null,34.10787588950528,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":208.2623958490949},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,9.1205501780562752,34.07410723311704,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,13.515937995806617,15.866520467682642,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,406.75242980760879,382.41790196632024,0.57510793288957684,84.144772055800956,0.97005512454719867,0.36993905856757342,0,null,null,null,0,34.07410723311704,null,34.07410723311704,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":208.26529547832331},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,9.1118323518034607,34.040365991603139,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,13.426637930406912,15.777313244774055,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,406.59482814036085,382.24660426246044,0.57491208778300629,84.075313807357816,0.96987873934227353,0.36989078492126454,0,null,null,null,0,34.040365991603139,null,34.040365991603139,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":208.26805081738129},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,9.1031216026513206,34.006652141110372,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,13.337925510904082,15.688607576609954,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,406.4372921404742,382.07539653475226,0.57471630738263813,84.00591188784108,0.96970242763118364,0.36984247098382894,0,null,null,null,0,34.006652141110372,null,34.006652141110372,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":208.2706625905781},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,9.0944179244455849,33.972965657819401,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,13.249796882551843,15.600400643271129,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,406.27982178058755,381.90427870952664,0.57452059164872427,83.936566244250685,0.9695261893833067,0.36979411673584922,0,null,null,null,0,33.972965657819401,null,33.972965657819401,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":208.27313151773532},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,9.0857213110407784,33.939306517944964,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,13.162248215830692,15.512689640692953,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,406.12241703335087,381.73325071322421,0.57432494054158501,83.867276823660688,0.9693500245680331,0.36974572215791485,0,null,null,null,0,33.939306517944964,null,33.939306517944964,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":208.27545831422165},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,9.0770317563001779,33.905674697735634,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,13.075275706282987,15.425471780576258,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,405.96507787142554,381.56231247239481,0.57412935402160858,83.79804357321899,0.96917393315476597,0.36969728723062184,0,null,null,null,0,33.905674697735634,null,33.905674697735634,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":208.27764369098676},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,9.0683492540957786,33.872070173473745,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,12.988875574349162,15.338744290298676,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,405.80780426748424,381.39146391369718,0.57393383204925164,83.728866440146987,0.96899791511292066,0.36964881193457322,0,null,null,null,0,33.872070173473745,null,33.872070173473745,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":208.27968835459552},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,9.0596737983083209,33.838492921475492,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,12.903044065205092,15.252504412826514,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,405.6505961942114,381.22070496389938,0.57373837458503885,83.659745371739859,0.96882197041192653,0.36960029625037871,0,null,null,null,0,33.838492921475492,null,33.838492921475492,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":208.28159300726142},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,9.0510053828271957,33.804942918090518,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,12.817777448600307,15.166749406627098,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,405.49345362430233,381.05003554987758,0.57354298158956252,83.590680315365717,0.96864609902122423,0.36955174015865483,0,null,null,null,0,33.804942918090518,null,33.804942918090518,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":208.28335834687985},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,9.0423440015505108,33.771420139702251,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,12.73307201869757,15.081476545581635,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,405.33637653046407,380.87945559861663,0.57334765302348267,83.521671218466281,0.9684703009102682,0.36950314364002507,0,null,null,null,0,33.771420139702251,null,33.771420139702251,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":208.28498506706106},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,9.0336896483850122,33.737924562727493,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,12.648924093913191,14.996683118898536,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,405.17936488541494,380.70896503720945,0.57315238884752695,83.452718028556092,0.96829457604852509,0.36945450667511959,0,null,null,null,0,33.737924562727493,null,33.737924562727493,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":208.28647385716289},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,9.0250423172460899,33.704456163616562,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,12.565330016758624,14.912366431027246,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,405.02241866188456,380.53856379285691,0.57295718902249027,83.383820693222617,0.9681189244054742,0.3694058292445756,0,null,null,null,0,33.704456163616562,null,33.704456163616562,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":208.28782540232316},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,9.0164020020577453,33.671014918853039,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,12.482286153682923,14.828523801572556,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,404.86553783261394,380.36825179286751,0.57276205350923493,83.314979160126029,0.96794334595060794,0.3693571113290372,0,null,null,null,0,33.671014918853039,null,33.671014918853039,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":208.28904038349168},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,9.007768696752585,33.637600804953877,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,12.399788894916377,14.745152565209388,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,404.70872237035553,380.1980289646574,0.57256698226869029,83.246193376999088,0.96776784065343124,0.36930835290915531,0,null,null,null,0,33.637600804953877,null,33.637600804953877,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":208.29011947746201},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,8.999142395271793,33.604213798469196,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,12.317834654315055,14.662250071598082,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,404.5519722478731,380.02789523574978,0.57237197526185279,83.177463291646973,0.96759240848346173,0.36925955396558796,0,null,null,null,0,33.604213798469196,null,33.604213798469196,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":208.29106335690312},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,8.9905230915651391,33.57085387598233,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,12.236419869206436,14.579813685300111,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,404.39528743794165,379.85785053377492,0.57217703244978513,83.108788851947338,0.96741704941022966,0.36921071447899989,0,null,null,null,0,33.57085387598233,null,33.57085387598233,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":208.29187269039031},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,8.981910779590887,33.537521014109515,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,12.155541000235951,14.497840785694342,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,404.23866791334774,379.68789478647,0.57198215379361772,83.040170005849461,0.96724176340327817,0.36916183443006312,0,null,null,null,0,33.537521014109515,null,33.537521014109515,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":208.29254814243649},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,8.9733054533158665,33.504215189500123,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,12.075194531214677,14.41632876689369,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,404.08211364688907,379.51802792167865,0.57178733925454672,82.971606701375038,0.96706655043216294,0.36911291379945649,0,null,null,null,0,33.504215189500123,null,33.504215189500123,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":208.29309037352249},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,8.9647071067153909,33.470936378836377,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,11.995376968967907,14.335275037662306,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,403.9256246113747,379.34824986735072,0.57159258879383468,82.903098886617329,0.96689141046645222,0.36906395256786584,0,null,null,null,0,33.470936378836377,null,33.470936378836377,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":208.29350004012773},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,8.9561157337732809,33.437684558833411,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,11.916084843184748,14.254677021333181,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,403.76920077962518,379.17856055154249,0.57139790237281096,82.834646509741447,0.96671634347572732,0.36901495071598417,0,null,null,null,0,33.437684558833411,null,33.437684558833411,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":208.29377779476008},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,8.9475313284818139,33.404459706239095,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,11.8373147062687,14.174532155726254,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,403.61284212447219,379.008959902416,0.57120327995287068,82.766249518983898,0.96654134942958181,0.36896590822451147,0,null,null,null,0,33.404459706239095,null,33.404459706239095,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":208.29392428598584},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,8.9389538848417072,33.371261797833974,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,11.759063133189189,14.094837893066943,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,403.45654861875886,378.83944784823876,0.57100872149547488,82.697907862652471,0.96636642829762232,0.36891682507415491,0,null,null,null,0,33.371261797833974,null,33.371261797833974,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":208.29394015845921},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,8.9303833968621351,33.338090810431311,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,11.681326721334147,14.015591699905169,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,403.3003202353396,378.67002431738416,0.57081422696215067,82.629621489126464,0.96619158004946759,0.36886770124562851,0,null,null,null,0,33.338090810431311,null,33.338090810431311,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":208.29382605295163},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,8.9218198585606601,33.304946720876849,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,11.604102090363426,13.936791057034803,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,403.14415694708003,378.50068923833027,0.57061979631449045,82.561390346855887,0.96601680465474982,0.3688185367196537,0,null,null,null,0,33.304946720876849,null,33.304946720876849,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":208.29358260638071},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,8.9132632639632412,33.271829506048796,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,11.527385882063282,13.858433459413598,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,402.98805872685733,378.33144253966077,0.5704254295141532,82.49321438436175,0.96584210208311316,0.36876933147695901,0,null,null,null,0,33.271829506048796,null,33.271829506048796,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":208.2932104518392},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,8.9047136071042221,33.23873914285786,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,11.451174760201777,13.780516416083534,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,402.83202554755968,378.16228415006356,0.57023112652286201,82.425093550235943,0.96566747230421446,0.36872008549827984,0,null,null,null,0,33.23873914285786,null,33.23873914285786,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":208.29271021862328},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,8.8961708820263201,33.20567560824712,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,11.375465410385132,13.703037450091655,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,402.67605738208675,377.99321399833144,0.57003688730240598,82.357027793141015,0.96549291528772396,0.36867079876435921,0,null,null,null,0,33.20567560824712,null,33.20567560824712,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":208.29208253226096},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,8.8876350827805375,33.172638879191751,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,11.30025453991491,13.625994098411311,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,402.52015420334936,377.82423201336138,0.5698427118146393,82.289017061809602,0.96531843100332348,0.36862147125594691,0,null,null,null,0,33.172638879191751,null,33.172638879191751,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":208.29132801454},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,8.8791062034262627,33.139628932699338,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,11.225538877646366,13.549383911863863,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,402.36431598426981,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":377.65533812415475},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.56964860002148121},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":82.221061305045168},0.96514401942070804,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36857210295380027},{"$f":"E746-E255","v":0},null,null,null,0,33.139628932699338,null,33.139628932699338,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":208.29044728353577},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,207.61117460296325,8.8705842380311477,33.106645745809509,0,0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,11.151315173847479,13.473204455040829,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":402.20854269778158},377.48653225981661,0.56945455188491578,82.153160471721037,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.96496968050958554},0.36852269383868375,0,null,null,null,{"$f":"IF(AA746>0,AA746,IF(K747=0,0,B747))","v":0},{"$f":"IF(AA746>0,AB746,E747)","v":33.106645745809509},null,{"$f":"IF(B747<=AD$59,E747,AD746)","v":33.106645745809509},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":208.28944095363863},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":207.52466994687867},{"$f":"V748*T748/3.413","v":8.8620691806711402},{"$f":"(D748*$H$23/1000-H$32)/1000","v":33.073689295593958},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":11.077580200059041},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":13.397453306226451},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,402.05283431682938,377.31781434955559,0.5692605673669916,82.08531451078062,0.96479541423967596,0.36847324389136904,0,null,null,null,0,33.073689295593958,null,33.073689295593958,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":208.28830963558127},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,8.8535610254304675,33.040759559156434,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,11.004330748955651,13.322128057320729,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,401.89719081436925,377.14918432268411,0.56906664642982197,82.01752337123736,0.96462122058071209,0.36842375309263514,0,null,null,null,0,33.040759559156434,null,33.040759559156434,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":208.28705393646581},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,8.8450597664015547,33.007856513632426,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,10.931563634207501,13.247226313762853,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,401.74161216336847,376.98064210861747,0.56887278903558502,81.949787002173935,0.96444709950243968,0.36837422142326837,0,null,null,null,0,33.007856513632426,null,33.007856513632426,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":208.28567445979039},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,8.8365653976851153,32.974980136189487,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,10.859275690343303,13.172745694455088,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,401.58609833680561,376.8121876368744,0.56867899514652276,81.882105352743224,0.96427305097461646,0.36832464886406224,0,null,null,null,0,32.974980136189487,null,32.974980136189487,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":208.28417180547581},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,8.8280779133900626,32.942130404026919,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,10.787463772613867,13.098683831687076,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,401.43064930767042,376.64382083707613,0.56848526472494132,81.814478372167287,0.96409907496701297,0.36827503539581785,0,null,null,null,0,32.942130404026919,null,32.942130404026919,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":208.28254656989196},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,8.8195973076334759,32.909307294375616,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,10.716124756856646,13.025038371060567,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,401.27526504896412,376.47554163894665,0.56829159773321147,81.746906009737359,0.96392517144941281,0.36822538099934338,0,null,null,null,0,32.909307294375616,null,32.909307294375616,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":208.28079934588371},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,8.8111235745406304,32.876510784498187,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,10.645255539361258,12.951806971414582,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,401.11994553369891,376.30734997231229,0.56809799413376738,81.679388214813912,0.9637513403916117,0.36817568565545461,0,null,null,null,0,32.876510784498187,null,32.876510784498187,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":208.27893072279693},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,8.8026567082449674,32.843740851688899,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,10.574853036735806,12.878987304750973,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,400.9646907348984,376.13924576710156,0.56790445388910704,81.61192493682654,0.96357758176341779,0.36812594934497456,0,null,null,null,0,32.843740851688899,null,32.843740851688899,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":208.27694128650398},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,8.7941967028880565,32.810997473273403,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,10.504914185774028,12.806577056160435,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,400.80950062559737,375.97122895334496,0.5677109769617924,81.54451612527356,0.96340389553465255,0.36807617204873377,0,null,null,null,0,32.810997473273403,null,32.810997473273403,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":208.27483161942911},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,8.7857435526196035,32.778280626608897,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,10.435435943323435,12.734573923748899,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,400.65437517884192,375.80329946117467,0.56751756331444847,81.477161729722127,0.96323028167514924,0.3680263537475702,0,null,null,null,0,32.778280626608897,null,32.778280626608897,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":208.27260230057379},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,8.7772972515973944,32.745590289083822,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,10.366415286154165,12.662975618564369,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,400.49931436768929,375.63545722082443,0.56732421290976409,81.409861699807777,0.96305674015475395,0.36797649442232916,0,null,null,null,0,32.745590289083822,null,32.745590289083822,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":208.27025390554155},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,8.7688577939873404,32.712926438118082,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,10.297849210828874,12.591779864524149,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,400.34431816520794,375.46770216262939,0.56713092571049095,81.342615985234772,0.9628832709433256,0.36792659405386363,0,null,null,null,0,32.712926438118082,null,32.712926438118082,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":208.26778700656274},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,8.7604251739633678,32.680289051162596,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,10.229734733573242,12.520984398342488,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,400.18938654447766,375.30003421702554,0.56693770167944424,81.275424535775187,0.96270987401073527,0.36787665262303387,0,null,null,null,0,32.680289051162596,null,32.680289051162596,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":208.265202172519},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,8.7519993857075136,32.647678105699676,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,10.16206889014761,12.450586969458636,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,400.03451947858929,375.13245331455011,0.56674454077950187,81.208287301269763,0.96253654932686694,0.36782667011070791,0,null,null,null,0,32.647678105699676,null,32.647678105699676,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":208.26249996896766},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,8.7435804234098189,32.615093579242618,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,10.094848735719184,12.380585339965293,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,399.8797169406451,374.96495938584076,0.5665514429736046,81.141204231627,0.9623632968616167,0.36777664649776098,0,null,null,null,0,32.615093579242618,null,32.615093579242618,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":208.25968095816577},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,8.7351682812683684,32.582535449335822,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,10.02807134473526,12.310977284537476,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,399.72497890375837,374.79755236163578,0.5663584082247558,81.074175276823439,0.96219011658489384,0.36772658176507628,0,null,null,null,0,32.582535449335822,null,32.582535449335822,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":208.25674569909407},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,8.7267629534891888,32.55000369355448,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,9.9617338107971296,12.241760590361766,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,399.57030534105365,374.6302321727735,0.56616543649602169,81.007200386902866,0.96201700846661953,0.36767647589354424,0,null,null,null,0,32.55000369355448,null,32.55000369355448,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":208.25369474748058},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,8.718364434286352,32.517498289504864,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,9.895833246534993,12.172933057065965,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,399.41569622566675,374.46299875019264,0.56597252775053086,80.940279511977224,0.96184397247672793,0.36762632886406299,0,null,null,null,0,32.517498289504864,null,32.517498289504864,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":208.25052865582413},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.7099727178818664,32.485019214824007,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,9.8303667834835196,12.104492496649154,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,399.2611515307446,374.29585202493143,0.5657796819514741,80.873412602225585,0.96167100858516541,0.36757614065753841,0,null,null,null,0,32.485019214824007,null,32.485019214824007,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":208.24724797341764},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.7015877985056758,32.452566447179635,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,9.7653315719582796,12.036436733412138,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,399.10667122944534,374.1287919281279,0.56558689906210435,80.80659960789427,0.9614981167618909,0.36752591125488371,0,null,null,null,0,32.452566447179635,null,32.452566447179635,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":208.24385324637117},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,8.6932096703957065,32.420139964270376,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,9.7007247809330703,11.968763603888268,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,398.95225529493825,373.96181839101951,0.56539417904573652,80.739840479297186,0.96132529697687619,0.36747564063702015,0,null,null,null,0,32.420139964270376,null,32.420139964270376,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":208.24034501763475},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,8.6848383277977508,32.387739743825271,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,9.6365435979178411,11.901470956774684,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,398.79790370040394,373.794931344943,0.56520152186574768,80.673135166814859,0.96115254920010529,0.36742532878487633,0,null,null,null,0,32.387739743825271,null,32.387739743825271,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":208.23672382702119},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,8.6764737649654933,32.355365763603977,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,9.5727852288376152,11.83455665286391,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,398.643616419034,373.62813072133383,0.56500892748557663,80.606483620894664,0.96097987340157476,0.36737497567938876,0,null,null,null,0,32.355365763603977,null,32.355365763603977,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":208.23299021122841},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,8.6681159761605109,32.323018001396619,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,9.5094468979121025,11.768018564975852,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,398.48939342403128,373.46141645172662,0.5648163958687239,80.539885792050825,0.96080726955129347,0.36732458130150153,0,null,null,null,0,32.323018001396619,null,32.323018001396619,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":208.22914470386183},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,8.6597649556522729,32.290696435023918,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,9.446525847536174,11.701854577890186,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,398.33523468860977,373.2947884677543,0.56462392697875097,80.473341630864468,0.96063473761928309,0.36727414563216654,0,null,null,null,0,32.290696435023918,null,32.290696435023918,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":208.22518783545647},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,8.651420697718045,32.258401042336764,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,9.384019338160968,11.636062588279112,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,398.18114018599476,373.12824670114844,0.56443152077928149,80.406851087982716,0.96046227757557789,0.3672236686523434,0,null,null,null,0,32.258401042336764,null,32.258401042336764,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":208.22112013349872},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,8.643083196642964,32.226131801216489,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,9.3219246481759495,11.570640504640474,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,398.02710988942243,372.96179108373866,0.56423917723399963,80.340414114119483,0.96028988939022419,0.36717315034299952,0,null,null,null,0,32.226131801216489,null,32.226131801216489,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":208.2169421224483},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,8.6347524467199488,32.193888689574571,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,9.2602390737916114,11.5055862472313,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,397.87314377214039,372.79542154745252,0.56404689630665117,80.274030660054564,0.96011757303328094,0.36712259068511005,0,null,null,null,0,32.193888689574571,null,32.193888689574571,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":208.21265432375955},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,8.6264284422497042,32.161671685352609,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,9.1989599289229851,11.44089774800166,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,397.71924180740723,372.62913802431547,0.56385467796104316,80.207700676633692,0.95994532847481984,0.36707198965965815,0,null,null,null,0,32.161671685352609,null,32.161671685352609,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":208.20825725590302},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,8.6181111775407491,32.129480766522434,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,9.1380845450739816,11.376572950528949,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,397.5654039684926,372.46294044645038,0.5636625221610424,80.141424114768995,0.95977315568492461,0.36702134724763441,0,null,null,null,0,32.129480766522434,null,32.129480766522434,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":208.20375143438639},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,8.6098006469093242,32.097315911085794,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,9.0776102712223334,11.312609809952491,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,397.41163022867761,372.29682874607772,0.56347042887057786,80.075200925437912,0.95960105463369205,0.36697066343003776,0,null,null,null,0,32.097315911085794,null,32.097315911085794,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":208.19913737177569},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,8.6014968446794491,32.06517709707451,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,9.0175344737054566,11.24900629290855,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,397.2579205612542,372.1308028555149,0.56327839805363789,80.009031059683878,0.95942902529123075,0.36691993818787472,0,null,null,null,0,32.06517709707451,null,32.06517709707451,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":208.19441557771597},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,8.5931997651828524,32.033064302550272,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,8.9578545361069306,11.185760377465682,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,397.10427493952551,371.96486270717651,0.56308642967427192,79.942914468615754,0.95925706762766216,0.36686917150215964,0,null,null,null,0,32.033064302550272,null,32.033064302550272,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":208.18958655895199},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,8.5849094027589743,32.000977505604581,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,8.8985678591437676,11.122870053060463,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,396.9506933368059,371.79900823357372,0.56289452369658977,79.876851103407716,0.95908518161312006,0.36681836335391499,0,null,null,null,0,32.000977505604581,null,32.000977505604581,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":208.18465081934866},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,8.5766257517549391,31.968916684358714,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,8.8396718605544411,11.06033332043358,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,396.79717572642079,371.63323936731427,0.5627026800847611,79.810840915299138,0.95891336721775067,0.36676751372417105,0,null,null,null,0,31.968916684358714,null,31.968916684358714,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":208.17960885991138},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,8.5683488065255666,31.936881816963716,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,8.781163974987594,10.998148191566226,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,396.64372208170664,371.4675560411024,0.56251089880301619,79.744883855594651,0.95874162441171262,0.36671662259396604,0,null,null,null,0,31.936881816963716,null,31.936881816963716,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":208.17446117880607},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,8.5600785614333219,31.90487288160022,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,8.7230416538915492,10.936312689617006,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,396.49033237601117,371.30195818773836,0.56231917981564472,79.678979875663742,0.95856995316517712,0.36666568994434628,0,null,null,null,0,31.90487288160022,null,31.90487288160022,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":208.1692082713792},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,8.5518150108483404,31.87288985647854,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,8.6653023654044627,10.87482484885899,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,396.33700658269305,371.13644574011852,0.56212752308699654,79.613128926940988,0.9583983534483278,0.36661471575636589,0,null,null,null,0,31.87288985647854,null,31.87288985647854,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":208.16385063017751},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,8.5435581491483354,31.840932719838339,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,8.607943594245187,10.813682714617276,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,396.18374467512217,370.97101863123481,0.56193592858148123,79.547330960925251,0.95822682523136049,0.36656370001108718,0,null,null,null,0,31.840932719838339,null,31.840932719838339,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":208.15838874496771},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,8.5353079707186712,31.809001449948877,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,8.5509628416049654,10.75288434320683,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,396.03054662667938,370.80567679417476,0.56174439626356765,79.481585929180255,0.95805536848448347,0.36651264268958039,0,null,null,null,0,31.809001449948877,null,31.809001449948877,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":208.1528231027558},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,8.5270644699523093,31.777096025108818,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,8.4943576250397257,10.69242780187072,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,395.87741241075685,370.64042016212153,0.5615529260977844,79.415893783334297,0.95788398317791779,0.36646154377292378,0,null,null,null,0,31.777096025108818,null,31.777096025108818,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":208.14715418780654},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,8.5188276412497661,31.745216423646081,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,8.4381254783630766,10.632311168718653,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,395.72434200075759,370.47524866835317,0.56136151804871937,79.350254475079737,0.95771266928189636,0.36641040324220375,0,null,null,null,0,31.745216423646081,null,31.745216423646081,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":208.1413824816623},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,8.5105974790191361,31.713362623917899,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,8.3822639515400592,10.572532532665887,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,395.57133537009577,370.31016224624267,0.56117017208101938,79.284667956173223,0.95754142676666498,0.36635922107851487,0,null,null,null,0,31.713362623917899,null,31.713362623917899,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":208.13550846316235},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,8.5023739776760472,31.681534604310663,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,8.3267706105815638,10.513089993372486,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,395.4183924921968,370.14516082925797,0.56097888815939079,79.219134178435411,0.95737025560248157,0.36630799726295959,0,null,null,null,0,31.681534604310663,null,31.681534604310663,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":208.12953260846143},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,8.4941571316436839,31.649732343240021,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,8.2716430374394534,10.453981661182889,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,395.26551334049691,369.98024435096153,0.56078766624859833,79.153653093751075,0.95719915575961667,0.36625673177664875,0,null,null,null,0,31.649732343240021,null,31.649732343240021,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":208.12345539104851},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,8.4859469353526951,31.617955819150506,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,8.2168788299022957,10.395205657065862,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,395.11269788844356,369.81541274501006,0.56059650631346603,79.08822465406837,0.95702812720835295,0.36620542460070116,0,null,null,null,0,31.617955819150506,null,31.617955819150506,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":208.11727728176521},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,8.4777433832412736,31.586205010515847,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,8.1624756014919271,10.336760112554746,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,394.95994610949526,369.65066594515469,0.56040540831887664,79.022848811399513,0.95685716991898551,0.36615407571624381,0,null,null,null,0,31.586205010515847,null,31.586205010515847,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":208.11099874882419},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,8.469546469755068,31.554479895838632,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,8.1084309813605326,10.27864316968807,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,394.80725797712148,369.48600388524022,0.56021437222977088,78.957525517820045,0.95668628386182197,0.36610268510441202,0,null,null,null,0,31.554479895838632,null,31.554479895838632,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":208.10462025782741},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,8.4613561893472173,31.522780453650434,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,8.0547426141885161,10.220852980950482,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,394.65463346480288,369.32142649920559,0.56002339801114831,78.892254725469115,0.95651546900718232,0.36605125274634914,0,null,null,null,0,31.522780453650434,null,31.522780453650434,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":208.09814227178401},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,8.4531725364782631,31.491106662511484,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,8.0014081600829225,10.163387709214019,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,394.50207254603112,369.15693372108308,0.55983248562806731,78.827036386548741,0.95634472532539871,0.36599977862320687,0,null,null,null,0,31.491106662511484,null,31.491106662511484,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":208.09156525112837},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,8.4449955056162214,31.459458501010939,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,7.9484252944766762,10.106245527679704,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,394.34957519430878,368.9925254849984,0.55964163504564346,78.761870453324434,0.95617405278681589,0.36594826271614517,0,null,null,null,0,31.459458501010939,null,31.459458501010939,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":208.08488965373766},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,8.4368250912365355,31.427835947766702,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,7.8957917080283559,10.049424619819476,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,394.1971413831497,368.82820172517069,0.55945084622905095,78.696756878124859,0.95600345136179088,0.3658967050063322,0,null,null,null,0,31.427835947766702,null,31.427835947766702,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":208.07811593494961},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,8.4286612878219884,31.396238981425089,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,7.8435051065225974,9.9929231793184385,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,394.04477108607858,368.66396237591181,0.55926011914352214,78.63169561334098,0.95583292102069284,0.36584510547494431,0,null,null,null,0,31.396238981425089,null,31.396238981425089,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":208.07124454757991},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,8.4205040898628027,31.364667580661202,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,7.7915632107713151,9.9367394100174415,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,393.89246427663124,368.49980737162656,0.55906945375434658,78.566686611426974,0.95566246173390368,0.36579346410316649,0,null,null,null,0,31.364667580661202,null,31.364667580661202,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":208.06427594193943},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,8.4123534918565621,31.333121724178632,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,7.7399637565154018,9.8808715258559801,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,393.74022092835452,368.33573664681251,0.5588788500268721,78.501729824899655,0.9554920734718173,0.36574178087219167,0,null,null,null,0,31.333121724178632,null,31.333121724178632,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":208.05721056585145},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,8.4042094883081937,31.301601390709397,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,7.6887044943271405,9.825317750815417,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,393.58804101480621,368.17175013605942,0.55868830792650359,78.436825206338199,0.95532175620484006,0.36569005576322139,0,null,null,null,0,31.301601390709397,null,31.301601390709397,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":208.05004886466878},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,8.3960720737299699,31.270106559013943,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,7.6377831895132449,9.7700763188625235,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,393.43592450955526,368.00784777404954,0.55849782741870391,78.371972708384192,0.95515150990339071,0.36563828875746546,0,null,null,null,0,31.270106559013943,null,31.270106559013943,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":208.04279128129045},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,8.3879412426414586,31.238637207880963,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,7.58719762201852,9.7151454738933403,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,393.28387138618149,367.84402949555698,0.55830740846899296,78.307172283741295,0.95498133453790057,0.36558647983614212,0,null,null,null,0,31.238637207880963,null,31.238637207880963,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":208.03543825617859},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,8.3798169895695764,31.207193316127565,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,7.5369455863302059,9.6605234696773419,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,393.13188161827577,367.68029523544783,0.55811705104294773,78.24242388517564,0.95481123007881241,0.36553462898047795,0,null,null,null,0,31.207193316127565,null,31.207193316127565,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":208.027990227375},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,8.3716993090485055,31.175774862599006,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,7.4870248913828652,9.6062085698019448,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,392.97995517944008,367.51664492867985,0.55792675510620271,78.17772746551509,0.95464119649658252,0.36548273617170812,0,null,null,null,0,31.175774862599006,null,31.175774862599006,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":208.02044763051762},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,8.3635881956197178,31.144381826168736,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,7.4374333604639506,9.5521990476172824,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,392.8280920432872,367.35307851030217,0.55773652062444856,78.113082977649583,0.95447123376167819,0.36543080139107587,0,null,null,null,0,31.144381826168736,null,31.144381826168736,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":208.01281089885694},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,8.3554836438319242,31.113014185738237,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,7.3881688311199483,9.4984931861813369,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,392.67629218344103,367.18959591545547,0.5575463475634338,78.048490374530559,0.95430134184458038,0.3653788246198334,0,null,null,null,0,31.113014185738237,null,31.113014185738237,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":208.00508046327204},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,8.3473856482410849,31.081671920237046,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,7.3392291550631743,9.4450892782053408,21.3333333333333,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,392.52455557353647,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":367.02619707937123},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.55735623588896299},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":77.983949609171134},0.95413152071578111,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36532680583924104},{"$f":"E810-E319","v":0},null,null,null,0,31.081671920237046,null,31.081671920237046,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":207.99725675228677},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.416666666666632,202.14691876376202,8.3392942034104145,31.050355008622763,0,0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,7.29061219807918,9.3919856259995207,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":392.37288218721937},366.86288193737209,0.55716618556689734,77.919460634646157,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.95396177034578566},0.36527474503056784,0,null,null,null,{"$f":"IF(AA810>0,AA810,IF(K811=0,0,B811))","v":0},{"$f":"IF(AA810>0,AB810,E811)","v":31.050355008622763},null,{"$f":"IF(B811<=AD$59,E811,AD810)","v":31.050355008622763},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":207.98934019208579},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":202.06269088094379},{"$f":"V812*T812/3.413","v":8.3312093039103114},{"$f":"(D812*$H$23/1000-H$32)/1000","v":31.019063429880813},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":7.2423158399347001},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":9.3391805414191094},{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,392.22127199814656,366.69965042487144,0.55697619656315478,77.855023404091583,0.95379209070511106,0.36522264217509121,0,null,null,null,0,31.019063429880813,null,31.019063429880813,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":207.9813312065302},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,8.3231309443183967,30.987797163024567,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,7.194337974286289,9.2866723458107021,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,392.06972497998589,366.53650247737295,0.55678626884370919,77.790637870704813,0.95362248176428677,0.36517049725409728,0,null,null,null,0,30.987797163024567,null,30.987797163024567,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":207.97323021717332},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,8.315059119219443,30.956556187095064,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,7.1466765085894544,9.2344593699588682,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,391.91824110641613,366.37343803047099,0.5565964023745914,77.726303987744132,0.95345294349385434,0.36511831024888047,0,null,null,null,0,30.956556187095064,null,30.956556187095064,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":207.96503764327622},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,8.3069938232054259,30.925340481161239,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,7.0993293640085131,9.182539954033107,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,391.76682035112702,366.21045701984991,0.55640659712188745,77.662021708529096,0.95328347586436801,0.36506608114074413,0,null,null,null,0,30.925340481161239,null,30.925340481161239,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":207.95675390182325},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,8.2989350508754303,30.894150024319529,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,7.0522944753268817,9.130912447535076,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,391.61546268781922,366.04755938128386,0.55621685305173985,77.597790986439804,0.95311407884639388,0.36501380991099991,0,null,null,null,0,30.894150024319529,null,30.894150024319529,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":207.94837940753717},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,8.2908827968357368,30.862984795694235,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,7.0055697908581314,9.0795752092461175,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,391.46416809020451,365.88474505063738,0.55602717013034708,77.533611774917574,0.95294475241051069,0.36496149654096838,0,null,null,null,0,30.862984795694235,null,30.862984795694235,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":207.93991457289451},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,8.2828370556996873,30.831844774436973,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,6.9591532723574154,9.0285266071750954,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,391.31293653200549,365.72201396386407,0.55583754832396326,77.469484027463864,0.95277549652730908,0.36490914101197852,0,null,null,null,0,30.831844774436973,null,30.831844774436973,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":207.93135980814054},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,8.2747978220877485,30.800729939726946,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,6.9130428949336578,8.9777650185064974,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,391.16176798695568,365.55936605700708,0.555647987598898,77.405407697640783,0.95260631116739214,0.36485674330536805,0,null,null,null,0,30.800729939726946,null,30.800729939726946,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":207.92271552130418},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,8.2667650906275316,30.769640270770996,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,6.867236646962275,8.9272888295488713,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,391.01066242879966,365.39680126619913,0.55545848792151631,77.341382739071321,0.95243719630137502,0.36480430340248338,0,null,null,null,0,30.769640270770996,null,30.769640270770996,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":207.913982118213},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,8.258738855953645,30.738575746803065,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,6.821732529998318,8.877096435683498,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,390.85961983129283,365.23431952766157,0.55526904925823894,77.277409105437982,0.95226815189988556,0.36475182128467964,0,null,null,null,0,30.738575746803065,null,30.738575746803065,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":207.90516000250767},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,8.2507191127078023,30.707536347084577,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,6.7765285586904112,8.8271862413134112,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,390.70864016820173,365.07192077770503,0.55507967157554217,77.21348675048381,0.95209917793356347,0.36469929693332082,0,null,null,null,0,30.707536347084577,null,30.707536347084577,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":207.89624957565673},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,8.2427058555387536,30.676522050904197,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,6.7316227606950871,8.7775566598126424,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,390.55772341330351,364.90960495272844,0.5548903548399563,77.149615628011873,0.95193027437306055,0.36464673032977923,0,null,null,null,0,30.676522050904197,null,30.676522050904197,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":207.88725123697105},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,8.2346990791022758,30.645532837577793,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,6.6870131765917558,8.728206113475812,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,390.40686954038648,364.74737198921957,0.55470109901806786,77.085795691884982,0.95176144118904105,0.36459412145543635,0,null,null,null,0,30.645532837577793,null,30.645532837577793,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":207.87816538361807},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,8.2266987780611665,30.614568686448401,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,6.6426978597981972,8.6791330334679522,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,390.25607852324987,364.58522182375441,0.55451190407651785,77.022026896025807,0.95159267835218186,0.36454147029168243,0,null,null,null,0,30.614568686448401,null,30.614568686448401,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":207.86899241063614},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,8.2187049470852394,30.583629576886199,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,6.5986748764866396,8.6303358597746502,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,390.10535033570369,364.42315439299705,0.5543227699820017,76.95830919441687,0.95142398583317112,0.36448877681991626,0,null,null,null,0,30.583629576886199,null,30.583629576886199,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":207.85973271094863},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,8.2107175808512789,30.552715488288367,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,6.5549423055003349,8.5818130411524454,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,389.95468495156905,364.26116963369975,0.55413369670127011,76.894642541099984,0.95125536360271012,0.36443604102154575,0,null,null,null,0,30.552715488288367,null,30.552715488288367,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":207.85038667537791},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,8.2027366740430381,30.521826400079039,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,6.5114982382707165,8.5335630350795189,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,389.80408234467774,364.09926748270232,0.55394468420112797,76.831026890176474,0.95108681163151165,0.36438326287798734,0,null,null,null,0,30.521826400079039,null,30.521826400079039,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":207.84095469265932},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,8.1947622213512314,30.490962291709302,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,6.4683407787350991,8.4855843077066613,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,389.65354248887269,363.93744787693237,0.5537557324484349,76.7674621958069,0.95091832989030145,0.36433044237066664,0,null,null,null,0,30.490962291709302,null,30.490962291709302,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":207.83143714945487},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,8.1867942174735333,30.460123142657171,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,6.4254680432549147,8.4378753338085062,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,389.50306535800752,363.77571075340484,0.55356684141010448,76.703948412211219,0.95074991834981637,0.36427757948101785,0,null,null,null,0,30.460123142657171,null,30.460123142657171,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":207.82183443036703},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,8.1788326571145031,30.429308932427325,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,6.3828781605344291,8.3904345967350515,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,389.35265092594688,363.61405604922192,0.55337801105310491,76.640485493668052,0.9505815769808067,0.36422467419048443,0,null,null,null,0,30.429308932427325,null,30.429308932427325,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":207.81214691795219},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,8.1708775349856548,30.398519640551342,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,6.3405692715400974,8.343260588363437,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,389.20229916656626,363.45248370157287,0.55318924134445802,76.577073394515367,0.95041330575403415,0.36417172648051849,0,null,null,null,0,30.398519640551342,null,30.398519640551342,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":207.80237499273423},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,8.1629288458054052,30.367755246587521,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,6.2985395294203546,8.2963518090500052,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,389.05201005375204,363.29099364773407,0.55300053225124002,76.51371206914996,0.95024510464027268,0.36411873633258113,0,null,null,null,0,30.367755246587521,null,30.367755246587521,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":207.79251903321779},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,8.1549865842990084,30.33701573012063,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,6.2567870994259236,8.2497067675826319,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,388.90178356140154,363.12958582506838,0.55281188374058099,76.450401472026954,0.95007697361030874,0.36406570372814251,0,null,null,null,0,30.33701573012063,null,30.33701573012063,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":207.78257941590167},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,8.1470507451986212,30.306301070762149,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,6.2153101588307367,8.2033239811333178,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,388.75161966342284,362.96826017102518,0.5526232957796644,76.387141557660357,0.94990891263494048,0.36401262864868161,0,null,null,null,0,30.306301070762149,null,30.306301070762149,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":207.77255651529171},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,8.1391213232432662,30.275611248150138,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,6.1741068968533019,8.1572019752110467,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,388.60151833373493,362.80701662314033,0.55243476833572747,76.323932280622728,0.9497409216849787,0.36395951107568664,0,null,null,null,0,30.275611248150138,null,30.275611248150138,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":207.76245070391428},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,8.1311983131787624,30.244946241948945,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,6.1331755145785465,8.1113392836149174,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,388.45147954626771,362.64585511903579,0.55224630137606112,76.260773595544663,0.94957300073124595,0.36390635099065449,0,null,null,null,0,30.244946241948945,null,30.244946241948945,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":207.75226235232878},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,8.1232817097578103,30.214306031849571,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,6.0925142248803068,8.0657344483875324,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,388.30150327496199,362.48477559641981,0.55205789486800971,76.19766545711542,0.94940514974457746,0.36385314837509153,0,null,null,null,0,30.214306031849571,null,30.214306031849571,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":207.74199182914074},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,8.1153715077398729,30.183690597569171,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,6.0521212523441541,8.0203860197686474,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,388.15158949376928,362.32377799308603,0.55186954877897054,76.13460782008201,0.94923736869581987,0.36379990321051281,0,null,null,null,0,30.183690597569171,null,30.183690597569171,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":207.73163950101448},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,8.1074677018912578,30.15309991885141,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,6.0119948331908848,7.9752925561490899,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,388.00173817665211,362.16286224691413,0.5516812630763942,76.071600639249823,0.94906965755583272,0.36374661547844273,0,null,null,null,0,30.15309991885141,null,30.15309991885141,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":207.72120573268577},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,8.0995702869849975,30.122533975465977,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,5.972133215200353,7.9304526240249249,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,387.85194929758376,362.00202829586902,0.55149303772778469,76.008643869481659,0.94890201629548743,0.36369328516041466,0,null,null,null,0,30.122533975465977,null,30.122533975465977,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":207.71069088697436},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,8.0916792578009495,30.091992747208963,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,5.9325346576359639,7.885864797951883,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,387.70222283054824,361.84127607800104,0.55130487270069828,75.945737465698642,0.94873444488566683,0.36363991223797099,0,null,null,null,0,30.091992747208963,null,30.091992747208963,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":207.70009532479654},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,8.0837946091256665,30.061476213902385,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,5.8931974311695017,7.8415276605000557,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,387.55255874954071,361.68060553144562,0.55111676796274489,75.882881382878963,0.94856694329726721,0.36358649669266352,0,null,null,null,0,30.061476213902385,null,30.061476213902385,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":207.68941940517732},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,8.075916335752515,30.030984355394629,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,5.8541198178066178,7.797439802208828,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,387.40295702856696,361.5200165944234,0.5509287234815865,75.820075576059082,0.94839951150119628,0.36353303850605301,0,null,null,null,0,30.030984355394629,null,30.030984355394629,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":207.6786634852628},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,8.0680444324815301,30.000517151559894,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,5.8153001108126148,7.7535998215420694,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,387.25341764164364,361.35950920523942,0.55074073922493794,75.757320000332356,0.94823214946837342,0.36347953765970942,0,null,null,null,0,30.000517151559894,null,30.000517151559894,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":207.66782792033234},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,8.0601788941194705,29.970074582298381,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,5.7767366146388666,7.7100063248435911,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,387.10394056279813,361.19908330228338,0.55055281516056642,75.694614610849555,0.94806485716973099,0.36342599413521209,0,null,null,null,0,29.970074582298381,null,29.970074582298381,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":207.65691306381046},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,8.0523197154798059,29.939656627536305,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,5.7384276448496703,7.6666579262928281,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,386.95452576606885,361.03873882402979,0.55036495125629159,75.631959362818861,0.94789763457621312,0.36337240791414926,0,null,null,null,0,29.939656627536305,null,29.939656627536305,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":207.64591926727914},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,8.0444668913826778,29.909263267225658,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,5.7003715280495459,7.6235532478607979,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,386.80517322550486,360.87847570903705,0.55017714747998536,75.569354211505356,0.94773048165877571,0.36331877897811865,0,null,null,null,0,29.909263267225658,null,29.909263267225658,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":207.63484688048931},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,8.0366204166548947,29.878894481344272,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,5.6625666018110508,7.580690919266285,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,386.6558829151661,360.71829389594791,0.54998940379957206,75.506799112231135,0.94756339838838732,0.36326510730872724,0,null,null,null,0,29.878894481344272,null,29.878894481344272,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":207.62369625137291},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,8.0287802861299387,29.848550249895794,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,5.6250112146030595,7.5380695779322782,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,386.50665480912329,360.55819332348881,0.54980172018302731,75.44429402037531,0.94739638473602827,0.36321139288759113,0,null,null,null,0,29.848550249895794,null,29.848550249895794,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":207.61246772605455},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,8.0209464946479105,29.818230552909483,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,5.5877037257194804,7.4956878689426674,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,386.35748888145804,360.39817393047019,0.54961409659837945,75.381838891373548,0.94722944067269099,0.36315763569633591,0,null,null,null,0,29.818230552909483,null,29.818230552909483,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":207.6011616488631},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,8.0131190370555565,29.78793537044033,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,5.5506425052084847,7.4535444449991557,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,386.2083851062626,360.23823565578596,0.54942653301370836,75.319433680718305,0.94706256616938,0.36310383571659632,0,null,null,null,0,29.78793537044033,null,29.78793537044033,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":207.58977836234303},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,8.0052979082062343,29.757664682568898,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,5.5138259338021616,7.4116379663784402,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,386.05934345764018,360.07837843841344,0.5492390293971452,75.257078343958597,0.94689576119711216,0.36304999293001661,0,null,null,null,0,29.757664682568898,null,29.757664682568898,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":207.57831820726616},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,7.9974831029599027,29.727418469401318,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,5.477252402846652,7.3699671008896166,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,385.91036390970476,359.91860221741331,0.5490515857168734,75.194772836699826,0.9467290257269162,0.36299610731825033,0,null,null,null,0,29.727418469401318,null,29.727418469401318,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":207.56678152264286},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,7.9896746161830725,29.697196711069068,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,5.4409203142327014,7.3285305238318346,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,385.76144643658091,359.758906931929,0.54886420194112739,75.132517114603445,0.94656235972983271,0.36294217886296026,0,null,null,null,0,29.697196711069068,null,29.697196711069068,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":207.55516864573309},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,7.9818724427488723,29.666999387729241,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,5.4048280803267552,7.287326917952182,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,385.61259101240421,359.59929252118724,0.54867687803819321,75.070311133387463,0.94639576317691476,0.36288820754581874,0,null,null,null,0,29.666999387729241,null,29.666999387729241,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":207.54347991205793},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,7.9740765775369695,29.636826479564235,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,5.3689741239024,7.2463549734038093,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,385.4637976113209,359.43975892449731,0.54848961397640794,75.008154848825882,0.94622923603922704,0.36283419334850747,0,null,null,null,0,29.636826479564235,null,29.636826479564235,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":207.53171565541049},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,7.9662870154335828,29.60667796678182,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,5.3333568780723226,7.2056133877042967,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,385.31506620748803,359.28030608125113,0.54830240972416,74.946048216748636,0.9460627782878468,0.36278013625271766,0,null,null,null,0,29.60667796678182,null,29.60667796678182,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":207.51987620786687},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,7.9585037513314427,29.576553829614941,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,5.2979747862206557,7.1651008656942379,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,385.16639677507345,359.12093393092289,0.54811526524988874,74.883991193041425,0.94589638989386304,0.36272603624014993,0,null,null,null,0,29.576553829614941,null,29.576553829614941,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":207.50796189979715},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,7.950726780129834,29.546454048321941,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,5.262826301935859,7.1248161194960797,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,385.01778928825576,358.96164241306928,0.54792818052208447,74.82198373364605,0.94573007082837657,0.36267189329251431,0,null,null,null,0,29.546454048321941,null,29.546454048321941,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":207.49597305987623},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,7.9429560967345028,29.516378603186144,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,5.2279098889439028,7.0847578684731696,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,384.86924372122417,358.80243146732863,0.54774115550928804,74.760025794559539,0.94556382106250092,0.36261770739153043,0,null,null,null,0,29.516378603186144,null,29.516378603186144,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":207.48391001509452},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,7.9351916960577169,29.486327474516138,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,5.1932240210420328,7.0449248391890524,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,384.72076004817887,358.64330103342172,0.54755419018009166,74.698117331834737,0.94539764056736086,0.36256347851892745,0,null,null,null,0,29.486327474516138,null,29.486327474516138,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":207.47177309076861},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,7.9274335730181891,29.456300642645434,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,5.1587671820328431,7.0053157653669853,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,384.57233824333065,358.48425105115052,0.54736728450313754,74.636258301579687,0.94523152931409404,0.36250920665644393,0,null,null,null,0,29.456300642645434,null,29.456300642645434,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":207.45956261055193},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,7.9196817225411253,29.426298087932693,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,5.1245378656588834,6.9659293878496849,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,384.42397828090111,358.32528146039891,0.5471804384471185,74.574448659957966,0.9450654872738492,0.36245489178582813,0,null,null,null,0,29.426298087932693,null,29.426298087932693,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":207.4472788964452},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,7.9119361395581977,29.396319790761591,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,5.0905345755376334,6.9267644545592955,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,384.27568013512263,358.16639220113228,0.54699365198077776,74.512688363188545,0.94489951441778786,0.36240053388883786,0,null,null,null,0,29.396319790761591,null,29.396319790761591,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":207.4349222688069},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,7.9041968190074385,29.366365731540423,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,5.0567558250968538,6.8878197204575917,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,384.1274437802382,358.0075832133968,0.54680692507290896,74.450977367544823,0.94473361071708317,0.36234613294724044,0,null,null,null,0,29.366365731540423,null,29.366365731540423,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":207.42249304636354},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,7.8964637558333752,29.336435890702628,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,5.0232001375105169,6.8490939475063932,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,383.97926919050161,357.84885443732014,0.54662025769235578,74.389315629355821,0.94456777614292042,0.36229168894281288,0,null,null,null,0,29.336435890702628,null,29.336435890702628,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":207.40999154622},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,7.8887369449869418,29.306530248706434,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,4.9898660456350097,6.810585904628212,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,383.83115634017747,357.69020581311088,0.54643364980801179,74.32770310500544,0.94440201066649698,0.36223720185734187,0,null,null,null,0,29.306530248706434,null,29.306530248706434,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":207.39741808386975},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,7.8810163814253986,29.276648786034549,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,4.9567520919457531,6.7722943676671177,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,383.68310520354089,357.53163728105778,0.54624710138882071,74.2661397509317,0.94423631425902199,0.36218267167262369,0,null,null,null,0,29.276648786034549,null,29.276648786034549,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":207.38477297320483},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,7.8733020601124917,29.246791483194798,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,4.9238568284744062,6.7342181193498147,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,383.53511575487795,357.37314878153103,0.54606061240377579,74.204625523628295,0.94407068689171691,0.36212809837046428,0,null,null,null,0,29.246791483194798,null,29.246791483194798,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":207.37205652652608},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,7.8655939760182356,29.216958320719257,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,4.89117881674622,6.6963559492469571,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,383.38718796848531,357.21474025498065,0.54587418282192079,74.143160379642524,0.94390512853581465,0.36207348193267924,0,null,null,null,0,29.216958320719257,null,29.216958320719257,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":207.35926905455298},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,7.8578921241190756,29.187149279164895,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,4.8587166277180511,6.6587066537346589,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,383.23932181867031,357.05641164193707,0.545687812612348,74.081744275576796,0.94373963916256087,0.36201882234109417,0,null,null,null,0,29.187149279164895,null,29.187149279164895,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":207.34641086643353},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627962,7.850196499397752,29.157364339113052,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,4.826468841716598,6.6212690359562396,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,383.09151727975109,356.89816288301085,0.54550150174420009,74.020377168087492,0.94357421874321257,0.36196411957754399,0,null,null,null,0,29.157364339113052,null,29.157364339113052,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":207.3334822697542},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756034,7.842507096843379,29.127603481169714,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,4.7944340483771546,6.5840419057841668,26.666666666666558,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,382.94377432605637,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":356.73999391889248},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.54531525018666838},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":73.959059013885621},0.94340886724903905,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36190937362387365},{"$f":"E874-E383","v":0},null,null,null,0,29.127603481169714,null,29.127603481169714,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":207.32048357054944},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.74999999999989,196.82648028859887,7.8348239114513323,29.097866685965126,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,4.7626108465826746,6.5470240797822354,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":382.79609293192573},356.58190469035219,0.54512905790899435,73.897789769735823,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.9432435846513213},0.3618545844619378,0,null,null,null,{"$f":"IF(AA874>0,AA874,IF(K875=0,0,B875))","v":0},{"$f":"IF(AA874>0,AB874,E875)","v":29.097866685965126},null,{"$f":"IF(B875<=AD$59,E875,AD874)","v":29.097866685965126},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":207.30741507331166},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":196.7444692551453},{"$f":"V876*T876/3.413","v":7.827146938223331},{"$f":"(D876*$H$23/1000-H$32)/1000","v":29.068153934154083},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":4.7309978444033307},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":6.5102143811679358},{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,382.6484730717093,356.4238951382398,0.54494292488046792,73.836569392457164,0.94307837092135272,0.36179975207360088,0,null,null,null,0,29.068153934154083,null,29.068153934154083,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":207.29427708100053},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295567,7.8194761721673895,29.038465206415719,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,4.6995936590363891,6.4736116397750489,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,382.50091471976799,356.26596520348477,0.54475685107042848,73.775397838922657,0.94291322603043815,0.36174487644073711,0,null,null,null,0,29.038465206415719,null,29.038465206415719,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":207.28106989505267},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779194,7.8118116082977638,29.008800483453356,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,4.6683969167464943,6.4372146920164477,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,382.35341785047325,356.10811482709545,0.5445708364482641,73.714275066058804,0.94274814994989498,0.3616899575452307,0,null,null,null,0,29.008800483453356,null,29.008800483453356,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":207.26779381539103},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542204,7.8041532416350083,28.979159745994682,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,4.637406252806386,6.4010223808471034,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,382.20598243820746,355.95034395015983,0.5443848809834122,73.653201030846191,0.94258314265105192,0.36163499536897548,0,null,null,null,0,28.979159745994682,null,28.979159745994682,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":207.25444914043445},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161978,7.7965010672059023,28.94954297479147,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,4.6066203114379363,6.3650335557273081,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,382.05860845736339,355.79265251384442,0.54419898464535843,73.592175690318726,0.94241820410525001,0.36157998989387535,0,null,null,null,0,28.94954297479147,null,28.94954297479147,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":207.24103616710673},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216494,7.7888550800435006,28.919950150619794,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,4.5760377457536556,6.3292470725860985,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,381.91129588234469,355.63504045939487,0.54401314740363726,73.531199001564175,0.94225333428384228,0.36152494110184408,0,null,null,null,0,28.919950150619794,null,28.919950150619794,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":207.22755519084598},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.25312015284322,7.7812152751870238,28.890381254279582,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,4.5456572176984578,6.2936617937848807,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,381.76404468756556,355.47750772813521,0.54382736922783204,73.470270921723227,0.9420885331581933,0.36146984897480511,0,null,null,null,0,28.890381254279582,null,28.890381254279582,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":207.21400650561387},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944621,7.7735816476819544,28.860836266595008,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,4.5154773979919627,6.2582765880812747,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,381.61685484745095,355.32005426146821,0.54364165008757437,73.409391407990228,0.94192380069968018,0.36141471349469223,0,null,null,null,0,28.860836266595008,null,28.860836266595008,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":207.20039040390463},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777144,7.7659541925799749,28.831315168414225,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,4.4854969660710511,6.2230903305931458,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,381.46972633643634,355.16268000087479,0.54345598995254363,73.348560417612788,0.94175913687969137,0.36135953464344889,0,null,null,null,0,28.831315168414225,null,28.831315168414225,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":207.18670717675423},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362238,7.7583329049389134,28.801817940609194,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,4.4557146100328202,6.1881019027628454,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,381.32265912896804,355.0053848879142,0.54327038879246858,73.28777790789124,0.94159454166962775,0.36130431240302852,0,null,null,null,0,28.801817940609194,null,28.801817940609194,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":207.17295711374913},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280839,7.7507177798228177,28.772344564075937,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,4.4261290265779767,6.1533101923216567,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,381.17565319950285,354.84816886422357,0.54308484657712486,73.22704383617932,0.9414300150409014,0.36124904675539465,0,null,null,null,0,28.772344564075937,null,28.772344564075937,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":207.15914050303547},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114472,7.7431088123018741,28.742895019734227,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,4.39673892095451,6.1187140932544306,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,381.02870852250828,354.69103187151802,0.54289936327633714,73.166358159883401,0.94126555696493708,0.36119373768252083,0,null,null,null,0,28.742895019734227,null,28.742895019734227,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":207.14525763132764},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445258,7.7355059974523988,28.713469288527577,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,4.3675430069017818,6.0843125057644309,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,380.88182507246239,354.53397385159013,0.54271393885997743,73.105720836462552,0.94110116741317107,0.36113838516639052,0,null,null,null,0,28.713469288527577,null,28.713469288527577,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":207.13130878391726},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855907,7.7279093303568942,28.684067351423433,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,4.3385400065950082,6.0501043362383689,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,380.73500282385407,354.37699474631046,0.54252857329796578,73.045131823428932,0.94093684635705166,0.36108298918899739,0,null,null,null,0,28.684067351423433,null,28.684067351423433,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":207.1172942446818},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929717,7.7203188061039416,28.654689189412771,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,4.3097286505900216,6.016088497211638,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,380.58824175118269,354.22009449762658,0.54234326656026999,72.984591078346881,0.94077259376803912,0.36102754973234513,0,null,null,null,0,28.654689189412771,null,28.654689189412771,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":207.10321429609331},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250581,7.7127344197882506,28.625334783510286,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,4.2811076777684711,5.9822639073337465,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,380.44154182895824,354.06327304756343,0.54215801861690516,72.924098558833435,0.94060840961760506,0.36097206677844734,0,null,null,null,0,28.625334783510286,null,28.625334783510286,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":207.0890692192269},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402978,7.7051561665106378,28.596004114754312,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,4.2526758352833536,5.9486294913339375,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,380.29490303170138,353.90653033822309,0.54197282943793412,72.86365422255804,0.94044429387723383,0.36091654030932796,0,null,null,null,0,28.596004114754312,null,28.596004114754312,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":207.07485929376935},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971978,7.697584041377965,28.56669716420658,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,4.2244318785048653,5.915184179987012,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,380.14832533394338,353.74986631178444,0.54178769899346746,72.803258027242066,0.94028024651842113,0.36086097030702108,0,null,null,null,0,28.56669716420658,null,28.56669716420658,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":207.06058479802752},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.2741001654324,7.6900180395032214,28.537413912952527,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,4.1963745709666957,5.8819269100793328,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,380.0018087102261,353.59328091050332,0.54160262725366237,72.742909930659579,0.94011626751267452,0.36080535675357073,0,null,null,null,0,28.537413912952527,null,28.537413912952527,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":207.04624600893678},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703015,7.6824581560054037,28.508154342100855,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,4.1685026843125579,5.8488566243750277,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,379.85535313510206,353.43677407671191,0.54141761418872381,72.682609890636229,0.93995235683151368,0.36074969963103126,0,null,null,null,0,28.508154342100855,null,28.508154342100855,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":207.03184320206933},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038139,7.6749043860096098,28.478918432783871,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,4.1408149982431866,5.8159722715823845,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,379.70895858313423,353.28034575281919,0.54123265976890333,72.622357865050134,0.93978851444646994,0.3606939989214672,0,null,null,null,0,28.478918432783871,null,28.478918432783871,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":207.01737665164254},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.0301092313604,7.6673567246469263,28.44970616615706,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,4.1133103004635636,5.7832728063204213,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,379.56262502889649,353.12399588131024,0.54104776396450016,72.562153811830854,0.93962474032908661,0.36063825460695326,0,null,null,null,0,28.44970616615706,null,28.44970616615706,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":207.00284663052705},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584734,7.6598151670544903,28.420517523399329,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,4.0859873866305954,5.7507571890856655,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,379.41635244697301,352.96772440474632,0.54086292674585967,72.501997688959989,0.93946103445091889,0.36058246666957439,0,null,null,null,0,28.420517523399329,null,28.420517523399329,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":206.98825341025503},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972825,7.652279708375441,28.391352485712819,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,4.0588450603010608,5.7184243862190991,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,379.27014081195864,352.81153126576481,0.54067814808337455,72.441889454470726,0.93929739678353374,0.36052663509142585,0,null,null,null,0,28.391352485712819,null,28.391352485712819,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":206.97359726102826},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889505,7.6447503437589051,28.362211034322829,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,4.0318821328799181,5.6862733698733052,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,379.12399009845888,352.65541640707869,0.5404934279474839,72.38182906644775,0.93913382729851014,0.36047075985461308,0,null,null,null,0,28.362211034322829,null,28.362211034322829,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":206.95887845172618},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.70526214924553,7.6372270683600165,28.333093150477929,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,4.0050974235689791,5.6543031179797891,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,378.97790028108972,352.49937977147698,0.54030876630867353,72.321816483027447,0.93897032596743835,0.3604148409412517,0,null,null,null,0,28.333093150477929,null,28.333093150477929,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":206.94409724991377},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668335,7.6297098773398666,28.303998815449731,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,3.9784897593158668,5.6225126142164887,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,378.8318713344778,352.34342130182404,0.54012416313747569,72.261851662397362,0.93880689276192142,0.36035887833346802,0,null,null,null,0,28.303998815449731,null,28.303998815449731,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":206.92925392184964},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711808,7.6221987658655213,28.274928010532982,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,3.9520579747633544,5.5909008479754689,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,378.68590323326032,352.18754094105964,0.53993961840446891,72.201934562796481,0.9386435276535734,0.36030287201339833,0,null,null,null,0,28.274928010532982,null,28.274928010532982,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":206.91434873249375},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646512,7.6146937291099626,28.24588071704531,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,3.9258009121989828,5.5594668143307873,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,378.53999595208495,352.03173863219877,0.53975513208027837,72.142065142514696,0.93848023061402042,0.36024682196318936,0,null,null,null,0,28.24588071704531,null,28.24588071704531,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":206.89938194551536},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064576,7.6071947622521607,28.216856916327547,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,3.8997174215050925,5.5282095140065577,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,378.39414946561016,351.87601431833178,0.53957070413557506,72.082243359893425,0.93831700161490061,0.36019072816499825,0,null,null,null,0,28.216856916327547,null,28.216856916327547,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":206.88435382330061},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558718,7.5997018604769817,28.187856589743312,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,3.8738063601090738,5.4971279533451751,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,378.24836374850469,351.72036794262362,0.53938633454107598,72.022469173324794,0.938153840627864,0.36013459060099262,0,null,null,null,0,28.187856589743312,null,28.187856589743312,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":206.86926462696042},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722236,7.5922150189751818,28.158879718679042,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,3.848066592934011,5.4662211442757318,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,378.10263877544804,351.5647994483142,0.53920202326754463,71.962742541251686,0.93799074762457169,0.36007840925335016,0,null,null,null,0,28.158879718679042,null,28.158879718679042,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":206.85411461633797},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,{"$f":"IF($AG907=1,$AH907,0)","v":0},{"$f":"IF($AG907=2,$AH907,0)","v":0},{"$f":"IF($AG907=3,$AH907,0)","v":0},{"$f":"IF($AG907=4,$AH907,0)","v":0},{"$f":"IF($AG907=5,$AH907,0)","v":0},{"$f":"IF($AG907=6,$AH907,0)","v":0},{"$f":"IF($AG907=7,$AH907,0)","v":0},0]
[null,29.499999999999851,194.1380811714902,7.5847342329434602,28.129926284544165,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,3.8224969923496608,5.435488104282606,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,377.95697452113012,351.40930877871807,0.53901777028578979,71.90306342216806,0.93782772257669766,0.3600221841042594,0,null,null,null,0,28.129926284544165,null,28.129926284544165,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":206.8389040500164},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433542,7.577259497584385,28.100996268770842,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,3.7970964381236953,5.40492785637423,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,377.81137096025151,351.25389587722429,0.53883357556666633,71.843431774618495,0.9376647654559267,0.35996591513591897,0,null,null,null,0,28.100996268770842,null,28.100996268770842,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":206.8236331853262},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170864,7.5697908081063918,28.072089652813919,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,3.7718638173732972,5.374539429052029,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,377.66582806752331,351.09856068729636,0.5386494390810751,71.783847557197987,0.9375018762339562,0.35990960233053837,0,null,null,null,0,28.072089652813919,null,28.072089652813919,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":206.8083022783529},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956628,7.5623281597237986,28.043206418151026,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,3.7467980245170773,5.344321856279536,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,377.52034581766708,350.94330315247174,0.53846536079996177,71.724310728552297,0.9373390548824948,0.35985324567033711,0,null,null,null,0,28.043206418151026,null,28.043206418151026,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":206.79291158394432},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387064,7.5548715476567638,28.01434654628239,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,3.7218979612272878,5.3142741774516926,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,377.3749241854149,350.78812321636207,0.53828134069431799,71.664821247377404,0.93717630137326324,0.35979684513754556,0,null,null,null,0,28.01434654628239,null,28.01434654628239,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":206.77746135571803},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058987,7.5474209671312948,27.985510018730874,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,3.6971625363823533,5.2843954373642923,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,377.22956314550953,350.63302082265307,0.53809737873518082,71.605379072419737,0.93701361567799368,0.35974040071440444,0,null,null,null,0,27.985510018730874,null,27.985510018730874,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":206.76195184606865},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569796,7.5399764133791987,27.956696817041795,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,3.672590666019711,5.2546846861836398,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,377.08426267270409,350.47799591510386,0.5379134748936325,71.545984162475634,0.93685099776843062,0.35968391238316511,0,null,null,null,0,27.956696817041795,null,27.956696817041795,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":206.74638330617509},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":376.93902274176236},350.32304843754758,0.53772962914080058,{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":71.486636476391965},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"E915-E424","v":0},null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":206.73075598600784},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":206.71516569740498},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":206.69961230889348},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":206.68409568962193},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":206.66861570935694},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":206.65317223847939},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":206.63776514798082},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":206.62239430945985},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":206.60705959511876},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":206.59176087775967},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":206.57649803078127},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":206.56127092817519},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":206.54607944452258},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":206.53092345499061},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":206.51580283532923},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":206.50071746186751},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":206.4856672115105},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":206.47065196173568},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":206.45567159058987},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":206.44072597668568},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":206.42581499919842},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":206.41093853786276},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":206.39609647296948},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,376.93902274176236,{"$f":"R$9*$Q938^6+S$9*$Q938^5+T$9*$Q938^4+U$9*$Q938^3+V$9*$Q938^2+W$9*$Q938+X$9","v":350.32304843754758},{"$f":"R$10*$Q938^6+S$10*$Q938^5+T$10*$Q938^4+U$10*$Q938^3+V$10*$Q938^2+W$10*$Q938+X$10","v":0.53772962914080058},71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.35962738012608947},0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":206.38128868536234},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,{"$f":"IF(AA938>0,AA938,IF(K939=0,0,B939))","v":0},{"$f":"IF(AA938>0,AB938,E939)","v":27.927906922783158},null,{"$f":"IF(B939<=AD$59,E939,AD938)","v":27.927906922783158},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":206.36651505643479},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AG939=1,$AH939,0)","v":0},{"$f":"IF($AG939=2,$AH939,0)","v":0},{"$f":"IF($AG939=3,$AH939,0)","v":0},{"$f":"IF($AG939=4,$AH939,0)","v":0},{"$f":"IF($AG939=5,$AH939,0)","v":0},{"$f":"IF($AG939=6,$AH939,0)","v":0},{"$f":"IF($AG939=7,$AH939,0)","v":0},{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":193.57255240517478},{"$f":"V940*T940/3.413","v":7.5325378816381443},{"$f":"(D940*$H$23/1000-H$32)/1000","v":27.927906922783158},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":206.3517754681269},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":206.33706980292212},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":206.32239794384427},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":206.3077597744543},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":206.29315517884734},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":206.27858404164954},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":206.26404624801515},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":206.24954168362333},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":206.23507023467533},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":206.22063178789142},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":206.20622623050792},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":206.19185345027435},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":206.17751333545036},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":206.16320577480306},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":206.14893065760396},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":206.13468787362612},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":206.12047731314146},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":206.10629886691777},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":206.09215242621605},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":206.07803788278758},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":206.06395512887136},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":206.04990405719118},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":206.03588456095295},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":206.0218965338421},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":206.00793987002075},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":205.99401446412506},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":205.98012021126272},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":205.96625700701011},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":205.95242474740985},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":205.93862332896813},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":205.92485264865209},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":205.9111126038874},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,{"$f":"IF($AG971=1,$AH971,0)","v":0},{"$f":"IF($AG971=2,$AH971,0)","v":0},{"$f":"IF($AG971=3,$AH971,0)","v":0},{"$f":"IF($AG971=4,$AH971,0)","v":0},{"$f":"IF($AG971=5,$AH971,0)","v":0},{"$f":"IF($AG971=6,$AH971,0)","v":0},{"$f":"IF($AG971=7,$AH971,0)","v":0},0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":205.89740309255549},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":205.88372401299128},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":205.8700752639804},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":205.85645674475691},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":205.84286835500075},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":205.8293099948352},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":205.81578156482453},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":376.93902274176236},350.32304843754758,0.53772962914080058,{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":71.486636476391965},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"E979-E488","v":0},null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":205.80228296597159},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":205.78881409971521},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":205.77537486792804},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":205.76196517291402},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":205.74858491740608},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":205.73523400456372},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":205.72191233797076},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":205.70861982163291},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":205.69535635997559},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":205.68212185784154},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":205.6689162204886},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":205.65573935358739},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":205.64259116321915},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":205.62947155587347},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":205.61638043844599},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":205.60331771823638},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":205.59028330294595},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":205.57727710067564},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":205.56429901992377},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":205.55134896958387},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":205.53842685894267},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":205.52553259767782},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":205.51266609585599},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,376.93902274176236,{"$f":"R$9*$Q1002^6+S$9*$Q1002^5+T$9*$Q1002^4+U$9*$Q1002^3+V$9*$Q1002^2+W$9*$Q1002+X$9","v":350.32304843754758},{"$f":"R$10*$Q1002^6+S$10*$Q1002^5+T$10*$Q1002^4+U$10*$Q1002^3+V$10*$Q1002^2+W$10*$Q1002+X$10","v":0.53772962914080058},71.486636476391965,0.93668844761632986,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.35962738012608947},0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":205.49982726393054},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,{"$f":"IF(AA1002>0,AA1002,IF(K1003=0,0,B1003))","v":0},{"$f":"IF(AA1002>0,AB1002,E1003)","v":27.927906922783158},null,{"$f":"IF(B1003<=AD$59,E1003,AD1002)","v":27.927906922783158},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":205.48701601273962},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AG1003=1,$AH1003,0)","v":0},{"$f":"IF($AG1003=2,$AH1003,0)","v":0},{"$f":"IF($AG1003=3,$AH1003,0)","v":0},{"$f":"IF($AG1003=4,$AH1003,0)","v":0},{"$f":"IF($AG1003=5,$AH1003,0)","v":0},{"$f":"IF($AG1003=6,$AH1003,0)","v":0},{"$f":"IF($AG1003=7,$AH1003,0)","v":0},{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":193.57255240517478},{"$f":"V1004*T1004/3.413","v":7.5325378816381443},{"$f":"(D1004*$H$23/1000-H$32)/1000","v":27.927906922783158},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":205.47423225350403},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":205.46147589782524},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":205.4487468576832},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":205.43604504543455},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":205.42337037381034},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":205.41072275591426},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":205.39810210522052},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":205.3855083355719},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":205.37294136117788},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":205.36040109661252},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":205.34788745681271},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":205.33540035707608},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":205.32293971305924},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":205.31050544077578},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":205.29809745659438},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":205.28571567723705},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":205.27336001977707},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":205.26103040163733},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":205.24872674058844},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":205.23644895474681},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":205.22419696257288},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":205.21197068286943},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":205.19977003477962},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":205.18759493778526},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":205.17544531170512},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":205.16332107669308},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":205.1512221532364},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":205.13914846215397},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":205.1270999245946},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,376.93902274176236,350.32304843754758,0.53772962914080058,71.486636476391965,0.93668844761632986,0.35962738012608947,0,null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":205.1150764620354},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517478,7.5325378816381443,27.927906922783158,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$f":"C1034*1.8+32-H$20","v":376.93902274176236},350.32304843754758,0.53772962914080058,{"$f":"(R1034-R$60)-(Q$60+460)*(S1034-S$60)","v":71.486636476391965},{"$f":"((Q1034+460)/(H$24*1.8+32+460))","v":0.93668844761632986},0.35962738012608947,{"$f":"E1034-E543","v":0},null,null,null,0,27.927906922783158,null,27.927906922783158,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":205.10307799627984},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":5507.758717433293},{"$f":"SUM(M554:M1034)","v":6185.1046857076408},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary 10-90s","index":47,"n_rows":98,"n_cols":22,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE 10-90'!D7","v":30},{"$f":"'EERE COE 10-90'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Flash"},null,{"$f":"'Input A1'!A398","v":0},null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.1903684408435589E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary 10-90s'!Q71","v":76563.203894824735},{"$f":"'LCOE Binary 10-90s'!R71","v":76563.203894824735},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash 10-90s'!Q71","v":76563.203894824735},{"$f":"'LCOE Flash 10-90s'!R71","v":76563.203894824735}]
[]
[null,"10% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,D5,D4)","v":76563.203894824735},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output",null,"yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1 10-90s'!E63)","v":40},null,null,null,{"$f":"('Reservoir F1 10-90s'!E63)","v":39.997250101064417},null,null,null,null,{"$f":"'Reservoir B1 10-90s'!E63","v":40},{"$f":"'Reservoir F1 10-90s'!E63","v":39.997250101064417},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E63,'Reservoir B1 10-90s'!E63)","v":39.997250101064417},null,0,{"$f":"N9/30","v":1.3332416700354806},{"$f":"C9/30","v":1.3333333333333333},{"$f":"(R9)","v":1.3333333333333333},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$P9","v":11095.237178035268},{"$f":"(R9*8760*$R$2)/(1+$R$4)^$P9","v":11096},{"$f":"(S9*8760*$R$2)/(1+$R$4)^$P9","v":11096}]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1 10-90s'!E63,AVERAGE('Reservoir B1 10-90s'!E63:E74))","v":39.776793908497645},{"$f":"SUM('Reservoir B1 10-90s'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1 10-90s'!E63,AVERAGE('Reservoir F1 10-90s'!E63:E74))","v":39.785622241774881},{"$f":"SUM('Reservoir F1 10-90s'!I63:I74)","v":0},null,{"$f":"IF($L$3=0,G10,IF($L$2=0,C10,E10))","v":39.785622241774881},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E75","v":39.51217425932213},{"$f":"'Reservoir F1 10-90s'!E75","v":39.536339943817318},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E75,'Reservoir B1 10-90s'!E75)","v":39.536339943817318},null,1,1.3178779981272439,1.3258931302832548,{"$f":"S$9/(1+R$3)^P10","v":1.3176484618818316},10249.888505060677,10312.226757212378,10248.103270822992]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1 10-90s'!E75,AVERAGE('Reservoir B1 10-90s'!E75:E86))","v":39.286895445609169},{"$f":"SUM('Reservoir B1 10-90s'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1 10-90s'!E75,AVERAGE('Reservoir F1 10-90s'!E75:E86))","v":39.326794502257393},{"$f":"SUM('Reservoir F1 10-90s'!I75:I86)","v":0},null,{"$f":"IF($L$3=0,G11,IF($L$2=0,C11,E11))","v":39.326794502257393},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E87","v":39.019870191407591},{"$f":"'Reservoir F1 10-90s'!E87","v":39.07996386609215},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E87,'Reservoir B1 10-90s'!E87)","v":39.07996386609215},null,2,1.3026654622030718,1.3095631815203057,1.3021481018246672,9468.7588230011042,9518.8966692392205,9464.9982560790286]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1 10-90s'!E87,AVERAGE('Reservoir B1 10-90s'!E87:E98))","v":38.792629592242044},{"$f":"SUM('Reservoir B1 10-90s'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1 10-90s'!E87,AVERAGE('Reservoir F1 10-90s'!E87:E98))","v":38.872477183409437},{"$f":"SUM('Reservoir F1 10-90s'!I87:I98)","v":0},null,38.872477183409437,0,{"$f":"'Reservoir B1 10-90s'!E99","v":38.5233289867558},{"$f":"'Reservoir F1 10-90s'!E99","v":38.628070426562175},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E99,'Reservoir B1 10-90s'!E99)","v":38.628070426562175},null,3,1.2876023475520726,1.2930876530747348,1.2868300826337147,8746.9800948443026,8784.243041989499,8741.7339209136117]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1 10-90s'!E99,AVERAGE('Reservoir B1 10-90s'!E99:E110))","v":38.294235382610623},{"$f":"SUM('Reservoir B1 10-90s'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1 10-90s'!E99,AVERAGE('Reservoir F1 10-90s'!E99:E110))","v":38.422619291716259},{"$f":"SUM('Reservoir F1 10-90s'!I99:I110)","v":0},null,38.422619291716259,0,{"$f":"'Reservoir B1 10-90s'!E111","v":38.022787143370124},{"$f":"'Reservoir F1 10-90s'!E111","v":38.180609156041371},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E111,'Reservoir B1 10-90s'!E111)","v":38.180609156041371},null,4,1.2726869718680456,1.2764745127536874,1.2716922593141879,8080.0528069091961,8104.0991993378029,8073.7375619663899]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1 10-90s'!E111,AVERAGE('Reservoir B1 10-90s'!E111:E122))","v":37.791947189010806},{"$f":"SUM('Reservoir B1 10-90s'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1 10-90s'!E111,AVERAGE('Reservoir F1 10-90s'!E111:E122))","v":37.977170793481854},{"$f":"SUM('Reservoir F1 10-90s'!I111:I122)","v":0},null,37.977170793481854,0,{"$f":"'Reservoir B1 10-90s'!E123","v":37.518476533225929},{"$f":"'Reservoir F1 10-90s'!E123","v":37.737530530754192},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E123,'Reservoir B1 10-90s'!E123)","v":37.737530530754192},null,5,1.2579176843584732,1.2597315729670269,1.2567325121042783,7463.8180824934989,7474.5807379235766,7456.7858973102193]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1 10-90s'!E123,AVERAGE('Reservoir B1 10-90s'!E123:E134))","v":37.285994787674269},{"$f":"SUM('Reservoir B1 10-90s'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1 10-90s'!E123,AVERAGE('Reservoir F1 10-90s'!E123:E134))","v":37.53608258848552},{"$f":"SUM('Reservoir F1 10-90s'!I123:I134)","v":0},null,37.53608258848552,0,{"$f":"'Reservoir B1 10-90s'!E135","v":37.010624467412072},{"$f":"'Reservoir F1 10-90s'!E135","v":37.298785946443935},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E135,'Reservoir B1 10-90s'!E135)","v":37.298785946443935},null,6,1.2432928648814645,1.2428664929224758,1.2419487461783194,6894.4319069683261,6892.0675465498571,6886.978365541785]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1 10-90s'!E135,AVERAGE('Reservoir B1 10-90s'!E135:E146))","v":36.776603423326847},{"$f":"SUM('Reservoir B1 10-90s'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1 10-90s'!E135,AVERAGE('Reservoir F1 10-90s'!E135:E146))","v":37.099306484464243},{"$f":"SUM('Reservoir F1 10-90s'!I135:I146)","v":0},null,37.099306484464243,0,{"$f":"'Reservoir B1 10-90s'!E147","v":36.499453760014134},{"$f":"'Reservoir F1 10-90s'!E147","v":36.86432769329258},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E147,'Reservoir B1 10-90s'!E147)","v":36.86432769329258},null,7,1.2288109231097526,1.2258867807775615,1.2273388913534489,6368.3413041642007,6353.186868243155,6360.7124652123239]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1 10-90s'!E147,AVERAGE('Reservoir B1 10-90s'!E147:E158))","v":36.263993872521134},{"$f":"SUM('Reservoir B1 10-90s'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1 10-90s'!E147,AVERAGE('Reservoir F1 10-90s'!E147:E158))","v":36.666795172393797},{"$f":"SUM('Reservoir F1 10-90s'!I147:I158)","v":0},null,36.666795172393797,0,{"$f":"'Reservoir B1 10-90s'!E159","v":35.98518279080708},{"$f":"'Reservoir F1 10-90s'!E159","v":36.434108931623562},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E159,'Reservoir B1 10-90s'!E159)","v":36.434108931623562},null,8,1.2144702977207855,1.2087997957507044,1.2129009017997181,5882.2623160786143,5854.7973545110435,5874.6609786866438]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1 10-90s'!E159,AVERAGE('Reservoir B1 10-90s'!E159:E170))","v":35.748382505807243},{"$f":"SUM('Reservoir B1 10-90s'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1 10-90s'!E159,AVERAGE('Reservoir F1 10-90s'!E159:E170))","v":36.238502202541483},{"$f":"SUM('Reservoir F1 10-90s'!I159:I170)","v":0},null,36.238502202541483,0,{"$f":"'Reservoir B1 10-90s'!E171","v":35.468025566819989},{"$f":"'Reservoir F1 10-90s'!E171","v":36.008083668363717},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E171,'Reservoir B1 10-90s'!E171)","v":36.008083668363717},null,9,1.2002694556121238,1.1916127501935747,1.1986327557536138,5433.1596491906976,5393.974062691701,5425.7509364324796]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1 10-90s'!E171,AVERAGE('Reservoir B1 10-90s'!E171:E182))","v":35.229981348803129},{"$f":"SUM('Reservoir B1 10-90s'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1 10-90s'!E171,AVERAGE('Reservoir F1 10-90s'!E171:E182))","v":35.814381961265248},{"$f":"SUM('Reservoir F1 10-90s'!I171:I182)","v":0},null,35.814381961265248,0,{"$f":"'Reservoir B1 10-90s'!E183","v":34.94819178283209},{"$f":"'Reservoir F1 10-90s'!E183","v":35.586206734236747},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E183,'Reservoir B1 10-90s'!E183)","v":35.586206734236747},null,10,1.1862068911412249,1.174332711626771,1.1845324552349477,5018.2278610624298,4967.9943487538303,5011.1441887459096]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1 10-90s'!E183,AVERAGE('Reservoir B1 10-90s'!E183:E194))","v":34.708998142219777},{"$f":"SUM('Reservoir B1 10-90s'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1 10-90s'!E183,AVERAGE('Reservoir F1 10-90s'!E183:E194))","v":35.394389648534258},{"$f":"SUM('Reservoir F1 10-90s'!I183:I194)","v":0},null,35.394389648534258,0,{"$f":"'Reservoir B1 10-90s'!E195","v":34.425886880851884},{"$f":"'Reservoir F1 10-90s'!E195","v":35.16843376166549},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E195,'Reservoir B1 10-90s'!E195)","v":35.16843376166549},null,11,1.1722811253888497,1.1569666047406593,1.1705980257670789,4634.8739705073131,4574.3246094489314,4628.2194620811624]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1 10-90s'!E195,AVERAGE('Reservoir B1 10-90s'!E195:E206))","v":34.185636400893905},{"$f":"SUM('Reservoir B1 10-90s'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1 10-90s'!E195,AVERAGE('Reservoir F1 10-90s'!E195:E206))","v":34.978481256146928},{"$f":"SUM('Reservoir F1 10-90s'!I195:I206)","v":0},null,34.978481256146928,0,{"$f":"'Reservoir B1 10-90s'!E207","v":33.901312108629931},{"$f":"'Reservoir F1 10-90s'!E207","v":34.754721163359171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E207,'Reservoir B1 10-90s'!E207)","v":34.754721163359171},null,12,1.1584907054453057,1.1395212133631303,1.1568275161004249,4280.7013834752124,4210.6078293203891,4274.5557865393475]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1 10-90s'!E207,AVERAGE('Reservoir B1 10-90s'!E207:E218))","v":33.660095471876211},{"$f":"SUM('Reservoir B1 10-90s'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1 10-90s'!E207,AVERAGE('Reservoir F1 10-90s'!E207:E218))","v":34.566613546623238},{"$f":"SUM('Reservoir F1 10-90s'!I207:I218)","v":0},null,34.566613546623238,0,{"$f":"'Reservoir B1 10-90s'!E219","v":33.374664577253398},{"$f":"'Reservoir F1 10-90s'!E219","v":34.345026111562468},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E219,'Reservoir B1 10-90s'!E219)","v":34.345026111562468},null,13,1.1448342037187489,1.1220031823958736,1.1432189979392284,3953.4950349934747,3874.6518897147785,3947.9171897394763]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1 10-90s'!E219,AVERAGE('Reservoir B1 10-90s'!E219:E230))","v":33.132570591620336},{"$f":"SUM('Reservoir B1 10-90s'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1 10-90s'!E219,AVERAGE('Reservoir F1 10-90s'!E219:E230))","v":34.158744032749318},{"$f":"SUM('Reservoir F1 10-90s'!I219:I230)","v":0},null,34.158744032749318,0,{"$f":"'Reservoir B1 10-90s'!E231","v":32.846137317864155},{"$f":"'Reservoir F1 10-90s'!E231","v":33.939306517944956},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E231,'Reservoir B1 10-90s'!E231)","v":33.939306517944956},null,14,1.1313102172648319,1.1044190197206778,1.1297705656715349,3651.2076550714432,3564.4185986050065,3646.2385603016814]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1 10-90s'!E231,AVERAGE('Reservoir B1 10-90s'!E231:E242))","v":32.603252942314619},{"$f":"SUM('Reservoir B1 10-90s'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1 10-90s'!E231,AVERAGE('Reservoir F1 10-90s'!E231:E242))","v":33.754830957752084},{"$f":"SUM('Reservoir F1 10-90s'!I231:I242)","v":0},null,33.754830957752084,0,{"$f":"'Reservoir B1 10-90s'!E243","v":32.315919337540087},{"$f":"'Reservoir F1 10-90s'!E243","v":33.537521014109508},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E243,'Reservoir B1 10-90s'!E243)","v":33.537521014109508},null,15,1.1179173671369835,1.086775098077154,1.1164803361023485,3371.9470734654619,3278.0134017073246,3367.6125915671028]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1 10-90s'!E243,AVERAGE('Reservoir B1 10-90s'!E243:E254))","v":32.072329707394722},{"$f":"SUM('Reservoir B1 10-90s'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1 10-90s'!E243,AVERAGE('Reservoir F1 10-90s'!E243:E254))","v":33.354833276083852},{"$f":"SUM('Reservoir F1 10-90s'!I243:I254)","v":0},null,33.354833276083852,0,{"$f":"'Reservoir B1 10-90s'!E255","v":31.784195674378591},{"$f":"'Reservoir F1 10-90s'!E255","v":33.139628932699331},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E255,'Reservoir B1 10-90s'!E255)","v":33.139628932699331},null,16,1.1046542977566445,1.0690776569131575,1.1033464481899273,3113.9644846591127,3013.6757370436153,3110.2777230086085]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1 10-90s'!E255,AVERAGE('Reservoir B1 10-90s'!E255:E266))","v":31.539984126273296},{"$f":"SUM('Reservoir B1 10-90s'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1 10-90s'!E255,AVERAGE('Reservoir F1 10-90s'!E255:E266))","v":32.958710634796084},{"$f":"SUM('Reservoir F1 10-90s'!I255:I266)","v":0},null,32.958710634796084,0,{"$f":"'Reservoir B1 10-90s'!E267","v":31.251147451814287},{"$f":"'Reservoir F1 10-90s'!E267","v":32.745590289083822},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E267,'Reservoir B1 10-90s'!E267)","v":32.745590289083822},null,17,1.0915196763027941,1.0513328042091099,1.0903670627851798,2875.6436003791741,2769.7699967562912,2872.607003094125]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1 10-90s'!E267,AVERAGE('Reservoir B1 10-90s'!E267:E278))","v":31.006395548319677},{"$f":"SUM('Reservoir B1 10-90s'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1 10-90s'!E267,AVERAGE('Reservoir F1 10-90s'!E267:E278))","v":32.566423355483437},{"$f":"SUM('Reservoir F1 10-90s'!I267:I278)","v":0},null,32.566423355483437,0,{"$f":"'Reservoir B1 10-90s'!E279","v":30.716951932204847},{"$f":"'Reservoir F1 10-90s'!E279","v":32.355365763603977},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E279,'Reservoir B1 10-90s'!E279)","v":32.355365763603977},null,18,1.0785121921201326,1.0335465182773225,1.0775403623741269,2655.4906224795591,2544.7770616172302,2653.0978031901527]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1 10-90s'!E279,AVERAGE('Reservoir B1 10-90s'!E279:E290))","v":30.471739486120629},{"$f":"SUM('Reservoir B1 10-90s'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1 10-90s'!E279,AVERAGE('Reservoir F1 10-90s'!E279:E290))","v":32.177932416778546},{"$f":"SUM('Reservoir F1 10-90s'!I279:I290)","v":0},null,32.177932416778546,0,{"$f":"'Reservoir B1 10-90s'!E291","v":30.181782569711796},{"$f":"'Reservoir F1 10-90s'!E291","v":31.968916684358717},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E291,'Reservoir B1 10-90s'!E291)","v":31.968916684358717},null,19,1.0656305561452906,1.0157246495373544,1.0648645508233947,2452.1249741178021,2337.2863752773374,2450.3623174735308]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1 10-90s'!E291,AVERAGE('Reservoir B1 10-90s'!E291:E302))","v":29.936187668049698},{"$f":"SUM('Reservoir B1 10-90s'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1 10-90s'!E291,AVERAGE('Reservoir F1 10-90s'!E291:E302))","v":31.793199437380199},{"$f":"SUM('Reservoir F1 10-90s'!I291:I302)","v":0},null,31.793199437380199,0,{"$f":"'Reservoir B1 10-90s'!E303","v":29.645809062507528},{"$f":"'Reservoir F1 10-90s'!E303","v":31.586205010515847},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E303,'Reservoir B1 10-90s'!E303)","v":31.586205010515847},null,20,1.0528735003505283,0.99787292226832325,1.0523378531287,2264.270731853861,2145.9885268737576,2263.1187887889237]
[null,20.5,{"$f":"IF(R$1=B30,'Reservoir B1 10-90s'!E303,AVERAGE('Reservoir B1 10-90s'!E303:E314))","v":29.399908090172318},{"$f":"SUM('Reservoir B1 10-90s'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1 10-90s'!E303,AVERAGE('Reservoir F1 10-90s'!E303:E314))","v":31.412186659596937},{"$f":"SUM('Reservoir F1 10-90s'!I303:I314)","v":0},null,31.412186659596937,0,{"$f":"'Reservoir B1 10-90s'!E315","v":29.109197404327656},{"$f":"'Reservoir F1 10-90s'!E315","v":31.207193316127565},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E315,'Reservoir B1 10-90s'!E315)","v":31.207193316127565},null,21,1.0402397772042522,0.97999693633907725,1.0399585151662953,2090.7487056479972,1969.6683121430181,2090.1834049791587]
[null,21.5,{"$f":"IF(R$1=B31,'Reservoir B1 10-90s'!E315,AVERAGE('Reservoir B1 10-90s'!E315:E326))","v":28.863065067510149},{"$f":"SUM('Reservoir B1 10-90s'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1 10-90s'!E315,AVERAGE('Reservoir F1 10-90s'!E315:E326))","v":31.034856933389065},{"$f":"SUM('Reservoir F1 10-90s'!I315:I326)","v":0},null,31.034856933389065,0,{"$f":"'Reservoir B1 10-90s'!E327","v":28.572109935398259},{"$f":"'Reservoir F1 10-90s'!E327","v":30.831844774436973},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E327,'Reservoir B1 10-90s'!E327)","v":30.831844774436973},null,22,1.0277281591478991,0.96210216891700495,1.027724803447337,1930.4691177519435,1807.1982446762547,1930.4628144544754]
[null,22.5,{"$f":"IF(R$1=B32,'Reservoir B1 10-90s'!E327,AVERAGE('Reservoir B1 10-90s'!E327:E338))","v":28.325819284686915},{"$f":"SUM('Reservoir B1 10-90s'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1 10-90s'!E327,AVERAGE('Reservoir F1 10-90s'!E327:E338))","v":30.661173700892988},{"$f":"SUM('Reservoir F1 10-90s'!I327:I338)","v":0},null,30.661173700892988,0,{"$f":"'Reservoir B1 10-90s'!E339","v":28.034705392754226},{"$f":"'Reservoir F1 10-90s'!E339","v":30.460123142657171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E339,'Reservoir B1 10-90s'!E339)","v":30.460123142657171},null,23,1.0153374380885725,0.94419397615623046,1.0156350048751432,1782.4248351989088,1657.5324903948431,1782.9472136817826]
[null,23.5,{"$f":"IF(R$1=B33,'Reservoir B1 10-90s'!E339,AVERAGE('Reservoir B1 10-90s'!E339:E350))","v":27.788327845976568},{"$f":"SUM('Reservoir B1 10-90s'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1 10-90s'!E339,AVERAGE('Reservoir F1 10-90s'!E339:E350))","v":30.291100981411777},{"$f":"SUM('Reservoir F1 10-90s'!I339:I350)","v":0},null,30.291100981411777,0,{"$f":"'Reservoir B1 10-90s'!E351","v":27.497138959970172},{"$f":"'Reservoir F1 10-90s'!E351","v":30.091992747208963},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E351,'Reservoir B1 10-90s'!E351)","v":30.091992747208963},null,24,1.0030664249069654,0.92627759486588557,1.0036874265053093,1645.6851140282101,1519.7011997186785,1646.7039628908635]
[null,24.5,{"$f":"IF(R$1=B34,'Reservoir B1 10-90s'!E351,AVERAGE('Reservoir B1 10-90s'!E351:E362))","v":27.25074432477253},{"$f":"SUM('Reservoir B1 10-90s'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1 10-90s'!E351,AVERAGE('Reservoir F1 10-90s'!E351:E362))","v":29.92460335685708},{"$f":"SUM('Reservoir F1 10-90s'!I351:I362)","v":0},null,29.92460335685708,0,{"$f":"'Reservoir B1 10-90s'!E363","v":26.959562316324035},{"$f":"'Reservoir F1 10-90s'!E363","v":29.727418469401314},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E363,'Reservoir B1 10-90s'!E363)","v":29.727418469401314},null,25,0.99091394898004381,0.90835814415908434,0.99188039530864103,1519.3898165496539,1392.805213243648,1520.8716896340159]
[null,25.5,{"$f":"IF(R$1=B35,'Reservoir B1 10-90s'!E363,AVERAGE('Reservoir B1 10-90s'!E363:E374))","v":26.713218812495342},{"$f":"SUM('Reservoir B1 10-90s'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1 10-90s'!E363,AVERAGE('Reservoir F1 10-90s'!E363:E374))","v":29.56164595762705},{"$f":"SUM('Reservoir F1 10-90s'!I363:I374)","v":0},null,29.56164595762705,0,{"$f":"'Reservoir B1 10-90s'!E375","v":26.422123685405428},{"$f":"'Reservoir F1 10-90s'!E375","v":29.366365731540423},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E375,'Reservoir B1 10-90s'!E375)","v":29.366365731540423},null,26,0.97887885771801408,0.89044062708317806,0.98021225793688016,1402.7440658818598,1276.0111180385379,1404.6548429200118]
[null,26.5,{"$f":"IF(R$1=B36,'Reservoir B1 10-90s'!E375,AVERAGE('Reservoir B1 10-90s'!E375:E386))","v":26.175897966954484},{"$f":"SUM('Reservoir B1 10-90s'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1 10-90s'!E375,AVERAGE('Reservoir F1 10-90s'!E375:E386))","v":29.20219444890672},{"$f":"SUM('Reservoir F1 10-90s'!I375:I386)","v":0},null,29.20219444890672,0,{"$f":"'Reservoir B1 10-90s'!E387","v":25.884967883188295},{"$f":"'Reservoir F1 10-90s'!E387","v":29.008800483453356},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E387,'Reservoir B1 10-90s'!E387)","v":29.008800483453356},null,27,0.96696001611511184,0.87252993223181607,0.96868138049118568,1295.013304705469,1168.546632914188,1297.3186634918827]
[null,27.5,{"$f":"IF(R$1=B37,'Reservoir B1 10-90s'!E387,AVERAGE('Reservoir B1 10-90s'!E387:E398))","v":25.638925060179329},{"$f":"SUM('Reservoir B1 10-90s'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1 10-90s'!E387,AVERAGE('Reservoir F1 10-90s'!E387:E398))","v":28.84621501737654},{"$f":"SUM('Reservoir F1 10-90s'!I387:I398)","v":0},null,28.84621501737654,0,{"$f":"'Reservoir B1 10-90s'!E399","v":25.348236365579019},{"$f":"'Reservoir F1 10-90s'!E399","v":28.654689189412771},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E399,'Reservoir B1 10-90s'!E399)","v":28.654689189412771},null,28,0.95515630631375903,0.85463083533931095,0.9572861482933348,1195.5187276736633,1069.6963022091027,1198.1845384490696]
[null,28.5,{"$f":"IF(R$1=B38,'Reservoir B1 10-90s'!E399,AVERAGE('Reservoir B1 10-90s'!E399:E410))","v":25.102440025732779},{"$f":"SUM('Reservoir B1 10-90s'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1 10-90s'!E399,AVERAGE('Reservoir F1 10-90s'!E399:E410))","v":28.493674358315928},{"$f":"SUM('Reservoir F1 10-90s'!I399:I410)","v":0},null,28.493674358315928,0,{"$f":"'Reservoir B1 10-90s'!E411","v":24.81206727545473},{"$f":"'Reservoir F1 10-90s'!E411","v":28.303998815449731},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E411,'Reservoir B1 10-90s'!E411)","v":28.303998815449731},null,29,0.94346662718165775,0.83674800085775936,0.9460249656596218,1103.6330592342124,978.79747877606098,1106.6257108443986]
[null,29.5,{"$f":"IF(R$1=B39,'Reservoir B1 10-90s'!E411,AVERAGE('Reservoir B1 10-90s'!E411:E422))","v":24.566579505519428},{"$f":"SUM('Reservoir B1 10-90s'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1 10-90s'!E411,AVERAGE('Reservoir F1 10-90s'!E411:E422))","v":28.144539663089262},{"$f":"SUM('Reservoir F1 10-90s'!I411:I422)","v":0},null,28.144539663089262,0,{"$f":"'Reservoir B1 10-90s'!E423","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E423","v":27.956696817041795},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E423,'Reservoir B1 10-90s'!E423)","v":27.956696817041795},null,30,0.93188989390139321,0.81888598351731423,0.93489625567740986,1018.7766507538586,895.23657794418057,1022.0633171306148]
[null,30,{"$f":"IF(R$1=B40,'Reservoir B1 10-90s'!E423,AVERAGE('Reservoir B1 10-90s'!E423:E434))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1 10-90s'!E423,AVERAGE('Reservoir F1 10-90s'!E423:E434))","v":27.930306080638047},{"$f":"SUM('Reservoir F1 10-90s'!I423:I434)","v":0},null,27.930306080638047,0,{"$f":"'Reservoir B1 10-90s'!E435","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E435","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E435,'Reservoir B1 10-90s'!E435)","v":27.927906922783155},null,31,{"$f":"N40/30","v":0.93093023075943848},{"$f":"C40/30","v":0.80921984964006355},{"$f":"S$9/(1+R$3)^P40","v":0.92389845998431697},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$P40","v":951.14720687531326},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$P40","v":826.79364607733123},{"$f":"(S40*8760*$R$2)/(1+$R$4)^$P40","v":943.96272740396978}]
[null,30,{"$f":"IF(R$1=B41,'Reservoir B1 10-90s'!E435,AVERAGE('Reservoir B1 10-90s'!E435:E446))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1 10-90s'!E435,AVERAGE('Reservoir F1 10-90s'!E435:E446))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I435:I446)","v":0},null,{"$f":"IF($L$3=0,G41,IF($L$2=0,C41,E41))","v":27.927906922783162},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E447","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E447","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E447,'Reservoir B1 10-90s'!E447)","v":27.927906922783155},null,32,0.93093023075943848,0.80921984964006355,0.91303003854999609,888.92262324795649,772.70434212834698,871.83016530674263]
[null,30,{"$f":"IF(R$1=B42,'Reservoir B1 10-90s'!E447,AVERAGE('Reservoir B1 10-90s'!E447:E458))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1 10-90s'!E447,AVERAGE('Reservoir F1 10-90s'!E447:E458))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I447:I458)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E459","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E459","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E459,'Reservoir B1 10-90s'!E459)","v":27.927906922783155},null,33,0.93093023075943848,0.80921984964006355,0.90228946946048372,830.76880677379108,722.1535907741561,805.20958621865339]
[null,30,{"$f":"IF(R$1=B43,'Reservoir B1 10-90s'!E459,AVERAGE('Reservoir B1 10-90s'!E459:E470))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1 10-90s'!E459,AVERAGE('Reservoir F1 10-90s'!E459:E470))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I459:I470)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E471","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E471","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E471,'Reservoir B1 10-90s'!E471)","v":27.927906922783155},null,34,0.93093023075943848,0.80921984964006355,0.89167524870508508,776.41944558298235,674.90989791977211,743.67979400012712]
[null,30,{"$f":"IF(R$1=B44,'Reservoir B1 10-90s'!E471,AVERAGE('Reservoir B1 10-90s'!E471:E482))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1 10-90s'!E471,AVERAGE('Reservoir F1 10-90s'!E471:E482))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I471:I482)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E483","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E483","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E483,'Reservoir B1 10-90s'!E483)","v":27.927906922783155},null,35,0.93093023075943848,0.80921984964006355,0.8811858899657663,725.62565007755359,630.75691394371222,686.85177805855017]
[null,30,{"$f":"IF(R$1=B45,'Reservoir B1 10-90s'!E483,AVERAGE('Reservoir B1 10-90s'!E483:E494))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1 10-90s'!E483,AVERAGE('Reservoir F1 10-90s'!E483:E494))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I483:I494)","v":0},null,{"$f":"IF($L$3=0,G45,IF($L$2=0,C45,E45))","v":27.927906922783162},{"$f":"IF($J$3=\"Flash\",H45,IF($J$2=\"Annual Decline Rate\",D45,F45))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E495","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E495","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E495,'Reservoir B1 10-90s'!E495)","v":27.927906922783155},null,36,0.93093023075943848,0.80921984964006355,0.87081992440902356,678.15481315659213,589.49244293804873,634.36625390162374]
[null,30,{"$f":"IF(R$1=B46,'Reservoir B1 10-90s'!E495,AVERAGE('Reservoir B1 10-90s'!E495:E506))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1 10-90s'!E495,AVERAGE('Reservoir F1 10-90s'!E495:E506))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I495:I506)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E507","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E507","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E507,'Reservoir B1 10-90s'!E507)","v":27.927906922783155},null,37,0.93093023075943848,0.80921984964006355,0.86057590048020194,633.78954500616078,550.92751676453145,585.89139162842071]
[null,30,{"$f":"IF(R$1=B47,'Reservoir B1 10-90s'!E507,AVERAGE('Reservoir B1 10-90s'!E507:E518))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1 10-90s'!E507,AVERAGE('Reservoir F1 10-90s'!E507:E518))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I507:I518)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E519","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E519","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E519,'Reservoir B1 10-90s'!E519)","v":27.927906922783155},null,38,0.93093023075943848,0.80921984964006355,0.85045238370023279,592.32667757585125,514.88552968647809,541.12071799695877]
[null,30,{"$f":"IF(R$1=B48,'Reservoir B1 10-90s'!E519,AVERAGE('Reservoir B1 10-90s'!E519:E530))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1 10-90s'!E519,AVERAGE('Reservoir F1 10-90s'!E519:E530))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I519:I530)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E531","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E531","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E531,'Reservoir B1 10-90s'!E531)","v":27.927906922783155},null,39,0.93093023075943848,0.80921984964006355,0.84044795646476167,553.57633418303851,481.20142961353088,499.77117880449885]
[null,30,{"$f":"IF(R$1=B49,'Reservoir B1 10-90s'!E531,AVERAGE('Reservoir B1 10-90s'!E531:E542))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1 10-90s'!E531,AVERAGE('Reservoir F1 10-90s'!E531:E542))","v":27.927906922783162},{"$f":"SUM('Reservoir F1 10-90s'!I531:I542)","v":0},null,27.927906922783162,0,{"$f":"'Reservoir B1 10-90s'!E543","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E543","v":27.927906922783155},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E543,'Reservoir B1 10-90s'!E543)","v":27.927906922783155},null,40,0.93093023075943848,0.80921984964006355,0.8305612178456413,517.36105998414814,449.72096225563638,461.58134933033949]
[null,{"$f":"IF(R$1<B49+1,R$1,B49+1)","v":30},{"$f":"'Reservoir B1 10-90s'!E543","v":24.276595489201906},{"$f":"'Reservoir B1 10-90s'!I543","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E543)","v":27.927906922783155},{"$f":"('Reservoir F1 10-90s'!I543)","v":0},null,{"$f":"IF($L$3=0,G50,IF($L$2=0,C50,E50))","v":27.927906922783155},{"$f":"IF($J$3=\"Flash\",H50,IF($J$2=\"Annual Decline Rate\",D50,F50))*K$7","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T40)","v":122795.19148507656},{"$f":"SUM(U10:U40)","v":120531.56782895258},122702.59195337571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50*30","v":3683855.7445522966},{"$f":"U50*30","v":3615947.0348685775},3681077.7586012715]
[]
[]
[]
[null,"90% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,E5,E4)","v":76563.203894824735},"replacement cost",null,"replacement cost",null,null,null,null,null,{"$f":"T50/V50","v":1.0007546664681382},{"$f":"U50/V50","v":0.98230661561535659}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1 10-90s'!E554","v":40},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1 10-90s'!E554)","v":39.997250101064417},{"$f":"('Reservoir F1 10-90s'!I554)","v":0},null,{"$f":"IF($L$3=0,G57,IF($L$2=0,C57,E57))","v":39.997250101064417},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E554","v":40},{"$f":"'Reservoir F1 10-90s'!E554","v":39.997250101064417},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E554,'Reservoir B1 10-90s'!E554)","v":39.997250101064417},null,0]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1 10-90s'!E554,AVERAGE('Reservoir B1 10-90s'!E554:E565))","v":39.776793908497645},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1 10-90s'!E554,AVERAGE('Reservoir F1 10-90s'!E554:E565))","v":39.785622241774881},{"$f":"SUM('Reservoir F1 10-90s'!I554:I565)","v":0},null,{"$f":"IF($L$3=0,G58,IF($L$2=0,C58,E58))","v":39.785622241774881},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E566","v":39.51217425932213},{"$f":"'Reservoir F1 10-90s'!E566","v":39.536339943817318},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E566,'Reservoir B1 10-90s'!E566)","v":39.536339943817318},null,1]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1 10-90s'!E566,AVERAGE('Reservoir B1 10-90s'!E566:E577))","v":39.286895445609169},{"$f":"SUM('Reservoir B1 10-90s'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1 10-90s'!E566,AVERAGE('Reservoir F1 10-90s'!E566:E577))","v":39.3267945022574},{"$f":"SUM('Reservoir F1 10-90s'!I566:I577)","v":0},null,39.3267945022574,0,{"$f":"'Reservoir B1 10-90s'!E578","v":39.019870191407591},{"$f":"'Reservoir F1 10-90s'!E578","v":39.07996386609215},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E578,'Reservoir B1 10-90s'!E578)","v":39.07996386609215},null,2]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1 10-90s'!E578,AVERAGE('Reservoir B1 10-90s'!E578:E589))","v":38.792629592242044},{"$f":"SUM('Reservoir B1 10-90s'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1 10-90s'!E578,AVERAGE('Reservoir F1 10-90s'!E578:E589))","v":38.872477183409437},{"$f":"SUM('Reservoir F1 10-90s'!I578:I589)","v":0},null,38.872477183409437,0,{"$f":"'Reservoir B1 10-90s'!E590","v":38.5233289867558},{"$f":"'Reservoir F1 10-90s'!E590","v":38.628070426562175},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E590,'Reservoir B1 10-90s'!E590)","v":38.628070426562175},null,3]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1 10-90s'!E590,AVERAGE('Reservoir B1 10-90s'!E590:E601))","v":38.294235382610623},{"$f":"SUM('Reservoir B1 10-90s'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1 10-90s'!E590,AVERAGE('Reservoir F1 10-90s'!E590:E601))","v":38.422619291716259},{"$f":"SUM('Reservoir F1 10-90s'!I590:I601)","v":0},null,38.422619291716259,0,{"$f":"'Reservoir B1 10-90s'!E602","v":38.022787143370124},{"$f":"'Reservoir F1 10-90s'!E602","v":38.180609156041378},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E602,'Reservoir B1 10-90s'!E602)","v":38.180609156041378},null,4]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1 10-90s'!E602,AVERAGE('Reservoir B1 10-90s'!E602:E613))","v":37.791947189010806},{"$f":"SUM('Reservoir B1 10-90s'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1 10-90s'!E602,AVERAGE('Reservoir F1 10-90s'!E602:E613))","v":37.977170793481854},{"$f":"SUM('Reservoir F1 10-90s'!I602:I613)","v":0},null,37.977170793481854,0,{"$f":"'Reservoir B1 10-90s'!E614","v":37.518476533225929},{"$f":"'Reservoir F1 10-90s'!E614","v":37.737530530754192},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E614,'Reservoir B1 10-90s'!E614)","v":37.737530530754192},null,5]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1 10-90s'!E614,AVERAGE('Reservoir B1 10-90s'!E614:E625))","v":37.285994787674269},{"$f":"SUM('Reservoir B1 10-90s'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1 10-90s'!E614,AVERAGE('Reservoir F1 10-90s'!E614:E625))","v":37.53608258848552},{"$f":"SUM('Reservoir F1 10-90s'!I614:I625)","v":0},null,37.53608258848552,0,{"$f":"'Reservoir B1 10-90s'!E626","v":37.010624467412072},{"$f":"'Reservoir F1 10-90s'!E626","v":37.298785946443942},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E626,'Reservoir B1 10-90s'!E626)","v":37.298785946443942},null,6]
[null,6.5,{"$f":"IF($S$1=B64,'Reservoir B1 10-90s'!E626,AVERAGE('Reservoir B1 10-90s'!E626:E637))","v":36.776603423326847},{"$f":"SUM('Reservoir B1 10-90s'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1 10-90s'!E626,AVERAGE('Reservoir F1 10-90s'!E626:E637))","v":37.099306484464243},{"$f":"SUM('Reservoir F1 10-90s'!I626:I637)","v":0},null,37.099306484464243,0,{"$f":"'Reservoir B1 10-90s'!E638","v":36.499453760014134},{"$f":"'Reservoir F1 10-90s'!E638","v":36.86432769329258},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E638,'Reservoir B1 10-90s'!E638)","v":36.86432769329258},null,7]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1 10-90s'!E638,AVERAGE('Reservoir B1 10-90s'!E638:E649))","v":36.263993872521134},{"$f":"SUM('Reservoir B1 10-90s'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1 10-90s'!E638,AVERAGE('Reservoir F1 10-90s'!E638:E649))","v":36.666795172393797},{"$f":"SUM('Reservoir F1 10-90s'!I638:I649)","v":0},null,36.666795172393797,0,{"$f":"'Reservoir B1 10-90s'!E650","v":35.98518279080708},{"$f":"'Reservoir F1 10-90s'!E650","v":36.434108931623562},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E650,'Reservoir B1 10-90s'!E650)","v":36.434108931623562},null,8]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1 10-90s'!E650,AVERAGE('Reservoir B1 10-90s'!E650:E661))","v":35.748382505807243},{"$f":"SUM('Reservoir B1 10-90s'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1 10-90s'!E650,AVERAGE('Reservoir F1 10-90s'!E650:E661))","v":36.23850220254149},{"$f":"SUM('Reservoir F1 10-90s'!I650:I661)","v":0},null,36.23850220254149,0,{"$f":"'Reservoir B1 10-90s'!E662","v":35.468025566819989},{"$f":"'Reservoir F1 10-90s'!E662","v":36.008083668363717},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E662,'Reservoir B1 10-90s'!E662)","v":36.008083668363717},null,9]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1 10-90s'!E662,AVERAGE('Reservoir B1 10-90s'!E662:E673))","v":35.229981348803129},{"$f":"SUM('Reservoir B1 10-90s'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1 10-90s'!E662,AVERAGE('Reservoir F1 10-90s'!E662:E673))","v":35.814381961265248},{"$f":"SUM('Reservoir F1 10-90s'!I662:I673)","v":0},null,35.814381961265248,0,{"$f":"'Reservoir B1 10-90s'!E674","v":34.94819178283209},{"$f":"'Reservoir F1 10-90s'!E674","v":35.586206734236747},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E674,'Reservoir B1 10-90s'!E674)","v":35.586206734236747},null,10]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1 10-90s'!E674,AVERAGE('Reservoir B1 10-90s'!E674:E685))","v":34.708998142219777},{"$f":"SUM('Reservoir B1 10-90s'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1 10-90s'!E674,AVERAGE('Reservoir F1 10-90s'!E674:E685))","v":35.394389648534258},{"$f":"SUM('Reservoir F1 10-90s'!I674:I685)","v":0},null,35.394389648534258,0,{"$f":"'Reservoir B1 10-90s'!E686","v":34.425886880851884},{"$f":"'Reservoir F1 10-90s'!E686","v":35.16843376166549},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E686,'Reservoir B1 10-90s'!E686)","v":35.16843376166549},null,11]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1 10-90s'!E686,AVERAGE('Reservoir B1 10-90s'!E686:E697))","v":34.185636400893905},{"$f":"SUM('Reservoir B1 10-90s'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1 10-90s'!E686,AVERAGE('Reservoir F1 10-90s'!E686:E697))","v":34.978481256146928},{"$f":"SUM('Reservoir F1 10-90s'!I686:I697)","v":0},null,34.978481256146928,0,{"$f":"'Reservoir B1 10-90s'!E698","v":33.901312108629931},{"$f":"'Reservoir F1 10-90s'!E698","v":34.754721163359171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E698,'Reservoir B1 10-90s'!E698)","v":34.754721163359171},null,12]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1 10-90s'!E698,AVERAGE('Reservoir B1 10-90s'!E698:E709))","v":33.660095471876211},{"$f":"SUM('Reservoir B1 10-90s'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1 10-90s'!E698,AVERAGE('Reservoir F1 10-90s'!E698:E709))","v":34.566613546623238},{"$f":"SUM('Reservoir F1 10-90s'!I698:I709)","v":0},null,34.566613546623238,0,{"$f":"'Reservoir B1 10-90s'!E710","v":33.374664577253398},{"$f":"'Reservoir F1 10-90s'!E710","v":34.345026111562468},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E710,'Reservoir B1 10-90s'!E710)","v":34.345026111562468},null,13]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1 10-90s'!E710,AVERAGE('Reservoir B1 10-90s'!E710:E721))","v":33.132570591620336},{"$f":"SUM('Reservoir B1 10-90s'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1 10-90s'!E710,AVERAGE('Reservoir F1 10-90s'!E710:E721))","v":34.158744032749318},{"$f":"SUM('Reservoir F1 10-90s'!I710:I721)","v":0},null,34.158744032749318,0,{"$f":"'Reservoir B1 10-90s'!E722","v":32.846137317864155},{"$f":"'Reservoir F1 10-90s'!E722","v":33.939306517944964},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E722,'Reservoir B1 10-90s'!E722)","v":33.939306517944964},null,14]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1 10-90s'!E722,AVERAGE('Reservoir B1 10-90s'!E722:E733))","v":32.603252942314619},{"$f":"SUM('Reservoir B1 10-90s'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1 10-90s'!E722,AVERAGE('Reservoir F1 10-90s'!E722:E733))","v":33.754830957752091},{"$f":"SUM('Reservoir F1 10-90s'!I722:I733)","v":0},null,33.754830957752091,0,{"$f":"'Reservoir B1 10-90s'!E734","v":32.315919337540087},{"$f":"'Reservoir F1 10-90s'!E734","v":33.537521014109515},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E734,'Reservoir B1 10-90s'!E734)","v":33.537521014109515},null,15]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1 10-90s'!E734,AVERAGE('Reservoir B1 10-90s'!E734:E745))","v":32.072329707394722},{"$f":"SUM('Reservoir B1 10-90s'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1 10-90s'!E734,AVERAGE('Reservoir F1 10-90s'!E734:E745))","v":33.354833276083852},{"$f":"SUM('Reservoir F1 10-90s'!I734:I745)","v":0},null,33.354833276083852,0,{"$f":"'Reservoir B1 10-90s'!E746","v":31.784195674378591},{"$f":"'Reservoir F1 10-90s'!E746","v":33.139628932699338},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E746,'Reservoir B1 10-90s'!E746)","v":33.139628932699338},null,16]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1 10-90s'!E746,AVERAGE('Reservoir B1 10-90s'!E746:E757))","v":31.539984126273296},{"$f":"SUM('Reservoir B1 10-90s'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1 10-90s'!E746,AVERAGE('Reservoir F1 10-90s'!E746:E757))","v":32.958710634796084},{"$f":"SUM('Reservoir F1 10-90s'!I746:I757)","v":0},null,32.958710634796084,0,{"$f":"'Reservoir B1 10-90s'!E758","v":31.251147451814287},{"$f":"'Reservoir F1 10-90s'!E758","v":32.745590289083822},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E758,'Reservoir B1 10-90s'!E758)","v":32.745590289083822},null,17]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1 10-90s'!E758,AVERAGE('Reservoir B1 10-90s'!E758:E769))","v":31.006395548319677},{"$f":"SUM('Reservoir B1 10-90s'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1 10-90s'!E758,AVERAGE('Reservoir F1 10-90s'!E758:E769))","v":32.56642335548343},{"$f":"SUM('Reservoir F1 10-90s'!I758:I769)","v":0},null,32.56642335548343,0,{"$f":"'Reservoir B1 10-90s'!E770","v":30.716951932204847},{"$f":"'Reservoir F1 10-90s'!E770","v":32.355365763603977},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E770,'Reservoir B1 10-90s'!E770)","v":32.355365763603977},null,18]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1 10-90s'!E770,AVERAGE('Reservoir B1 10-90s'!E770:E781))","v":30.471739486120629},{"$f":"SUM('Reservoir B1 10-90s'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1 10-90s'!E770,AVERAGE('Reservoir F1 10-90s'!E770:E781))","v":32.177932416778546},{"$f":"SUM('Reservoir F1 10-90s'!I770:I781)","v":0},null,32.177932416778546,0,{"$f":"'Reservoir B1 10-90s'!E782","v":30.181782569711796},{"$f":"'Reservoir F1 10-90s'!E782","v":31.968916684358714},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E782,'Reservoir B1 10-90s'!E782)","v":31.968916684358714},null,19]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1 10-90s'!E782,AVERAGE('Reservoir B1 10-90s'!E782:E793))","v":29.936187668049698},{"$f":"SUM('Reservoir B1 10-90s'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1 10-90s'!E782,AVERAGE('Reservoir F1 10-90s'!E782:E793))","v":31.793199437380199},{"$f":"SUM('Reservoir F1 10-90s'!I782:I793)","v":0},null,31.793199437380199,0,{"$f":"'Reservoir B1 10-90s'!E794","v":29.645809062507528},{"$f":"'Reservoir F1 10-90s'!E794","v":31.586205010515847},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E794,'Reservoir B1 10-90s'!E794)","v":31.586205010515847},null,20]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1 10-90s'!E794,AVERAGE('Reservoir B1 10-90s'!E794:E805))","v":29.399908090172318},{"$f":"SUM('Reservoir B1 10-90s'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1 10-90s'!E794,AVERAGE('Reservoir F1 10-90s'!E794:E805))","v":31.412186659596937},{"$f":"SUM('Reservoir F1 10-90s'!I794:I805)","v":0},null,31.412186659596937,0,{"$f":"'Reservoir B1 10-90s'!E806","v":29.109197404327656},{"$f":"'Reservoir F1 10-90s'!E806","v":31.207193316127565},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E806,'Reservoir B1 10-90s'!E806)","v":31.207193316127565},null,21]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1 10-90s'!E806,AVERAGE('Reservoir B1 10-90s'!E806:E817))","v":28.863065067510149},{"$f":"SUM('Reservoir B1 10-90s'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1 10-90s'!E806,AVERAGE('Reservoir F1 10-90s'!E806:E817))","v":31.034856933389065},{"$f":"SUM('Reservoir F1 10-90s'!I806:I817)","v":0},null,31.034856933389065,0,{"$f":"'Reservoir B1 10-90s'!E818","v":28.572109935398259},{"$f":"'Reservoir F1 10-90s'!E818","v":30.831844774436973},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E818,'Reservoir B1 10-90s'!E818)","v":30.831844774436973},null,22]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1 10-90s'!E818,AVERAGE('Reservoir B1 10-90s'!E818:E829))","v":28.325819284686915},{"$f":"SUM('Reservoir B1 10-90s'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1 10-90s'!E818,AVERAGE('Reservoir F1 10-90s'!E818:E829))","v":30.661173700892988},{"$f":"SUM('Reservoir F1 10-90s'!I818:I829)","v":0},null,30.661173700892988,0,{"$f":"'Reservoir B1 10-90s'!E830","v":28.034705392754226},{"$f":"'Reservoir F1 10-90s'!E830","v":30.460123142657171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E830,'Reservoir B1 10-90s'!E830)","v":30.460123142657171},null,23]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1 10-90s'!E830,AVERAGE('Reservoir B1 10-90s'!E830:E841))","v":27.788327845976568},{"$f":"SUM('Reservoir B1 10-90s'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1 10-90s'!E830,AVERAGE('Reservoir F1 10-90s'!E830:E841))","v":30.291100981411777},{"$f":"SUM('Reservoir F1 10-90s'!I830:I841)","v":0},null,30.291100981411777,0,{"$f":"'Reservoir B1 10-90s'!E842","v":27.497138959970172},{"$f":"'Reservoir F1 10-90s'!E842","v":30.091992747208963},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E842,'Reservoir B1 10-90s'!E842)","v":30.091992747208963},null,24]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1 10-90s'!E842,AVERAGE('Reservoir B1 10-90s'!E842:E853))","v":27.25074432477253},{"$f":"SUM('Reservoir B1 10-90s'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1 10-90s'!E842,AVERAGE('Reservoir F1 10-90s'!E842:E853))","v":29.92460335685708},{"$f":"SUM('Reservoir F1 10-90s'!I842:I853)","v":0},null,29.92460335685708,0,{"$f":"'Reservoir B1 10-90s'!E854","v":26.959562316324035},{"$f":"'Reservoir F1 10-90s'!E854","v":29.727418469401318},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E854,'Reservoir B1 10-90s'!E854)","v":29.727418469401318},null,25]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1 10-90s'!E854,AVERAGE('Reservoir B1 10-90s'!E854:E865))","v":26.713218812495342},{"$f":"SUM('Reservoir B1 10-90s'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1 10-90s'!E854,AVERAGE('Reservoir F1 10-90s'!E854:E865))","v":29.56164595762705},{"$f":"SUM('Reservoir F1 10-90s'!I854:I865)","v":0},null,29.56164595762705,0,{"$f":"'Reservoir B1 10-90s'!E866","v":26.422123685405428},{"$f":"'Reservoir F1 10-90s'!E866","v":29.366365731540423},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E866,'Reservoir B1 10-90s'!E866)","v":29.366365731540423},null,26]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1 10-90s'!E866,AVERAGE('Reservoir B1 10-90s'!E866:E877))","v":26.175897966954484},{"$f":"SUM('Reservoir B1 10-90s'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1 10-90s'!E866,AVERAGE('Reservoir F1 10-90s'!E866:E877))","v":29.20219444890672},{"$f":"SUM('Reservoir F1 10-90s'!I866:I877)","v":0},null,29.20219444890672,0,{"$f":"'Reservoir B1 10-90s'!E878","v":25.884967883188295},{"$f":"'Reservoir F1 10-90s'!E878","v":29.008800483453356},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E878,'Reservoir B1 10-90s'!E878)","v":29.008800483453356},null,27]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1 10-90s'!E878,AVERAGE('Reservoir B1 10-90s'!E878:E889))","v":25.638925060179329},{"$f":"SUM('Reservoir B1 10-90s'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1 10-90s'!E878,AVERAGE('Reservoir F1 10-90s'!E878:E889))","v":28.84621501737654},{"$f":"SUM('Reservoir F1 10-90s'!I878:I889)","v":0},null,28.84621501737654,0,{"$f":"'Reservoir B1 10-90s'!E890","v":25.348236365579019},{"$f":"'Reservoir F1 10-90s'!E890","v":28.654689189412771},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E890,'Reservoir B1 10-90s'!E890)","v":28.654689189412771},null,28]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1 10-90s'!E890,AVERAGE('Reservoir B1 10-90s'!E890:E901))","v":25.102440025732779},{"$f":"SUM('Reservoir B1 10-90s'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1 10-90s'!E890,AVERAGE('Reservoir F1 10-90s'!E890:E901))","v":28.493674358315932},{"$f":"SUM('Reservoir F1 10-90s'!I890:I901)","v":0},null,28.493674358315932,0,{"$f":"'Reservoir B1 10-90s'!E902","v":24.81206727545473},{"$f":"'Reservoir F1 10-90s'!E902","v":28.303998815449731},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E902,'Reservoir B1 10-90s'!E902)","v":28.303998815449731},null,29]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1 10-90s'!E902,AVERAGE('Reservoir B1 10-90s'!E902:E913))","v":24.566579505519428},{"$f":"SUM('Reservoir B1 10-90s'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1 10-90s'!E902,AVERAGE('Reservoir F1 10-90s'!E902:E913))","v":28.144539663089262},{"$f":"SUM('Reservoir F1 10-90s'!I902:I913)","v":0},null,28.144539663089262,0,{"$f":"'Reservoir B1 10-90s'!E914","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E914","v":27.956696817041795},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E914,'Reservoir B1 10-90s'!E914)","v":27.956696817041795},null,30]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1 10-90s'!E914,AVERAGE('Reservoir B1 10-90s'!E914:E925))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I914:I925)","v":0},null,null,{"$f":"IF($S$1=B88,'Reservoir F1 10-90s'!E914,AVERAGE('Reservoir F1 10-90s'!E914:E925))","v":27.956696817041795},{"$f":"SUM('Reservoir F1 10-90s'!I914:I925)","v":0},null,{"$f":"IF($L$3=0,G88,IF($L$2=0,C88,E88))","v":27.956696817041795},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E926","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E926","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E926,'Reservoir B1 10-90s'!E926)","v":27.927906922783158},null,31]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1 10-90s'!E926,AVERAGE('Reservoir B1 10-90s'!E926:E937))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1 10-90s'!E926,AVERAGE('Reservoir F1 10-90s'!E926:E937))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I926:I937)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E938","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E938","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E938,'Reservoir B1 10-90s'!E938)","v":27.927906922783158},null,32]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1 10-90s'!E938,AVERAGE('Reservoir B1 10-90s'!E938:E949))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1 10-90s'!E938,AVERAGE('Reservoir F1 10-90s'!E938:E949))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I938:I949)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E950","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E950","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E950,'Reservoir B1 10-90s'!E950)","v":27.927906922783158},null,33]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1 10-90s'!E950,AVERAGE('Reservoir B1 10-90s'!E950:E961))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1 10-90s'!E950,AVERAGE('Reservoir F1 10-90s'!E950:E961))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I950:I961)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E962","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E962","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E962,'Reservoir B1 10-90s'!E962)","v":27.927906922783158},null,34]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1 10-90s'!E962,AVERAGE('Reservoir B1 10-90s'!E962:E973))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1 10-90s'!E962,AVERAGE('Reservoir F1 10-90s'!E962:E973))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I962:I973)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E974","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E974","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E974,'Reservoir B1 10-90s'!E974)","v":27.927906922783158},null,35]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1 10-90s'!E974,AVERAGE('Reservoir B1 10-90s'!E974:E985))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1 10-90s'!E974,AVERAGE('Reservoir F1 10-90s'!E974:E985))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I974:I985)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E986","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E986","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E986,'Reservoir B1 10-90s'!E986)","v":27.927906922783158},null,36]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1 10-90s'!E986,AVERAGE('Reservoir B1 10-90s'!E986:E997))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1 10-90s'!E986,AVERAGE('Reservoir F1 10-90s'!E986:E997))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I986:I997)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E998","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E998","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E998,'Reservoir B1 10-90s'!E998)","v":27.927906922783158},null,37]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1 10-90s'!E998,AVERAGE('Reservoir B1 10-90s'!E998:E1009))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1 10-90s'!E998,AVERAGE('Reservoir F1 10-90s'!E998:E1009))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I998:I1009)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E1010","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E1010","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1010,'Reservoir B1 10-90s'!E1010)","v":27.927906922783158},null,38]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1 10-90s'!E1010,AVERAGE('Reservoir B1 10-90s'!E1010:E1021))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1 10-90s'!E1010,AVERAGE('Reservoir F1 10-90s'!E1010:E1021))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I1010:I1021)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E1022","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E1022","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1022,'Reservoir B1 10-90s'!E1022)","v":27.927906922783158},null,39]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1 10-90s'!E1022,AVERAGE('Reservoir B1 10-90s'!E1022:E1033))","v":24.276595489201906},{"$f":"SUM('Reservoir B1 10-90s'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1 10-90s'!E1022,AVERAGE('Reservoir F1 10-90s'!E1022:E1033))","v":27.927906922783158},{"$f":"SUM('Reservoir F1 10-90s'!I1022:I1033)","v":0},null,27.927906922783158,0,{"$f":"'Reservoir B1 10-90s'!E1034","v":24.276595489201906},{"$f":"'Reservoir F1 10-90s'!E1034","v":27.927906922783158},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1034,'Reservoir B1 10-90s'!E1034)","v":27.927906922783158},null,40]
[null,30,{"$f":"('Reservoir B1 10-90s'!E1034)","v":24.276595489201906},{"$f":"'Reservoir B1 10-90s'!I1034","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E1034)","v":27.927906922783158},{"$f":"('Reservoir F1 10-90s'!I1034)","v":0},null,27.927906922783158,0]

{"sheet":"Well Field Dvlpmnt A2 10%","index":48,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":0},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":0},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":4.5},{"$f":"MIN(S4:S26)","v":16},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":24},null,null,{"$f":"MIN(Y4:Y26)","v":4.5},{"$f":"MIN(Z4:Z24)","v":16},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":24},null,null,{"$f":"MIN(AF4:AF78)","v":3.75},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":3.75},{"$f":"MIN(AJ4:AJ78)","v":30},null,null,{"$f":"MIN(AM4:AM78)","v":3.75},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":3.75},{"$f":"MIN(AQ4:AQ78)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":4.5},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":4.5},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(G5-E5)/E5","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":5},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,5,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,3.875,3.875,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},3.875,10000,null,3.875,3.875,3.875,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,{"$f":"IF($Q6<E$163,10000,Q6)","v":5.5},{"$f":"IF($P6<E$218,10000,Q6)","v":10000},{"$f":"IF($P6<E$275,10000,Q6)","v":10000},10000,10000,null,5.5,5.5,10000,10000,10000,10000,null,4.125,4.125,4.125,10000,4.125,10000,null,4.125,4.125,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,6.625,10000,10000,10000,10000,null,6.625,6.625,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,7,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,7.625,10000,10000,10000,10000,null,4.625,4.625,4.625,10000,4.625,10000,null,4.625,4.625,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,7.75,10000,10000,10000,10000,null,4.75,4.75,4.75,10000,4.75,10000,null,4.75,4.75,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,4.875,4.875,10000,4.875,10000,null,4.875,4.875,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,5,5,10000,5,10000,null,5,5,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,5.25,5.25,10000,5.25,10000,null,5.25,5.25,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,5.375,5.375,10000,5.375,10000,null,5.375,5.375,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!H16","v":8202.0749999999989},null,{"$f":"'Well Field Dvlpmnt A1'!I16","v":8202.0749999999989},null,null,null,null,null,null,null,null,12.347,13.375,13.375,10000,10000,10000,10000,null,13.375,13.375,10000,10000,10000,10000,null,5.5,5.5,5.5,10000,5.5,10000,null,5.5,5.5,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":0},{"$f":"A17*B17","v":0},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,5.625,5.625,10000,5.625,10000,null,5.625,5.625,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,5.75,5.75,10000,5.75,10000,null,5.75,5.75,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":0},{"$f":"'Input A1'!D197","v":0},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Open Hole"},null,{"$f":"IF(B18=1,N1,N2)","v":"Open Hole"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,5.875,5.875,10000,5.875,10000,null,5.875,5.875,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!E205>H19,H19,'Input A1'!E205)","v":12.25},null,{"$f":"IF('Input A1'!F205>I19,I19,'Input A1'!F205)","v":12.25},{"$f":"IF(A18=1,H17,H18)","v":14.5},{"$f":"IF(B18=1,I17,I18)","v":14.5},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,6,6,10000,6,10000,null,6,6,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,6.125,6.125,10000,6.125,10000,null,6.125,6.125,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,6.25,6.25,10000,6.25,10000,null,6.25,6.25,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,6.4375,6.4375,10000,6.4375,10000,null,6.4375,6.4375,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,6.5,6.5,10000,6.5,10000,null,6.5,6.5,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,6.75,6.75,10000,6.75,10000,null,6.75,6.75,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,7.4375,7.4375,10000,7.4375,10000,null,7.4375,7.4375,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,7.5,7.5,10000,7.5,10000,null,7.5,7.5,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,7.625,7.625,10000,7.625,10000,null,7.625,7.625,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,7.875,7.875,10000,7.875,10000,null,7.875,7.875,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,8.25,8.25,10000,8.25,10000,null,8.25,8.25,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,8.375,8.375,10000,8.375,10000,null,8.375,8.375,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,8.5,10000,8.5,10000,null,8.5,8.5,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,8.625,10000,8.625,10000,null,8.625,8.625,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":3.92},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":22.75},null,null,{"$f":"MIN(Y34:Y56)","v":3.92},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":22.75},null,8.75,8.75,8.75,10000,8.75,10000,null,8.75,8.75,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":3.92},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":3.92},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,8.875,10000,8.875,10000,null,8.875,8.875,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,4.2759999999999998,{"$f":"IF(X35<G$220,10000,P35)","v":4.2759999999999998},10000,4.2759999999999998,10000,null,9,9,9,10000,9,10000,null,9,9,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,9.25,9.25,10000,9.25,10000,null,9.25,9.25,9.25,10000,9.25,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":4884108.1760712294},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":4753291.6202624766},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,9.375,9.375,10000,9.375,10000,null,9.375,9.375,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":20.318111624999997},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":20.318111624999997},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,9.5,9.5,10000,9.5,10000,null,9.5,9.5,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":44.628325533602016},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":44.388047755824239},null,null,null,null,null,null,null,null,6.875,7.625,6.875,6.875,10000,6.875,10000,null,7.625,6.875,6.875,10000,6.875,10000,null,9.625,9.625,9.625,10000,9.625,10000,null,9.625,9.625,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,6.56,10000,6.56,10000,null,7.75,6.56,6.56,10000,6.56,10000,null,9.75,9.75,9.75,10000,9.75,10000,null,9.75,9.75,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,9.875,9.875,10000,9.875,10000,null,9.875,9.875,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10.375,10.375,10000,10.375,10000,null,10.375,10.375,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10.625,10.625,10000,10.625,10000,null,10.625,10.625,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,11,11,10000,11,10000,null,11,11,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,12.347,10000,null,13.375,12.347,12.347,10000,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,10000,null,20,18.73,18.73,18.73,18.73,10000,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,17.25,10000,null,17.25,17.25,17.25,10000,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,17.5,10000,null,17.5,17.5,17.5,10000,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,18,10000,null,18,18,18,10000,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0615309197867684},null,{"$f":"J469","v":1.0615309197867684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,18.125,10000,null,18.125,18.125,18.125,10000,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,18.25,10000,null,18.25,18.25,18.25,10000,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,18.5,10000,null,18.5,18.5,18.5,10000,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,19.25,10000,null,19.25,19.25,19.25,10000,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},22.25,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0615309197867684},null,{"$f":"G23*G62","v":1.0615309197867684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,10000,null,26,26,26,26,26,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,10000,null,27,27,27,27,27,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,10000,null,28,28,28,28,28,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,null,30,30,30,30,30,30]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,32,null,32,32,32,32,32,32]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,34,null,34,34,34,34,34,34]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,36,null,36,36,36,36,36,36]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1230.3112499999997},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1230.3112499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":8202.0749999999989},null,{"$f":"G15","v":8202.0749999999989}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":49.21244999999999},null,{"$f":"G132/(G135*G136)","v":49.21244999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":15.17383875},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":15.17383875}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":11.29984675},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":11.29984675}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":87.686135499999992},null,{"$f":"(G137+G141+G142+G143)","v":87.686135499999992}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":26.606224999999995},null,{"$f":"((G132/G$110)+G$106)*B112","v":26.606224999999995}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.640415},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.640415}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":16.404149999999998},null,{"$f":"G$89*G133/G$92*B112","v":16.404149999999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":0},null,{"$f":"(G132/G$79)*B162","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":0},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":0},null,{"$f":"(G173/G152+2)*B162*$A$1","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":0},null,{"$f":"$A$1*G$81*B162","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":0},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":0},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":0},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":50},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":183.33692549999998},null,{"$f":"SUM(G144:G151,G155:G158)","v":183.33692549999998}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":183.33692549999998},null,{"$f":"G159*G160","v":183.33692549999998}]
[{"$f":"A18","v":0},{"$f":"B18","v":0},null,"day",{"$f":"E161/24","v":7.6390385624999988},null,{"$f":"G161/24","v":7.6390385624999988}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":0},null,{"$f":"IF($B162=0,0,G19)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":0},null,{"$f":"IF($B162=0,0,Y3)","v":0}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":12.25},null,{"$f":"IF(B162=1,AM3,G19)","v":12.25}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":0},null,{"$f":"IF(B162=1,Y33,0)","v":0}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":0},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E168*E132","v":0},null,{"$f":"G168*G132*B162","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0},null,{"$f":"0.5*(G164-G167)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":0},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":0},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":0},null,{"$f":"G172*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":26315.01606728369},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":26315.01606728369}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":37453.266225777072},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":37453.266225777072}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":0},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":0},null,{"$f":"E180/E175","v":0},{"$f":"G180/G175","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":46797.413793103449},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":46797.413793103449}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":317344.43161841604},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":317344.43161841604}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":549778.39279078715},null,{"$f":"SUM(G178:G183)","v":549778.39279078715}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":6971.7637499999992},null,{"$f":"G15-G132","v":6971.7637499999992}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":12.375},null,{"$f":"G165+0.125","v":12.375}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":6971.7637499999992},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":6971.7637499999992}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":6471.7637499999992},null,{"$f":"G245-IF(B16=1,G304,G361)","v":6471.7637499999992}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":6971.7637499999992},null,{"$f":"G188-G187","v":6971.7637499999992}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":258.87054999999998},null,{"$f":"G244/(G247*G248)","v":258.87054999999998}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":3},null,{"$f":"ROUNDUP(G249/G250,0)","v":3}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":6},null,{"$f":"(G$96*G251)","v":6}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":22.415291249999999},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":22.415291249999999}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":36},null,{"$f":"G251*G$102+G252*G$93","v":36}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":33.392702249999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":33.392702249999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":350.67854349999999},null,{"$f":"(G249+G253+G254+G255)","v":350.67854349999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":23.572545833333329},null,{"$f":"((G244/G$109)+G$106)*B114","v":23.572545833333329}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.3943527499999999},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.3943527499999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":13.943527499999998},null,{"$f":"G$89*G245/G$92*B114","v":13.943527499999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":46.478424999999994},null,{"$f":"(G243/G$79)","v":46.478424999999994}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":12.951220889781812},null,{"$f":"(G289/G264+2)","v":12.951220889781812}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24.951220889781812},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24.951220889781812}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":13.943527499999998},null,{"$f":"G$91*G245/G$92","v":13.943527499999998}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":9.5774109999999997},null,{"$f":"(0.0002*(G245)+1)*G$98","v":9.5774109999999997}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":625.53955397311518},null,{"$f":"SUM(G256:G263,G267:G270)","v":625.53955397311518}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":625.53955397311518},null,{"$f":"G271*G272","v":625.53955397311518}]
[null,null,null,"day",{"$f":"E273/24","v":26.064148082213134},null,{"$f":"G273/24","v":26.064148082213134}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":12.425000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":13.3675}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":0},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":0},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.875},null,{"$f":"G222*1.5","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":750185.3032569323},null,{"$f":"G284*G245","v":750185.3032569323}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":8213.4156673363595},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":8213.4156673363595}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1462.8679976073722},null,{"$f":"G288*7.4805/42","v":1462.8679976073722}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":167950.58115803334},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":167950.58115803334}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":143845.23042511201},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":143845.23042511201}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":1099487.6423047166},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":1099487.6423047166},null,{"$f":"E295/E291","v":785348.31593194045},{"$f":"G295/G291","v":785348.31593194045}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":567293.86705438257},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":567293.86705438257}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":1118958.1529373291},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":1118958.1529373291}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":3219403.7389657809},null,{"$f":"SUM(G293:G298)","v":3219403.7389657809}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.875},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.7671458676442588},null,{"$f":"(G403/G380+2)","v":3.7671458676442588}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":20.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":21.35},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":24},null,{"$f":"AC3","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":30},null,{"$f":"G393+2*G395","v":30}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":22.75},null,{"$f":"AC33","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":156.1762884377348},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E398*E361","v":78088.144218867397},null,{"$f":"G398*G361","v":78088.144218867397}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.625},null,{"$f":"0.5*(G393-G397)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1019313907221109},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1325.359400733194},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1325.359400733194}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":236.05597612344422},null,{"$f":"G402*7.4805/42","v":236.05597612344422}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":59082.152798852127},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":90128.171917800384},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":90128.171917800384},null,{"$f":"E409/E405","v":90128.171917800384},{"$f":"G409/G405","v":90128.171917800384}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":130787.42420028904},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":130787.42420028904}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":699360.39061307651},null,{"$f":"SUM(G407:G412)","v":568543.83480432339}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":328.08299999999997},{"$f":"G421+G365+G308+G249+G192+G137","v":328.08299999999997}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2421644337142133},null,{"$f":"(G456/G436+2)","v":2.2421644337142133}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":34},null,{"$f":"G394+2*2","v":34}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":32.5},null,{"$f":"G447- 2*0.75","v":32.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":40},null,{"$f":"G447+2*G450","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":266.58540785735266},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":266.58540785735266}]
[null,null,null,"lb",{"$f":"E451*E416","v":13329.270392867633},null,{"$f":"G451*G416","v":13329.270392867633}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":181.62332528565992},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":181.62332528565992}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":32.348411542842356},null,{"$f":"G455*7.4805/42","v":32.348411542842356}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":92015.706682110555},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":17910.819344429659},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":17910.819344429659},null,{"$f":"E462/E458","v":17910.819344429659},{"$f":"G462/G458","v":17910.819344429659}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":3363.3949126974057},null,{"$f":"G455/27*500","v":3363.3949126974057}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":246582.16696633858},null,{"$f":"SUM(G460:G465)","v":246582.16696633858}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":893387.30719417054},{"$f":"J462+J409+J352+J295+J236+J180","v":893387.30719417054}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":841602.71786866733},{"$f":"G169+G226+G285+G342+G399+G452","v":841602.71786866733}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":4884108.1760712285},null,{"$f":"SUM(G470:G476)","v":4753291.6202624757},null,{"$f":"I467/I468","v":1.0615309197867684},{"$f":"J467/J468","v":1.0615309197867684}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":345363.45670627971},null,{"$f":"G460+G407+G350+G293+G234+G178","v":345363.45670627971}]
[null,null,"Mud Cost",null,211733.27542009251,null,210828.45908645465]
[null,null,"Casing Cost",null,1207526.6335669467,null,1207526.6335669467,null,{"$f":"E472/I468","v":1.4347941230809833},{"$f":"G472/J468","v":1.4347941230809833}]
[null,null,"Cement Cost",null,748242.09996047243,null,748242.09996047243]
[null,null,"Rig Cost",null,1836654.4284235707,null,1828610.9540346623]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":6},null,{"$f":"G139+G194+G251+G310+G367+G423","v":6}]

{"sheet":"Well Field Dvlpmnt A2 90%","index":49,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":0},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":0},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":4.5},{"$f":"MIN(S4:S26)","v":16},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":24},null,null,{"$f":"MIN(Y4:Y26)","v":4.5},{"$f":"MIN(Z4:Z24)","v":16},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":24},null,null,{"$f":"MIN(AF4:AF78)","v":3.75},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":3.75},{"$f":"MIN(AJ4:AJ78)","v":30},null,null,{"$f":"MIN(AM4:AM78)","v":3.75},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":3.75},{"$f":"MIN(AQ4:AQ78)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":4.5},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":4.5},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(G5-E5)/E5","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":5},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,5,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,3.875,3.875,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},3.875,10000,null,3.875,3.875,3.875,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,5.5,10000,10000,10000,10000,null,5.5,5.5,10000,10000,10000,10000,null,4.125,4.125,4.125,10000,4.125,10000,null,4.125,4.125,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,6.625,10000,10000,10000,10000,null,6.625,6.625,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,7,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,7.625,10000,10000,10000,10000,null,4.625,4.625,4.625,10000,4.625,10000,null,4.625,4.625,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,7.75,10000,10000,10000,10000,null,4.75,4.75,4.75,10000,4.75,10000,null,4.75,4.75,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,4.875,4.875,10000,4.875,10000,null,4.875,4.875,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,5,5,10000,5,10000,null,5,5,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,5.25,5.25,10000,5.25,10000,null,5.25,5.25,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,5.375,5.375,10000,5.375,10000,null,5.375,5.375,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!J16","v":8202.0749999999989},null,{"$f":"'Well Field Dvlpmnt A1'!K16","v":8202.0749999999989},null,null,null,null,null,null,null,null,12.347,13.375,13.375,10000,10000,10000,10000,null,13.375,13.375,10000,10000,10000,10000,null,5.5,5.5,5.5,10000,5.5,10000,null,5.5,5.5,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":0},{"$f":"A17*B17","v":0},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,5.625,5.625,10000,5.625,10000,null,5.625,5.625,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,5.75,5.75,10000,5.75,10000,null,5.75,5.75,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":0},{"$f":"'Input A1'!D197","v":0},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Open Hole"},null,{"$f":"IF(B18=1,N1,N2)","v":"Open Hole"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,5.875,5.875,10000,5.875,10000,null,5.875,5.875,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!G205>H19,H19,'Input A1'!G205)","v":12.25},null,{"$f":"IF('Input A1'!H205>I19,I19,'Input A1'!H205)","v":12.25},{"$f":"IF(A18=1,H17,H18)","v":14.5},{"$f":"IF(B18=1,I17,I18)","v":14.5},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,6,6,10000,6,10000,null,6,6,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,6.125,6.125,10000,6.125,10000,null,6.125,6.125,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,6.25,6.25,10000,6.25,10000,null,6.25,6.25,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,6.4375,6.4375,10000,6.4375,10000,null,6.4375,6.4375,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,6.5,6.5,10000,6.5,10000,null,6.5,6.5,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,6.75,6.75,10000,6.75,10000,null,6.75,6.75,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,7.4375,7.4375,10000,7.4375,10000,null,7.4375,7.4375,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,7.5,7.5,10000,7.5,10000,null,7.5,7.5,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,7.625,7.625,10000,7.625,10000,null,7.625,7.625,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,7.875,7.875,10000,7.875,10000,null,7.875,7.875,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,8.25,8.25,10000,8.25,10000,null,8.25,8.25,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,8.375,8.375,10000,8.375,10000,null,8.375,8.375,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,8.5,10000,8.5,10000,null,8.5,8.5,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,8.625,10000,8.625,10000,null,8.625,8.625,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":3.92},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":22.75},null,null,{"$f":"MIN(Y34:Y56)","v":3.92},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":22.75},null,8.75,8.75,8.75,10000,8.75,10000,null,8.75,8.75,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":3.92},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":3.92},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,8.875,10000,8.875,10000,null,8.875,8.875,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,4.2759999999999998,{"$f":"IF(X35<G$220,10000,P35)","v":4.2759999999999998},10000,4.2759999999999998,10000,null,9,9,9,10000,9,10000,null,9,9,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,9.25,9.25,10000,9.25,10000,null,9.25,9.25,9.25,10000,9.25,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":4884108.1760712294},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":4753291.6202624766},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,9.375,9.375,10000,9.375,10000,null,9.375,9.375,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":20.318111624999997},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":20.318111624999997},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,9.5,9.5,10000,9.5,10000,null,9.5,9.5,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":44.628325533602016},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":44.388047755824239},null,null,null,null,null,null,null,null,6.875,7.625,6.875,6.875,10000,6.875,10000,null,7.625,6.875,6.875,10000,6.875,10000,null,9.625,9.625,9.625,10000,9.625,10000,null,9.625,9.625,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,6.56,10000,6.56,10000,null,7.75,6.56,6.56,10000,6.56,10000,null,9.75,9.75,9.75,10000,9.75,10000,null,9.75,9.75,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,9.875,9.875,10000,9.875,10000,null,9.875,9.875,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10.375,10.375,10000,10.375,10000,null,10.375,10.375,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10.625,10.625,10000,10.625,10000,null,10.625,10.625,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,11,11,10000,11,10000,null,11,11,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,12.347,10000,null,13.375,12.347,12.347,10000,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,10000,null,20,18.73,18.73,18.73,18.73,10000,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,17.25,10000,null,17.25,17.25,17.25,10000,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,17.5,10000,null,17.5,17.5,17.5,10000,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,18,10000,null,18,18,18,10000,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0615309197867684},null,{"$f":"J469","v":1.0615309197867684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,18.125,10000,null,18.125,18.125,18.125,10000,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,18.25,10000,null,18.25,18.25,18.25,10000,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,18.5,10000,null,18.5,18.5,18.5,10000,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,19.25,10000,null,19.25,19.25,19.25,10000,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},22.25,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0615309197867684},null,{"$f":"G23*G62","v":1.0615309197867684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,10000,null,26,26,26,26,26,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,10000,null,27,27,27,27,27,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,10000,null,28,28,28,28,28,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,null,30,30,30,30,30,30]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,32,null,32,32,32,32,32,32]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,34,null,34,34,34,34,34,34]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,36,null,36,36,36,36,36,36]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1230.3112499999997},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1230.3112499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":8202.0749999999989},null,{"$f":"G15","v":8202.0749999999989}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":49.21244999999999},null,{"$f":"G132/(G135*G136)","v":49.21244999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":15.17383875},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":15.17383875}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":11.29984675},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":11.29984675}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":87.686135499999992},null,{"$f":"(G137+G141+G142+G143)","v":87.686135499999992}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":26.606224999999995},null,{"$f":"((G132/G$110)+G$106)*B112","v":26.606224999999995}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.640415},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.640415}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":16.404149999999998},null,{"$f":"G$89*G133/G$92*B112","v":16.404149999999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":0},null,{"$f":"(G132/G$79)*B162","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":0},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":0},null,{"$f":"(G173/G152+2)*B162*$A$1","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":0},null,{"$f":"$A$1*G$81*B162","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":0},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":0},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":0},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":50},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":183.33692549999998},null,{"$f":"SUM(G144:G151,G155:G158)","v":183.33692549999998}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":183.33692549999998},null,{"$f":"G159*G160","v":183.33692549999998}]
[{"$f":"A18","v":0},{"$f":"B18","v":0},null,"day",{"$f":"E161/24","v":7.6390385624999988},null,{"$f":"G161/24","v":7.6390385624999988}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":0},null,{"$f":"IF($B162=0,0,G19)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":0},null,{"$f":"IF($B162=0,0,Y3)","v":0}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":12.25},null,{"$f":"IF(B162=1,AM3,G19)","v":12.25}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":0},null,{"$f":"IF(B162=1,Y33,0)","v":0}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":0},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E168*E132","v":0},null,{"$f":"G168*G132*B162","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0},null,{"$f":"0.5*(G164-G167)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A18=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":0},null,{"$f":"IF(B18=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":0},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":0},null,{"$f":"G172*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":26315.01606728369},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":26315.01606728369}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":37453.266225777072},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":37453.266225777072}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":0},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":0},null,{"$f":"E180/E175","v":0},{"$f":"G180/G175","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":46797.413793103449},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":46797.413793103449}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":317344.43161841604},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":317344.43161841604}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":549778.39279078715},null,{"$f":"SUM(G178:G183)","v":549778.39279078715}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":6971.7637499999992},null,{"$f":"G15-G132","v":6971.7637499999992}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":12.375},null,{"$f":"G165+0.125","v":12.375}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":6971.7637499999992},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":6971.7637499999992}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":6471.7637499999992},null,{"$f":"G245-IF(B16=1,G304,G361)","v":6471.7637499999992}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":6971.7637499999992},null,{"$f":"G188-G187","v":6971.7637499999992}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":258.87054999999998},null,{"$f":"G244/(G247*G248)","v":258.87054999999998}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":3},null,{"$f":"ROUNDUP(G249/G250,0)","v":3}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":6},null,{"$f":"(G$96*G251)","v":6}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":22.415291249999999},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":22.415291249999999}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":36},null,{"$f":"G251*G$102+G252*G$93","v":36}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":33.392702249999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":33.392702249999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":350.67854349999999},null,{"$f":"(G249+G253+G254+G255)","v":350.67854349999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":23.572545833333329},null,{"$f":"((G244/G$109)+G$106)*B114","v":23.572545833333329}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.3943527499999999},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.3943527499999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":13.943527499999998},null,{"$f":"G$89*G245/G$92*B114","v":13.943527499999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":46.478424999999994},null,{"$f":"(G243/G$79)","v":46.478424999999994}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":12.951220889781812},null,{"$f":"(G289/G264+2)","v":12.951220889781812}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24.951220889781812},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24.951220889781812}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":13.943527499999998},null,{"$f":"G$91*G245/G$92","v":13.943527499999998}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":9.5774109999999997},null,{"$f":"(0.0002*(G245)+1)*G$98","v":9.5774109999999997}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":625.53955397311518},null,{"$f":"SUM(G256:G263,G267:G270)","v":625.53955397311518}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":625.53955397311518},null,{"$f":"G271*G272","v":625.53955397311518}]
[null,null,null,"day",{"$f":"E273/24","v":26.064148082213134},null,{"$f":"G273/24","v":26.064148082213134}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":12.425000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":13.3675}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":0},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":0},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.875},null,{"$f":"G222*1.5","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":750185.3032569323},null,{"$f":"G284*G245","v":750185.3032569323}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":8213.4156673363595},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":8213.4156673363595}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1462.8679976073722},null,{"$f":"G288*7.4805/42","v":1462.8679976073722}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":167950.58115803334},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":167950.58115803334}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":143845.23042511201},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":143845.23042511201}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":1099487.6423047166},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":1099487.6423047166},null,{"$f":"E295/E291","v":785348.31593194045},{"$f":"G295/G291","v":785348.31593194045}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":567293.86705438257},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":567293.86705438257}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":1118958.1529373291},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":1118958.1529373291}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":3219403.7389657809},null,{"$f":"SUM(G293:G298)","v":3219403.7389657809}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.875},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.7671458676442588},null,{"$f":"(G403/G380+2)","v":3.7671458676442588}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":20.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":21.35},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":24},null,{"$f":"AC3","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":30},null,{"$f":"G393+2*G395","v":30}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":22.75},null,{"$f":"AC33","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":156.1762884377348},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E398*E361","v":78088.144218867397},null,{"$f":"G398*G361","v":78088.144218867397}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.625},null,{"$f":"0.5*(G393-G397)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1019313907221109},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1325.359400733194},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1325.359400733194}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":236.05597612344422},null,{"$f":"G402*7.4805/42","v":236.05597612344422}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":59082.152798852127},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":90128.171917800384},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":90128.171917800384},null,{"$f":"E409/E405","v":90128.171917800384},{"$f":"G409/G405","v":90128.171917800384}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":130787.42420028904},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":130787.42420028904}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":699360.39061307651},null,{"$f":"SUM(G407:G412)","v":568543.83480432339}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":328.08299999999997},{"$f":"G421+G365+G308+G249+G192+G137","v":328.08299999999997}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2421644337142133},null,{"$f":"(G456/G436+2)","v":2.2421644337142133}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":34},null,{"$f":"G394+2*2","v":34}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":32.5},null,{"$f":"G447- 2*0.75","v":32.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":40},null,{"$f":"G447+2*G450","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":266.58540785735266},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":266.58540785735266}]
[null,null,null,"lb",{"$f":"E451*E416","v":13329.270392867633},null,{"$f":"G451*G416","v":13329.270392867633}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":181.62332528565992},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":181.62332528565992}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":32.348411542842356},null,{"$f":"G455*7.4805/42","v":32.348411542842356}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":92015.706682110555},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":17910.819344429659},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":17910.819344429659},null,{"$f":"E462/E458","v":17910.819344429659},{"$f":"G462/G458","v":17910.819344429659}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":3363.3949126974057},null,{"$f":"G455/27*500","v":3363.3949126974057}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":246582.16696633858},null,{"$f":"SUM(G460:G465)","v":246582.16696633858}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":893387.30719417054},{"$f":"J462+J409+J352+J295+J236+J180","v":893387.30719417054}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":841602.71786866733},{"$f":"G169+G226+G285+G342+G399+G452","v":841602.71786866733}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":4884108.1760712285},null,{"$f":"SUM(G470:G476)","v":4753291.6202624757},null,{"$f":"I467/I468","v":1.0615309197867684},{"$f":"J467/J468","v":1.0615309197867684}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":345363.45670627971},null,{"$f":"G460+G407+G350+G293+G234+G178","v":345363.45670627971}]
[null,null,"Mud Cost",null,211733.27542009251,null,210828.45908645465]
[null,null,"Casing Cost",null,1207526.6335669467,null,1207526.6335669467,null,{"$f":"E472/I468","v":1.4347941230809833},{"$f":"G472/J468","v":1.4347941230809833}]
[null,null,"Cement Cost",null,748242.09996047243,null,748242.09996047243]
[null,null,"Rig Cost",null,1836654.4284235707,null,1828610.9540346623]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":6},null,{"$f":"G139+G194+G251+G310+G367+G423","v":6}]

{"sheet":"GF Pumping A2 10-90s","index":50,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1 10-90s'!D17","v":232.08677503378206},null,"psia",{"$f":"D10*14.50377","v":3366.1332051317172},null,"bar",{"$f":"'Reservoir A1 10-90s'!J17","v":232.08677503378206},null,"psia",{"$f":"J10*14.50377","v":3366.1332051317172},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1 10-90s'!D19","v":232.08677503378206},null,"psia",{"$f":"D11*14.50377","v":3366.1332051317172},null,"bar",{"$f":"'Reservoir A1 10-90s'!J19","v":232.08677503378206},null,"psia",{"$f":"J11*14.50377","v":3366.1332051317172},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!J106","v":117.74508242468256},null,"F",{"$f":"D15*1.8+32","v":243.94114836442861},null,"C",{"$f":"Geofluid!K106","v":117.74508242468256},null,"F",{"$f":"J15*1.8+32","v":243.94114836442861}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!H71","v":1.8569652399991048},null,"psia",{"$f":"D16*14.50377","v":26.932996738941814},null,"bar",{"$f":"'GF Pumping A1'!I71","v":1.8569652399991048},null,"psia",{"$f":"J16*14.50377","v":26.932996738941814}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":944.84303562235425},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":58.984636202378645},null,"kg/m^3",{"$f":"M17*16.01846","v":944.84303562235425},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":58.984636202378645}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":1.5822618015898167E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":1.5822618015898167E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!L52","v":2500},null,"ft",{"$f":"'Summary A1'!L53","v":8202.0749999999989},null,"m",{"$f":"'Summary A1'!M52","v":2500},null,"ft",{"$f":"'Summary A1'!M53","v":8202.0749999999989}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":1.84878328758824},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":26.814327583023687},null,"bar",{"$f":"M21/14.50377","v":1.84878328758824},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":26.814327583023687}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!J461","v":7.7590479723383191E-4},null,"F/ft",{"$f":"IF(G81='GF Pumping A2'!G81,'GF Pumping A2'!G22,'Reservoir A2'!J460)","v":4.2569369184654424E-4},null,"C/m",{"$f":"'Reservoir A2'!M461","v":7.7590479723383191E-4},null,"F/ft",{"$f":"IF(M81='GF Pumping A2'!M81,'GF Pumping A2'!G22,'Reservoir A2'!M460)","v":4.2569369184654424E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.96713624027617273},null,null,{"$f":"G142/G25","v":0.96713624027617273},null,null,{"$f":"M23","v":0.96713624027617273},null,null,{"$f":"M142/M25","v":0.96713624027617273}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!L139","v":82.718438900764824},null,"lb/h",{"$f":"2.20462*D25*3600","v":656505.80916985485},null,"kg/s",{"$f":"'Summary A1'!M139","v":82.718438900764824},null,"lb/h",{"$f":"2.20462*J25*3600","v":656505.80916985485}]
[{"$f":"'GF Pumping A1'!D80","v":2},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"G30/3.28083","v":2125},null,"ft",{"$f":"'GF Pumping A1'!H101","v":6971.7637499999992},null,"m",{"$f":"M30/3.28083","v":2125},null,"ft",{"$f":"'GF Pumping A1'!I101","v":6971.7637499999992}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":118.5423884261171},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":245.37629916701079},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":118.5423884261171},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":245.37629916701079}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":1.8965480512134025},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":27.50709672874741},null,"bar",{"$f":"M33/14.50377","v":1.8965480512134025},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":27.50709672874741}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":1.5715410708262243E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":1.5715410708262243E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":944.20648986492893},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":58.944897940559137},null,"kg/m^3",{"$f":"M35*16.01846","v":944.20648986492893},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":58.944897940559137}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":196.7639288830114},null,"psi",{"$f":"G30*G35/144","v":2853.818768815554},null,"bar",{"$f":"M36/14.50377","v":196.7639288830114},null,"psi",{"$f":"M30*M35/144","v":2853.818768815554}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":52.363791678237149},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":52.363791678237149}]
[null,"rho,correction",null,{"$f":"G38","v":1.0051407819984659},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0051407819984659},null,null,{"$f":"M38","v":1.0051407819984659},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0051407819984659}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0110129990369938},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0110129990369938}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":8.7158240485550348E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":3.0779599059986347},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":8.7158240485550348E-2},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":3.0779599059986347}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":0.79730262201023294},null,"fps",{"$f":"G40/G29","v":2.6158343675421221},null,"m/s",{"$f":"J40/J29","v":0.79730262201023294},null,"fps",{"$f":"M40/M29","v":2.6158343675421221}]
[null,"Re,w",null,{"$f":"G42","v":1193939.4393431453},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":1193939.4393431453},null,null,{"$f":"M42","v":1193939.4393431453},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1193939.4393431453}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.1283013195111043E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.1283013195111043E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.1283013195111043E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.1283013195111043E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.5918482944113315},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.5918482944113315}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.4641596007138791},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.4641596007138791}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.4681474115175313},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.4681474115175313}]
[null,null,"f",{"$f":"G47","v":1.3945547480296295E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.3945547480296295E-2},null,null,{"$f":"M47","v":1.3945547480296295E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3945547480296295E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.3945547480296295E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.3945547480296295E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3945547480296295E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3945547480296295E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":1.2114851414988556E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":1.211545085901163E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":1.2114851414988556E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":1.211545085901163E-3}]
[null,null,"m",{"$f":"D49*D30","v":2.5744059256850682},null,"ft",{"$f":"G49*G30","v":8.4466061113763633},null,"m",{"$f":"J49*J30","v":2.5744059256850682},null,"ft",{"$f":"M49*M30","v":8.4466061113763633}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.23961387376771989},null,"psid",{"$f":"G50*G35*G38/144","v":3.4753045139360426},null,"bar",{"$f":"M51/14.50377","v":0.23961387376771989},null,"psid",{"$f":"M50*M35*M38/144","v":3.4753045139360426}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":199.39280071279202},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2891.9473211941713},null,"bar",{"$f":"M52/14.50377","v":199.39280071279202},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2891.9473211941713}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!H90","v":0},null,"m",{"$f":"M55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!I90","v":0}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0},null,null,null,null,"ft",{"$f":"M54/12","v":0}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":0},null,"sq ft",{"$f":"PI()*G55^2/4","v":0},null,"sq m",{"$f":"PI()*J54^2/4","v":0},null,"sq ft",{"$f":"PI()*M55^2/4","v":0}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!H93","v":0},null,"ft",{"$f":"'GF Pumping A1'!H94","v":0},null,"m",{"$f":"'GF Pumping A1'!I93","v":0},null,"ft",{"$f":"'GF Pumping A1'!I94","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":119.33969442755163},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":246.81144996959293},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":119.33969442755163},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":246.81144996959293}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":1.9453185303653817},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":28.21445254115751},null,"bar",{"$f":"M60/14.50377","v":1.9453185303653817},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":28.21445254115751}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":1.5609548665901314E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":1.5609548665901314E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":943.56742516300903},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":58.9050024261389},null,"kg/m^3",{"$f":"M62*16.01846","v":943.56742516300903},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":58.9050024261389}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":0},null,"psi",{"$f":"G57*G62/144","v":0},null,"bar",{"$f":"M63/14.50377","v":0},null,"psi",{"$f":"M57*M62/144","v":0}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":102.49879266576505},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":102.49879266576505}]
[null,"rho,correction",null,{"$f":"G65","v":1.0103509966687365},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0103509966687365},null,null,{"$f":"M65","v":1.0103509966687365},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0103509966687365}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0222359549687872},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0222359549687872}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.6767506323862958E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":3.0641612786183914},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":8.6767506323862958E-2},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":3.0641612786183914}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":0},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":0},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":0},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":0}]
[null,"Re,well",null,{"$f":"G69","v":0},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":0},null,null,{"$f":"M69","v":0},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":0},null,null,{"$f":"IF($A26>2,G74,0)","v":0},null,null,{"$f":"IF($A26>2,J74,0)","v":0},null,null,{"$f":"IF($A26>2,M74,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D76*D57","v":0},null,"ft",{"$f":"G76*G57","v":0},null,"m",{"$f":"J76*J57","v":0},null,"ft",{"$f":"M76*M57","v":0}]
[null,null,"bar",{"$f":"G78/14.50377","v":0},null,"psi",{"$f":"G77*G62*G65/144","v":0},null,"bar",{"$f":"M78/14.50377","v":0},null,"psi",{"$f":"M77*M62*M65/144","v":0}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":199.39280071279202},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":2891.9473211941713},null,"bar",{"$f":"M79/14.50377","v":199.39280071279202},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":2891.9473211941713}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!H83","v":12.25},null,"m",{"$f":"M82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!I83","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M81/12","v":1.0208333333333333}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.81846397149187189}]
[null,"Length interval","m",{"$f":"G84/3.28083","v":374.99999999999994},null,"ft",{"$f":"'GF Pumping A1'!H87","v":1230.3112499999997},null,"m",{"$f":"M84/3.28083","v":374.99999999999994},null,"ft",{"$f":"'GF Pumping A1'!I87","v":1230.3112499999997}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":0.02},null,null,null,null,"ft",{"$f":"G85","v":0.02}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":119.48039548662831},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":247.06471187593098},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":119.48039548662831},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":247.06471187593098}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":1.9540306807373931},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":28.340811566358578},null,"bar",{"$f":"M87/14.50377","v":1.9540306807373931},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":28.340811566358578}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":1.5591004917350047E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":1.5591004917350047E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":943.45438752745054},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":58.897945715596286},null,"kg/m^3",{"$f":"M89*16.01846","v":943.45438752745054},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":58.897945715596286}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":34.695387827415537},null,"psi",{"$f":"G84*G89/144","v":503.21392510963466},null,"bar",{"$f":"M90/14.50377","v":34.695387827415537},null,"psi",{"$f":"M84*M89/144","v":503.21392510963466}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":110.91969883743504},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":110.91969883743504}]
[null,"rho,correction",null,{"$f":"G92","v":1.0112571684019074},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0112571684019074},null,null,{"$f":"M92","v":1.0112571684019074},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0112571684019074}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0241943148684756},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0241943148684756}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.6700141835365646E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":3.061782327488495},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":8.6700141835365646E-2},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":3.061782327488495}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":1.1402174843206989},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":3.7408883397855237},null,"m/s",{"$f":"J94/J83","v":1.1402174843206989},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":3.7408883397855237}]
[null,"Re,w",null,{"$f":"G96","v":1424409.5581426704},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":1424409.5581426704},null,null,{"$f":"M96","v":1424409.5581426704},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":1424409.5581426704}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.0956070802751136E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.0956070802751136E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.0956070802751136E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.0956070802751136E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":4.5329907795464628},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":4.5329907795464628}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":4.5330608633331568},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":4.5330608633331568}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":4.533060843517835},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":4.533060843517835}]
[null,null,"f",{"$f":"G101","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":4.8665019692861272E-2},null,null,{"$f":"M101","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":4.8665019692861272E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":4.8665019692861272E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":4.8665019692861272E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":1.0367045625819025E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":1.0367558588242133E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":1.0367045625819025E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":1.0367558588242133E-2}]
[null,null,"m",{"$f":"D103*D84","v":3.8876421096821336},null,"ft",{"$f":"G103*G84","v":12.755323966148412},null,"m",{"$f":"J103*J84","v":3.8876421096821336},null,"ft",{"$f":"M103*M84","v":12.755323966148412}]
[null,null,"bar",{"$f":"G105/14.50377","v":0.36375574230600916},null,"psi",{"$f":"G104*G89*G92/144","v":5.2758296225856265},null,"bar",{"$f":"M105/14.50377","v":0.36375574230600916},null,"psi",{"$f":"M104*M89*M92/144","v":5.2758296225856265}]
[]
[null,"Bottom hole pressure injection well","bar",{"$f":"G107/14.50377","v":234.11500462144426},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":3395.5501805783642},null,"bar",{"$f":"M107/14.50377","v":234.11500462144426},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":3395.5501805783642}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!L162","v":27.360574519211998},null,"psi/1000 lb/h",{"$f":"'Summary A1'!L161","v":0.5},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":27.360574519211998},null,"psi/1000 lb/h",{"$f":"'Summary A1'!M161","v":0.5}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!L163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!M163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":2263.2240116572607},null,"psi",{"$f":"G109*G25*G110/1000","v":328.25290458492742},null,"kPa",{"$f":"J109*J25*J110","v":2263.2240116572607},null,"psi",{"$f":"M109*M25*M110/1000","v":328.25290458492742}]
[null,null,"bar",{"$f":"D111/100","v":22.632240116572607},null,"psi",{"$f":"G111","v":328.25290458492742},null,"bar",{"$f":"J111/100","v":22.632240116572607},null,"psi",{"$f":"M111","v":328.25290458492742}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":2.0282295876621959},null,"psi",{"$f":"G107-G11","v":29.416975446647029},null,null,{"$f":"J107-J11","v":2.0282295876621959},null,null,{"$f":"M107-M11","v":29.416975446647029}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":22.632240116572607},null,"psi",{"$f":"$A116*G112","v":328.25290458492742},null,"bar",{"$f":"$A116*J112","v":22.632240116572607},null,"psi",{"$f":"$A116*M112","v":328.25290458492742}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"G117","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":20.672964969678947},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":299.83592913828039},null,"bar",{"$f":"M118/14.50377","v":20.672964969678947},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":299.83592913828039}]
[null,null,"m",{"$f":"G119/3.28083","v":223.11230977163905},null,"ft",{"$f":"G118*144/G17","v":731.99355926808653},null,"m",{"$f":"M119/3.28083","v":223.11230977163905},null,"ft",{"$f":"M118*144/M17","v":731.99355926808653}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":944.84257315660795},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!G17","v":58.984636202378645},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":944.84257315660795},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!M17","v":58.984636202378645}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":378.17273247792087},null,"lb/h",{"$f":"'Summary A1'!L145","v":3001417.8101117061},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":378.17273247792087},null,"lb/h",{"$f":"'Summary A1'!M145","v":3001417.8101117061}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":1643.8597124386783},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":1643.8597124386783}]
[null,null,"kW",{"$f":"G124","v":1225.8261875655226},null,"kW",{"$f":"G123*0.7457","v":1225.8261875655226},null,"kW",{"$f":"M124","v":1225.8261875655226},null,"kW",{"$f":"M123*0.7457","v":1225.8261875655226}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":254.78796959112321},null,"psia",{"$f":"(G107+G118)","v":3695.3861097166446},null,"bar",{"$f":"(J107+J118)","v":254.78796959112321},null,"psia",{"$f":"(M107+M118)","v":3695.3861097166446}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Production Well Depth","m",{"$f":"'Summary A1'!L52","v":2500},null,"ft",{"$f":"'Summary A1'!L53","v":8202.0749999999989},null,"m",{"$f":"'Summary A1'!M52","v":2500},null,"ft",{"$f":"'Summary A1'!M53","v":8202.0749999999989}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1 10-90s'!D75","v":210.19830879362519},null,"psia",{"$f":"'Reservoir A1 10-90s'!G75","v":3048.6679251317173},null,"bar",{"$f":"'Reservoir A1 10-90s'!J75","v":210.19830879362519},null,"psia",{"$f":"'Reservoir A1 10-90s'!M75","v":3048.6679251317173}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!L50-'Summary A1'!L56","v":223.06023800691543},null,"F",{"$f":"D133*1.8+32","v":433.50842841244776},null,"C",{"$f":"'Summary A1'!M50-'Summary A1'!M56","v":223.06023800691543},null,"F",{"$f":"J133*1.8+32","v":433.50842841244776}]
[null,null,"K",{"$f":"D133+273","v":496.06023800691543},null,null,null,null,"K",{"$f":"J133+273","v":496.06023800691543}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":24.580853907327949},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":356.51505147548585},null,"bar",{"$f":"M135/14.50377","v":24.580853907327949},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":356.51505147548585}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"D136","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":28.028233450715632},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":406.51505147548585},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":28.028233450715632},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":406.51505147548585}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":182.17007534290957},null,"psia",{"$f":"G131-G137","v":2642.1528736562313},null,"bar",{"$f":"J131-J137","v":182.17007534290957},null,"psia",{"$f":"M131-M137","v":2642.1528736562313}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!G11/'Resource A1'!G9","v":7.7590479723383191E-4},null,"F/ft",{"$f":"'Resource A1'!G12/'Resource A1'!G10","v":4.2569369184654424E-4},null,"C/m",{"$f":"'Resource A1'!H11/'Resource A1'!H9","v":7.7590479723383191E-4},null,"F/ft",{"$f":"'Resource A1'!H12/'Resource A1'!H10","v":4.2569369184654424E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":80},null,"lb/h",{"$f":"'Summary A1'!L135","v":634930.55999999994},null,"kg/s",{"$f":"'Summary A1'!M134","v":80},null,"lb/h",{"$f":"'Summary A1'!M135","v":634930.55999999994}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!H35","v":12.25},null,"m",{"$f":"M145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!I35","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M144/12","v":1.0208333333333333}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.81846397149187189}]
[null,"Length","m",{"$f":"G147/3.28083","v":374.99999999999994},null,"ft",{"$f":"'GF Pumping A1'!H39","v":1230.3112499999997},null,"m",{"$f":"M147/3.28083","v":374.99999999999994},null,"ft",{"$f":"'GF Pumping A1'!I39","v":1230.3112499999997}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":0.02},null,null,null,null,"ft",{"$f":"G148","v":0.02}]
[null,"T,r","C",{"$f":"'Summary A1'!L50","v":225},null,"F",{"$f":"D149*1.8+32","v":437},null,"C",{"$f":"'Summary A1'!M50","v":225},null,"F",{"$f":"G149","v":437}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":224.85451785051865},null,"F",{"$f":"G149-0.5*G141*G147","v":436.73813213093359},null,"C",{"$f":"J149-0.5*J141*J147","v":224.85451785051865},null,"F",{"$f":"M149-0.5*M141*M147","v":436.73813213093359}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":25.493553027099448},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":369.75262958785413},null,"bar",{"$f":"M151/14.50377","v":25.493553027099448},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":369.75262958785413}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":833.87895750403288},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":52.057399129327273},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":833.87895750403288},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":52.057399129327273}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":7.6437135629956003},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":7.6437135629956003}]
[null,"rho,correction",null,{"$f":"G154","v":1.0169294636139059},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0169294636139059},null,null,{"$f":"M154","v":1.0169294636139059},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0169294636139059}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0369092205327013},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0369092205327013}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":847.99608097349915},null,"lb/cft",{"$f":"G152*G154","v":52.938702973721796},null,"kg/m^3",{"$f":"J152*J154","v":847.99608097349915},null,"lb/cft",{"$f":"M152*M154","v":52.938702973721796}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":9.4340058633478621E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":3.3315814346178438},null,"m^3/s",{"$f":"J$142/J156","v":9.4340058633478621E-2},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.3315814346178438}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.2406921378513172},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":4.0705291260959671},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":1.2406921378513172},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":4.0705291260959671}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.2146056335180267E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":8.161787937096747E-5},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.2146056335180267E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":8.161787937096747E-5}]
[null,"Re,w",null,{"$f":"G160","v":2650347.7980445744},null,null,{"$f":"G145*G158*G152/G159","v":2650347.7980445744},null,null,{"$f":"M160","v":2650347.7980445744},null,null,{"$f":"M145*M158*M152/M159","v":2650347.7980445744}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":9.9120659468625635E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":9.9120659468625635E-3},null,null,9.9120659468625635E-3,null,null,9.9120659468625635E-3]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":4.5336162087186853},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":4.5336162087186853}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":4.533653806050836},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":4.533653806050836}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":4.5336538003338243},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":4.5336538003338243}]
[null,null,"f",{"$f":"G165","v":4.8652290724522651E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":4.8652290724522651E-2},null,null,{"$f":"M165","v":4.8652290724522651E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":4.8652290724522651E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":4.8652290724522651E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":4.8652290724522651E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":4.8652290724522651E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":4.8652290724522651E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":1.2271398721839154E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":1.2271993898454415E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":1.2271398721839154E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":1.2271993898454415E-2}]
[null,null,"m",{"$f":"D167*D147","v":4.6017745206896823},null,"ft",{"$f":"G167*G147","v":15.098372153199822},null,"m",{"$f":"J167*J147","v":4.6017745206896823},null,"ft",{"$f":"M167*M147","v":15.098372153199822}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.37633030803860901},null,"psid",{"$f":"G168*G152/144","v":5.4582082318211356},null,"bar",{"$f":"M169/14.50377","v":0.37633030803860901},null,"psid",{"$f":"M168*M152/144","v":5.4582082318211356}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":178.63703971670753},null,"psi",{"$f":"G131-G169-G156*G147/144","v":2590.9105375319909},null,"bar",{"$f":"M170/14.50377","v":178.63703971670753},null,"psi",{"$f":"M131-M169-M156*M147/144","v":2590.9105375319909}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!H42","v":0},null,"m",{"$f":"M173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!I42","v":0}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0},null,null,null,null,"ft",{"$f":"M172/12","v":0}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":0},null,"sq ft",{"$f":"PI()*G173^2/4","v":0},null,"sq m",{"$f":"PI()*J172^2/4","v":0},null,"sq ft",{"$f":"PI()*M173^2/4","v":0}]
[null,"Length","m",{"$f":"'GF Pumping A1'!H45","v":0},null,"ft",{"$f":"3.28083*D175","v":0},null,"m",{"$f":"'GF Pumping A1'!I45","v":0},null,"ft",{"$f":"G175","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":224.70903570103732},null,"F",{"$f":"G149-G147*G141","v":436.47626426186719},null,"C",{"$f":"J149-J147*J141","v":224.70903570103732},null,"F",{"$f":"M149-M147*M141","v":436.47626426186719}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":224.70903570103732},null,"F",{"$f":"G177-0.5*G141*G175","v":436.47626426186719},null,"C",{"$f":"J177-0.5*J141*J175","v":224.70903570103732},null,"F",{"$f":"M177-0.5*M141*M175","v":436.47626426186719}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":25.35500661818249},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":367.74318433859662},null,"bar",{"$f":"M179/14.50377","v":25.35500661818249},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":367.74318433859662}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":834.0692775979021},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":52.069280432962195},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":834.0692775979021},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":52.069280432962195}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":7.045434552898282},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":7.045434552898282}]
[null,"rho,correction",null,{"$f":"G182","v":1.015551222022935},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.015551222022935},null,null,{"$f":"M182","v":1.015551222022935},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.015551222022935}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0339084024842202},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0339084024842202}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":847.04007411633609},null,"lb/cft",{"$f":"G180*G182","v":52.879021373549655},null,"kg/m^3",{"$f":"J180*J182","v":847.04007411633609},null,"lb/cft",{"$f":"M180*M182","v":52.879021373549655}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":9.444653499240753E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":3.335341604642875},null,"m^3/s",{"$f":"J$142/J184","v":9.444653499240753E-2},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.335341604642875}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":{"$error":"#DIV/0!"}},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":{"$error":"#DIV/0!"}}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.2119621993252824E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":8.1440248469945214E-5},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.2119621993252824E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":8.1440248469945214E-5}]
[null,"Re,w",null,{"$f":"G188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G173*G186*G184/G187","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M173*M186*M184/M187","v":{"$error":"#DIV/0!"}}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,G193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,J193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,M193,0)","v":{"$error":"#DIV/0!"}}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":{"$error":"#DIV/0!"}},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":{"$error":"#DIV/0!"}}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":{"$error":"#DIV/0!"}},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":178.63703971670753},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2590.9105375319909},null,"bar",{"$f":"M198/14.50377","v":178.63703971670753},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2590.9105375319909}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":224.70903570103732},null,"F",{"$f":"G177-G175*G141","v":436.47626426186719},null,"C",{"$f":"J177-J175*J141","v":224.70903570103732},null,"F",{"$f":"M177-M175*M141","v":436.47626426186719}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":2125},null,"ft",{"$f":"G20-G147-G175","v":6971.7637499999992},null,"m",{"$f":"J20-J147-J175","v":2125},null,"ft",{"$f":"M20-M147-M175","v":6971.7637499999992}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":223.88463685397639},null,"F",{"$f":"G203-0.5*G141*G204","v":434.99234633715747},null,"C",{"$f":"J203-0.5*J141*J204","v":223.88463685397639},null,"F",{"$f":"M203-0.5*M141*M204","v":434.99234633715747}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":24.965613277765332},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":362.09551288965446},null,"bar",{"$f":"M207/14.50377","v":24.965613277765332},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":362.09551288965446}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":835.14536197708719},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":52.136458233193231},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":835.14536197708719},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":52.136458233193231}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":4.0776617567773465},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":4.0776617567773465}]
[null,"rho,correction",null,{"$f":"G210","v":1.0088278059450033},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0088278059450033},null,null,{"$f":"M210","v":1.0088278059450033},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0088278059450033}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.019261314228016},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.019261314228016}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":52.596708769135631},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":52.596708769135631}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":9.4953476356146108E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":3.3532440361267577},null,"m^3/s",{"$f":"J$142/J212","v":9.4953476356146108E-2},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.3532440361267577}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.86861156496491099},null,"fps",{"$f":"G213/G202","v":2.8497872812966785},null,"m/s",{"$f":"J213/J202","v":0.86861156496491099},null,"fps",{"$f":"M213/M202","v":2.8497872812966785}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.1996834777140022E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":8.0615154964988839E-5},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.1996834777140022E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":8.0615154964988839E-5}]
[null,"Re,w",null,{"$f":"G216","v":2275808.6176999463},null,null,{"$f":"G201*G214*G212/G215","v":2275808.6176999463},null,null,{"$f":"M216","v":2275808.6176999463},null,null,{"$f":"M201*M214*M212/M215","v":2275808.6176999463}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.0153958584210955E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.0153958584210955E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.0153958584210955E-2},null,null,{"$f":"(0.79*LN(M216)-1.64)^-2","v":1.0153958584210955E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.6780151107785368},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.6780151107785368}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.600124083145781},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.600124083145781}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.6016143851594169},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.6016143851594169}]
[null,null,"f",{"$f":"G221","v":1.3515835186089583E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.3515835186089583E-2},null,null,{"$f":"M221","v":1.3515835186089583E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3515835186089583E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.3515835186089583E-2},null,null,{"$f":"G221","v":1.3515835186089583E-2},null,null,{"$f":"J221","v":1.3515835186089583E-2},null,null,{"$f":"M221","v":1.3515835186089583E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":1.3935746601480947E-3},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":1.3936422500836949E-3},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":1.3935746601480947E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":1.3936422500836949E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":178.63703971670753},null,"psi",{"$f":"G198","v":2590.9105375319909},null,"bar",{"$f":"J198","v":178.63703971670753},null,"psi",{"$f":"M198","v":2590.9105375319909}]
[null,"P, pump suction","bar",{"$f":"D137","v":28.028233450715632},null,"psi",{"$f":"G137","v":406.51505147548585},null,"bar",{"$f":"J137","v":28.028233450715632},null,"psi",{"$f":"M137","v":406.51505147548585}]
[null,"P,available","bar",{"$f":"D226-D227","v":150.60880626599192},null,"psi",{"$f":"G226-G227","v":2184.395486056505},null,"bar",{"$f":"J226-J227","v":150.60880626599192},null,"psi",{"$f":"M226-M227","v":2184.395486056505}]
[null,null,"Pa",{"$f":"D228*100000","v":15060880.626599191},null,null,null,null,"Pa",{"$f":"J228*100000","v":15060880.626599191}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1535727.6054450076},null,"psf",{"$f":"G228*144","v":314552.94999213674},null,"kg/m^2",{"$f":"J229/J12","v":1535727.6054450076},null,"psf",{"$f":"M228*144","v":314552.94999213674}]
[null,"Tavg","C",{"$f":"D206","v":223.88463685397639},null,"F",{"$f":"G206","v":434.99234633715747},null,"C",{"$f":"J206","v":223.88463685397639},null,"F",{"$f":"M206","v":434.99234633715747}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":52.596708769135631},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":842.51786316849041},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":52.596708769135631}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1820.2467861174432},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":5972.1452757922852},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1820.2467861174432},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":5972.1452757922852}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":154.05618580937957},null,"psi",{"$f":"G226-G135","v":2234.395486056505},null,"bar",{"$f":"M236/14.50377","v":154.05618580937957},null,"psi",{"$f":"M226-M135","v":2234.395486056505}]
[null,"head available","m",{"$f":"G237/3.28083","v":1861.9817117304033},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":6108.845459296459},null,"m",{"$f":"M237/3.28083","v":1861.9817117304033},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":6108.845459296459}]
[{"$f":"IF(G238<0,0,1)","v":1},"depth to flashing","m",{"$f":"D249-D253-D237","v":263.01828826959672},null,"ft",{"$f":"G249-G253-G237","v":862.91829070354015},null,"m",{"$f":"J249-J253-J237","v":263.01828826959672},null,"ft",{"$f":"M249-M253-M237","v":862.91829070354015}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.720766831930159},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.720766831930159}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":256.96422418740349},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":256.96422418740349}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":1.2025993882944577},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":1.2025993882944577}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0.43925534577822395},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0.43925534577822395}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":0.25830783139014823},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$H$121*(M238)^Geofluid!$H$122,1)","v":0.25830783139014823}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":6.583273664318237},null,null,null,null,null,{"$f":"M242/(M243)^2","v":6.583273664318237}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":17.263163337744963},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":250.38095052308526},null,null,{"$f":"M245/14.50377","v":17.263163337744963},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":250.38095052308526}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":125.6894673319603},null,null,null,null,null,{"$f":"G246","v":125.6894673319603}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":2125},null,"ft",{"$f":"G20-G147-G175","v":6971.7637499999992},null,"m",{"$f":"J20-J147-J175","v":2125},null,"ft",{"$f":"M20-M147-M175","v":6971.7637499999992}]
[null,"pump setting ","m",{"$f":"D249-D233","v":304.75321388255679},null,"ft",{"$f":"G249-G233","v":999.61847420771392},null,"m",{"$f":"J249-J233","v":304.75321388255679},null,"ft",{"$f":"M249-M233","v":999.61847420771392}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":304.75321388255679},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":999.61847420771392},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":304.75321388255679},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":999.61847420771392}]
[null,"inputted pump depth","m",null,null,"ft",null,null,"m",null,null,"ft",null,null,null,null,"Use calculated depth for 10-90's"]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":0},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":0},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":80},null,"lb/h",{"$f":"G142","v":634930.55999999994},null,"kg/s",{"$f":"J142","v":80},null,"lb/h",{"$f":"M142","v":634930.55999999994}]
[null,"Inside Diameter, Pump Casing","m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":2.4866464524294529},null,"fps",{"$f":"G213/G259","v":8.1582734721242876},null,"m/s",{"$f":"J213/J259","v":2.4866464524294529},null,"fps",{"$f":"M213/M259","v":8.1582734721242876}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":52.596708769135631},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":52.596708769135631}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":8.2167908796309692E-5},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":8.2167908796309692E-5}]
[null,"Re,casing",null,{"$f":"G263","v":3777836.0300201653},null,null,{"$f":"G260*G258*G261/G262","v":3777836.0300201653},null,null,{"$f":"M263","v":3777836.0300201653},null,null,{"$f":"M260*M258*M261/M262","v":3777836.0300201653}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":9.3816711458351663E-3},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":9.3816711458351663E-3},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":9.3816711458351663E-3},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":9.3816711458351663E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.7187000487807271},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.7187000487807271}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.6682143192234342},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.6682143192234342}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.6688433588006166},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.6688433588006166}]
[null,null,"f",{"$f":"G269","v":1.3306948145406452E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.3306948145406452E-2},null,null,{"$f":"M269","v":1.3306948145406452E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3306948145406452E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.3306948145406452E-2},null,null,{"$f":"G269","v":1.3306948145406452E-2},null,null,{"$f":"J269","v":1.3306948145406452E-2},null,null,{"$f":"M269","v":1.3306948145406452E-2}]
[null,"Casing length","m",{"$f":"D253","v":0},null,"ft",{"$f":"G253","v":0},null,"m",{"$f":"J253","v":0},null,"ft",{"$f":"M253","v":0}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":0},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":0},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":0},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":0}]
[]
[{"$f":"'Input A1'!A288","v":0},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":0},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":0},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":0},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":0}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":0},null,"ft-lb/h",{"$f":"G256*G275","v":0},null,"kg-m/s",{"$f":"J256*J275","v":0},null,"ft-lb/h",{"$f":"M256*M275","v":0}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":0},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":0}]
[null,null,"hp",{"$f":"D276*0.013150932","v":0},null,"hp",{"$f":"G277/33000","v":0},null,"hp",{"$f":"J276*0.013150932","v":0},null,"hp",{"$f":"M277/33000","v":0}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Pump power","hp",{"$f":"D278/D279","v":0},null,"hp",{"$f":"G278/G279","v":0},null,"hp",{"$f":"J278/J279","v":0},null,"hp",{"$f":"M278/M279","v":0}]
[null,null,"kW",{"$f":"D280*0.7457","v":0},null,"kW",{"$f":"G280*0.7457","v":0},null,"kW",{"$f":"J280*0.7457","v":0},null,"kW",{"$f":"M280*0.7457","v":0}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":0},null,"KW",{"$f":"IF(G281>0,G281,0)","v":0},null,"KW",{"$f":"IF(J281>0,J281,0)","v":0},null,"KW",{"$f":"IF(M281>0,M281,0)","v":0}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!L112","v":6.0957425777277212},null,null,null,null,null,{"$f":"'Summary A1'!M112","v":6.0957425777277212}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":0},null,null,null,null,"kW",{"$f":"M282*M283","v":0}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":0},null,"production pump",null,null,"ft",{"$f":"M275","v":0}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":0},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":0}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":0},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":0}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":0},null,null,null,null,"hp",{"$f":"M290/M279","v":0}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":0},null,null,null,null,"kW",{"$f":"M291*0.7457","v":0}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0}]
[]
[{"$f":"'Input A1'!A75","v":0},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":299.83592913828039},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":299.83592913828039}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":58.984636202378645},null,null,null,null,"lb/cft",{"$f":"M120","v":58.984636202378645}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":731.99355926808653},null,null,null,null,"ft",{"$f":"M295*144/M296","v":731.99355926808653}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":731.99355926808653},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":731.99355926808653}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":3.6969371680206393E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":3.6969371680206393E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":5.4769439526231685E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":5.4769439526231685E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":4.0841571054710967E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":4.0841571054710967E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!Y282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":0.77548536469467022},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!Z282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":0.77548536469467022}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.31672040624065823},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.31672040624065823}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":1643.8597124386783},null,null,null,null,"hp",{"$f":"M301*M121","v":1643.8597124386783}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":902239.75020696945},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!I59*(M305)^0.5)*1.4","v":902239.75020696945}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.31672040624065823},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.31672040624065823}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":8.5678224947674693},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":8.5678224947674693}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":8.751134136521669},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":8.751134136521669}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1 10-90s","index":51,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,{"$f":"'O&M Costs B1'!C10","v":1},null,"10% BINARY CASE",null,null,null,null,null,null,null,null,"90% BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L295/1000","v":42.425919326029216},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M295/1000","v":42.425919326029216},"MW"]
[null,"# units",{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!M297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10*C7","v":1.7883248899822752},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":15665.72603624473},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":661804.12890663603},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C7","v":1.7883248899822752},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":15665.72603624473},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":661804.12890663603}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.7141608787059612},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":3428.3217574119226},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":173796.79606496246},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.7141608787059612},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":3428.3217574119226},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":173796.79606496246}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.7141608787059612},2000,3428.3217574119226,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},173796.79606496246,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.7141608787059612},2000,{"$f":"M19*L19","v":3428.3217574119226},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":173796.79606496246}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.7141608787059612},2000,3428.3217574119226,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},126726.83046403513,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.7141608787059612},2000,{"$f":"M20*L20","v":3428.3217574119226},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":126726.83046403513}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.85708043935298062},2000,1714.1608787059613,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},144830.66338746872,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.85708043935298062},2000,{"$f":"M22*L22","v":1714.1608787059613},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":144830.66338746872}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.85708043935298062},2000,1714.1608787059613,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},108622.99754060154,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.85708043935298062},2000,{"$f":"M23*L23","v":1714.1608787059613},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":108622.99754060154}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.85708043935298062},2000,1714.1608787059613,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},43449.199016240615,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.85708043935298062},2000,{"$f":"M24*L24","v":1714.1608787059613},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":43449.199016240615}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":31093.173944598377},null,null,{"$f":"SUM(H16:H24)","v":1433027.4114449068},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":31093.173944598377},null,null,{"$f":"SUM(Q16:Q24)","v":1433027.4114449068}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":15.546586972299188},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":15.546586972299188},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1433027.4114449068},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1433027.4114449068},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":165451.03222665901},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":165451.03222665901},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1267576.3792182477},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":1267576.3792182477},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!L296/1000","v":40},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M296/1000","v":40},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":35825.685286122673},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":35825.685286122673},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L304","v":60300549.951367162},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!M304","v":94586733.235479817}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1085409.8991246088},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":1702561.1982386366}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1267576.3792182477},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":1267576.3792182477}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":2352986.2783428566},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":2970137.5774568841}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!L112","v":6.0957425777277212},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!M112","v":6.0957425777277212}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":68.242467874192286},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":68.242467874192286}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":1023637.0181128843},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":1023637.0181128843}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L123+'Summary A1'!L125+'Summary A1'!L127+'Summary A1'!L101+'Summary A1'!L158)/1000000","v":6.5839169315824},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M123+'Summary A1'!M125+'Summary A1'!M127+'Summary A1'!M101+'Summary A1'!M158)/1000000","v":6.5839169315824}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":98758.753973736006},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":98758.753973736006}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":1520.9759256491075},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":1520.9759256491075},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":23147.171249982337},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":23147.171249982337}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":10},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!C138","v":0},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!D138","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":0},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!M204","v":"No"}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!C206","v":0},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!L112,0),0)","v":0},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!M112,0),0)","v":0}]
[{"$f":"'Summary A1'!D206","v":0},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y375*A65","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z375*A65","v":0},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":0},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":0},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":0},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":0}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":0},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":0}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":1023637.0181128843},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":1023637.0181128843}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":121905.92522371834},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":121905.92522371834}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":165451.03222665901},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":165451.03222665901}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":1310993.9755632617},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":1310993.9755632617}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!O46","v":156058133.40917456},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!S46","v":195487244.18590409}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1170436.0005688092},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":1466154.3313942805}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H38+H81+H86","v":4834416.2544749277},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q38+Q81+Q86","v":5747285.8844144261}]

{"sheet":"Binary B1 10-90's","index":52,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":0},null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,0.1,null,null,null,null,null,null,null,null,0.9]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},null,null,null,null,null,null,"Resource Type",null,{"$f":"D10","v":"Hydrothermal"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!L278","v":433.50842841244776},null,null,null,null,null,null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!M278","v":433.50842841244776}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"},null,null,null,null,null,null,"Determine plant size or flow rate??",null,{"$f":"IF(J12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,null,null,null,null,null,null,null,"Inputted # of Wells"]
[null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!L279*1000","v":40000},null,null,null,null,null,null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!M279*1000","v":40000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",null,null,null,null,null,null,null,"Total Flow Based on Inputted Well Count","lb/h"]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,"#Units (Modules)",null,{"$f":"'Summary A1'!M297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"},null,null,null,null,null,null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":42425.919326029216},null,null,null,null,null,null,"Net Plant Output","kW",{"$f":"M42","v":42425.919326029216}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":42425.919326029216},null,null,null,null,null,null,"Output per Unit","kW",{"$f":"M18/M16","v":42425.919326029216}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Y429","v":2.6734771364131049},null,null,null,null,null,null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Z429","v":2.6734771364131049}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"},null,null,null,null,null,null,"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent",null,null,null,null,null,null,null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,null,"Fixed Indirect Cost"]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Y433","v":0.12},null,null,null,null,null,null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Z433","v":0.12}]
[null,"Permitting",null,{"$f":"'Input A1'!T390","v":0},null,null,null,null,null,null,"Permitting",null,{"$f":"'Input A1'!T390","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!L286","v":0},null,null,null,null,null,null,"Transmission",null,{"$f":"'Summary A1'!M286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!L$58+'Summary A1'!L$83+'Summary A1'!L$106+'Summary A1'!L$158+'Summary A1'!L$286+'Summary A1'!L$287","v":136123706.89061344},"cost exclusive of contingency",null,null,null,null,null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!M$58+'Summary A1'!M$83+'Summary A1'!M$106+'Summary A1'!M$158+'Summary A1'!M$286+'Summary A1'!M$287","v":136123706.89061344},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine",null,null,null,null,null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate",null,null,null,null,null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":7659498.0248475038},null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M15","v":0},{"$f":"M14*1000/N41","v":7659498.0248475038}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!L291","v":0.31672040624065823},null,null,null,null,null,null,"pump work","w-h/lb",{"$f":"'Summary A1'!M291","v":0.31672040624065823}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":7659498.0248475038},null,null,null,null,null,null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,M32,N32)","v":7659498.0248475038}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":2425.9193260292204},null,null,null,null,null,null,"GF Pump work","kW",{"$f":"M33*M35/1000","v":2425.9193260292204}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs",null,null,null,null,null,null,null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":7659498.0248475038},null,null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M35","v":7659498.0248475038}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!L290","v":5.5389947472274326},{"$f":"D41-D33","v":5.2222743409867745},null,null,null,null,null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!M290","v":5.5389947472274326},{"$f":"M41-M33","v":5.2222743409867745}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":42425.919326029216},{"$f":"E41*D40/1000","v":40000},null,null,null,null,null,"Net Output","kW",{"$f":"M40*M41/1000","v":42425.919326029216},{"$f":"N41*M40/1000","v":40000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E44","v":558.44009003904807},{"$f":"D43*D42/E42","v":592.30835521042854},null,null,null,null,null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E93","v":558.44009003904807},{"$f":"M43*M42/N42","v":592.30835521042854}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":1492.9768127758707},{"$f":"E43*D20","v":1583.5228453615327},null,null,null,null,null,"Direct Plant Cost","$/kW",{"$f":"M43*M20","v":1492.9768127758707},{"$f":"N43*M20","v":1583.5228453615327}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":63340913.814461313},{"$f":"E44*E42","v":63340913.814461313},null,null,null,null,null,"Direct Plant Cost",null,{"$f":"M44*M42","v":63340913.814461313},{"$f":"N44*N42","v":63340913.814461313}]
[null,"Indirect Cost",null,{"$f":"D45*D24+D25*0","v":7600909.6577353571},{"$f":"E45*D24+D25*0","v":7600909.6577353571},null,null,null,null,null,"Indirect Cost",null,{"$f":"M45*M24+M25*0","v":7600909.6577353571},{"$f":"N45*M24+M25*0","v":7600909.6577353571}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":70941823.472196668},{"$f":"E45+D46","v":70941823.472196668},null,null,null,null,null,"Plant Capital Cost",null,{"$f":"M45+M46","v":70941823.472196668},{"$f":"N45+N46","v":70941823.472196668}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":136123706.89061344},{"$f":"D27","v":136123706.89061344},null,null,null,null,null,"Well Field Development Cost",null,{"$f":"M27","v":136123706.89061344},{"$f":"M27","v":136123706.89061344}]
[null,"Total Project Cost",null,{"$f":"D47+D48+D26","v":207065530.36281011},{"$f":"E47+E48+D26","v":207065530.36281011},null,null,null,null,null,"Total Project Cost",null,{"$f":"M47+M48+M26","v":207065530.36281011},{"$f":"N47+N48+M26","v":207065530.36281011}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":4880.6374417388506},{"$f":"E49/E42","v":5176.6382590702524},null,null,null,null,null,"Total Project Cost","$/kW",{"$f":"M49/M42","v":4880.6374417388506},{"$f":"N49/N42","v":5176.6382590702524}]
[]
[]
[null,null,"Worksheet calc's",null,null,null,null,null,null,null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":70941823.472196668},null,null,null,null,null,null,"Power Plant Capital Cost",null,{"$f":"M47","v":70941823.472196668}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.9942943927826775},null,null,null,null,null,null,"Equipment Multiplier",null,{"$f":"M55/(M43*M42)","v":2.9942943927826775}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":1672.1340303089751},"                  ",null,null,null,null,null,"Total installed Plant Cost - plant output","$/kW",{"$f":"M55/M42","v":1672.1340303089751},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":1773.5455868049166},null,null,null,null,null,null,"Total Installed Plant Cost - sales","$/kW",{"$f":"M55/N42","v":1773.5455868049166}]
[null,"Total Project Cost",null,{"$f":"D49","v":207065530.36281011},null,null,null,null,null,null,"Total Project Cost",null,{"$f":"M49","v":207065530.36281011}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":4880.6374417388506},null,null,null,null,null,null,"Project Cost - plant output","$/kW",{"$f":"M50","v":4880.6374417388506}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":5176.6382590702524},null,null,null,null,null,null,"Project Cost - sales","$/kW",{"$f":"N50","v":5176.6382590702524}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!J$52","v":28.229314600226338},null,null,null,null,null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":28.229314600226338}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.19621428382760034},null,null,null,null,null,null,"2nd law efficiency",null,{"$f":"M41/M62","v":0.19621428382760034}]
[null,"Plant Escalation Factor (direct construct)",null,null,null,null,null,null,null,null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,0.1,0.9]
[null,"+/- power or +/- flow","P/F","P","P"]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D41","v":5.5389947472274326},{"$f":"M41","v":5.5389947472274326}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"E41","v":5.2222743409867745},{"$f":"N41","v":5.2222743409867745}]
[null,"GF flow rate","lb/h",{"$f":"D35","v":7659498.0248475038},{"$f":"M35","v":7659498.0248475038}]
[null,"Plant size","kW",{"$f":"D70*D72/1000","v":42425.919326029216},{"$f":"E70*E72/1000","v":42425.919326029216}]
[null,"GF Pumping Power","kW",{"$f":"D33*D72/1000","v":2425.9193260292204},{"$f":"E72*M33/1000","v":2425.9193260292204}]
[null,"Power for Sale","kW",{"$f":"D73-D74","v":39999.999999999993},{"$f":"E73-E74","v":39999.999999999993}]
[null,"Equipment Cost",null,{"$f":"D43*D42","v":23692334.208417144},{"$f":"M43*M42","v":23692334.208417144}]
[null,"Indirect Plant Cost",null,{"$f":"D46","v":7600909.6577353571},{"$f":"M46","v":7600909.6577353571}]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":70941823.472196668},{"$f":"M47","v":70941823.472196668}]
[null,"Equipment Multiplier",null,{"$f":"D78/D76","v":2.9942943927826775},{"$f":"E78/E76","v":2.9942943927826775}]
[null,"Plant Cost","$/kW",{"$f":"D78/D73","v":1672.1340303089751},{"$f":"E78/E73","v":1672.1340303089751}]
[null,"User Cost  Change Multiplier",null,1,1]
[null,"Revised Plant Cost",null,{"$f":"D78*D81","v":70941823.472196668},{"$f":"E78*E81","v":70941823.472196668}]
[null,null,"$/kW",{"$f":"D82/D73","v":1672.1340303089751},{"$f":"E82/E73","v":1672.1340303089751}]
[null,"Project Cost","$/kW",{"$f":"D49/D75","v":5176.6382590702533},{"$f":"E49/E75","v":5176.6382590702533}]
[null,"available energy","w-h/lb",{"$f":"D62","v":28.229314600226338},{"$f":"M62","v":28.229314600226338}]
[null,"2nd law efficiency",null,{"$f":"D70/D85","v":0.19621428382760034},{"$f":"E70/E85","v":0.19621428382760034}]

{"sheet":"Binary B2 10-90s","index":53,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,0.1]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!L277","v":223.06023800691543}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!J52","v":28.229314600226338},null,null,null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!J57","v":21.225546022951768}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!L300","v":42425.919326029216},null,null,null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!L295","v":42425.919326029216},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":4.242591932602922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!L290","v":5.5389947472274326},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":20.934200394697079},{"$f":"G36*E18","v":22.739493711665073},{"$f":"AH44","v":15.530060795261484},{"$f":"'Input A1'!Y420","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":119.86129223093407},{"$f":"G37*E19","v":119.86129223093404},{"$f":"O49","v":81.859920847318904},{"$f":"'Input A1'!Y418","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.13802781178084245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":12.121371511564131},{"$f":"G38*E21","v":18.444827967148928},{"$f":"AP44","v":13.924971329204165},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":0.30521199366428675},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":8.8573066253401223}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":405.52322590185275},{"$f":"G39*E20","v":405.5232259018527},{"$f":"Y54","v":298.20002757258794},{"$f":"'Input A1'!Y416","v":1},null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":8.3847978418511957},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":2.3058515020655364}]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Y419*(1-F41)+'Input A1'!T419*F41","v":20.934200394697079},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.1412456542002403}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Y417*(1-F41)+'Input A1'!T417*F41","v":119.86129223093407},0,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":223.06023800691543},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034}]
[null,null,"WF Pumps","$/kW",{"$f":"E38*(1-F41)+'Input A1'!T421*F41","v":12.121371511564131},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":81.859920840064746},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":1465.464073841435},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Y415*(1-F41)+'Input A1'!T415*F41","v":405.52322590185275},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":441473936.39905554},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E40:E43)","v":558.44009003904807},{"$f":"SUM(F36:F39)","v":566.56883981160081},{"$f":"SUM(G36:G39)","v":409.51498054437252},null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":23.731153018075528},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":11465.464073841435},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":15.530060795261484},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":13.924971329204165},"per kW"]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":3902227.4133747071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,"Construction Costs","Est ACC plan area","sq ft",{"$f":"1.05*E45/(20*5*4*PI()/12)","v":39126.703260158982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0250291961773219}]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E44*E28)/(F44*E30))/LN(E31)","v":0.99000034347450383},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965}]
[null,null,"Escalation in Cost ",null,{"$f":"F44/G44","v":1.3835118780232531},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.19621428382760034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":81.859920847318904},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F44/G44","v":1.3835118780232531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":203.7798305205765},"per kW"]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":94.420197052011446},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":298.20002757258794},"per kW"]
[null,null,"other",null,{"$f":"E53-1-E54","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27]
[null,null,"Labor Fringe & Benefits",null,0.45]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E53+E56*(1+E57)+E58","v":2.3414999999999999},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E54*E$8+E55*E$11)*(1/E52))+1","v":1.8601168627170748},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Corrected Labor",null,{"$f":"E56*E$10/E52*(1+E57)","v":0.38421787947314301}]
[null,null,"Corrected \"other\"",null,{"$f":"E58*E$11/E52","v":0.26418975898431513}]
[null,null,"Multiplier- input year",null,{"$f":"E60+E61+E62","v":2.508524501174533},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.98255097049331541},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94276191129337616}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E63*E64","v":2.4647531831352971},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.70950642868807268}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E66+E67)*(E60+E62)*E64+E65","v":2.6734771364131049}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Y429","v":2.6734771364131049}]
[null,null,"Escalation Factor",null,{"$f":"E52*E63/E59","v":1.4822009155188223}]
[]
[]
[null,null,null,null,null,0.9]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!M277","v":223.06023800691543}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":28.229314600226338}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!K57","v":21.225546022951768}]
[null,"Cost based on improved performance","Unit Plant Size","kW",{"$f":"'Summary A1'!M300","v":42425.919326029216}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!M295","v":42425.919326029216}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E77/E79","v":4.242591932602922}]
[]
[]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!M290","v":5.5389947472274326},"Ref Plant Equip","Ref Plant Equip",null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H85*(E$80^S123)*(E$79*F85)/E$77","v":20.934200394697079},{"$f":"G85*E18","v":22.739493711665073},{"$f":"AH102","v":15.530060795261484},{"$f":"'Input A1'!Z420","v":1},null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H86*(E$80^S124)*(E$79*F86)/E$77","v":119.86129223093407},{"$f":"G86*E19","v":119.86129223093404},{"$f":"O106","v":81.859920847318904},{"$f":"'Input A1'!Z418","v":1},null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"WF Pumps","$/kW",{"$f":"H87*(E$80^S125)*(E$79*F87)/E$77","v":12.121371511564131},{"$f":"G87*E21","v":18.444827967148928},{"$f":"AP101","v":13.924971329204165},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H88*(E$80^S126)*(E$79*F88)/E$77","v":405.52322590185275},{"$f":"G88*E20","v":405.5232259018527},{"$f":"Y112","v":298.20002757258794},{"$f":"'Input A1'!Z416","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Z419*(1-F90)+E40*F90","v":20.934200394697079},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Z417*(1-F90)+E41*F90","v":119.86129223093407},0,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,"WF Pumps","$/kW",{"$f":"'Input A1'!Z421*(1-F90)+E42*F90","v":12.121371511564131},null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Z415*(1-F90)+E43*F90","v":405.52322590185275},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E89:E92)","v":558.44009003904807},{"$f":"SUM(F85:F88)","v":566.56883981160081},{"$f":"SUM(G85:G88)","v":409.51498054437252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":223.06023800691543},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,"Construction Costs","Est ACC size","sq ft",{"$f":"E80*G86*E79/0.89","v":3902227.4133747071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.13802781178084245},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E94/(20*5*4*PI()/12)","v":39126.703260158982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":0.30521199366428675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":223.06023800691543},"C"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E93*E77)/(F93*E79))/LN(E80)","v":0.99000034347450383},null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":223.06023800691543},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":8.8573066253401223}]
[null,null,"Escalation in Cost ",null,{"$f":"F93/G93","v":1.3835118780232531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":8.3847978418511957},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":2.3058515020655364}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":223.06023800691543},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.19621428382760034},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.1412456542002403}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":81.859920840064746},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1465.464073841435},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Escalation in Cost ",null,{"$f":"E97","v":1.3835118780232531},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":441473936.39905554},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.19621428382760034}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":23.731153018075528},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11465.464073841435},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.19621428382760034},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":13.924971329204165},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":15.530060795261484},"per kW"]
[null,null,"other",null,{"$f":"E101-1-E102","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0250291961773219}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.19621428382760034}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":81.859920847318904},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E101+E104*(1+E105)+E106","v":2.3414999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E102*E$8+E103*E$11)*(1/E97))+1","v":1.8601168627170748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Corrected Labor",null,{"$f":"E104*E$10/E100*(1+E105)","v":0.38421787947314301}]
[null,null,"Corrected \"other\"",null,{"$f":"E106*E$11/E100","v":0.26418975898431513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":203.7798305205765},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E108+E109+E110","v":2.508524501174533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":94.420197052011446},"per kW"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E78/1000)^- 0.01226","v":0.98255097049331541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":298.20002757258794},"per kW"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E111*E112","v":2.4647531831352971}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E114+E115)*(E108+E110)*E112+E113","v":2.6734771364131049}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Z429","v":2.6734771364131049}]
[null,null,"Escalation Factor",null,{"$f":"E100*E111/E107","v":1.4822009155188223}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$74^3+P123*E$74^2+Q123*E$74+R123)","v":0.94276191129337616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$74^3+P125*E$74^2+Q125*E$74+R125)","v":0.70950642868807268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E77<E79,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary 10-90s","index":54,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5],[63,5,64,9],[65,5,66,9]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,0.1,"Change",0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"D15","v":10.795359240693644},{"$f":"(F8-D8)/D8","v":0.16631274598130683},{"$f":"D16","v":12.590765079868079}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  10%",null,{"$f":"J32","v":10.795359240693644}]
[null,"b. Binary System:  90%",null,{"$f":"J48","v":12.590765079868079}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":827.73392877598235},{"$f":"C23*$D$60","v":89.395264307806087},0,{"$f":"100*D23/($D$66*8760)","v":1.2063100594490139},{"$f":"(E23*1000/$P$60)*100","v":0},{"$f":"F23+G23","v":1.2063100594490139},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1342.9690965890886},{"$f":"C24*$D$60","v":145.04066243162157},0,1.9571955122586482,{"$f":"(E24*1000/$P$60)*100","v":0},{"$f":"F24+G24","v":1.9571955122586482},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.109357151039291},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.109357151039291},{"$f":"1000*Q24/$D$138","v":827.73392877598235},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":18.109357151039291},{"$f":"E85/1000000*E86","v":15},{"$f":"SUM(S24:T24)","v":33.109357151039291},{"$f":"U24*1000/E$138","v":827.73392877598235}]
[null," - Field-Well",{"$f":"R26","v":1468.5364687011936},{"$f":"C25*$D$60","v":158.60193861972891},{"$f":"P$53","v":1023.6370181128842},2.1401929451914774,{"$f":"(E25*1000/P$60)*100","v":0.34532691461211407},2.4855198598035915,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"(D91+D93)/1000000","v":2.8437506601696927},{"$f":"D94/1000000","v":50.875013203393856},{"$f":"SUM(O25:P25)","v":53.718763863563545},{"$f":"1000*Q25/$D$138","v":1342.9690965890886},{"$f":"(E91+E93)/1000000","v":2.8437506601696927},{"$f":"E94/1000000","v":50.875013203393856},{"$f":"SUM(S25:T25)","v":53.718763863563545},{"$f":"U25*1000/E$138","v":1342.9690965890886}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,0,{"$f":"(E26*1000/P$60)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D105)/1000000","v":3.0147898036195526},{"$f":"(D109+D111)/1000000","v":55.726668944428191},{"$f":"SUM(O26:P26)","v":58.741458748047741},{"$f":"1000*Q26/$D$138","v":1468.5364687011936},{"$f":"(E105)/1000000","v":3.0147898036195526},{"$f":"(E109+E111)/1000000","v":55.726668944428191},{"$f":"SUM(S26:T26)","v":58.741458748047741},{"$f":"U26*1000/E$138","v":1468.5364687011936}]
[null," - Field-Other",{"$f":"R27","v":89.228178199071181},{"$f":"C27*$D$60","v":9.6366432454996875},{"$f":"P54","v":287.35695745037737},0.1300379810539089,{"$f":"(E27*1000/P$60)*100","v":9.6940702370847884E-2},0.2269786834247568,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":3.5691271279628474},null,{"$f":"SUM(O27:P27)","v":3.5691271279628474},{"$f":"1000*Q27/$D$138","v":89.228178199071181},{"$f":"SUM(S28:S31)","v":3.5691271279628474},null,{"$f":"SUM(S27:T27)","v":3.5691271279628474},{"$f":"U27*1000/E$138","v":89.228178199071181}]
[null," - Plant",{"$f":"R$32","v":1507.5137487841791},{"$f":"C28*$D$60","v":162.81148486869134},{"$f":"P$56","v":2352.9862783428566},2.1969970502540739,{"$f":"(E28*1000/P$60)*100","v":0.79378674007193206},2.9907837903260059,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":2.6668873777558781},null,null,null,{"$f":"E106/1000000","v":2.6668873777558781}]
[null,"- Permitting",{"$f":"R35","v":49.625},{"$f":"C29*$D$60","v":5.3594999999999997},null,7.2321714284057884E-2,{"$f":"(E29*1000/$Q$60)*100","v":0},7.2321714284057884E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":0},null,null,null,{"$f":"E101*E122/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":792.84096315742727},{"$f":"C30*$D$60","v":85.62682402100215},0,1.1554582893736773,{"$f":"(E30*1000/P$60)*100","v":0},{"$f":"F30+G30","v":1.1554582893736773},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.90223975020696945},null,null,null,{"$f":"E123/1000000","v":0.90223975020696945}]
[null," - Taxes & Insurance",null,null,{"$f":"P57","v":1170.4360005688093},null,{"$f":"(E31*1000/P$60)*100","v":0.39484997677447914},{"$f":"F31+G31","v":0.39484997677447914},null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":0},null,null,null,{"$f":"E117/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":6078.4473842069419},{"$f":"SUM(D23:D30)","v":656.47231749434968},{"$f":"SUM(E23:E30)","v":3663.9802539061184},{"$f":"SUM(F23:F30)","v":8.8585135518648563},{"$f":"SUM(G23:G31)","v":1.6309043338293732},{"$f":"SUM(H23:H31)","v":10.489417885694229},{"$f":"H32*I21","v":0.30594135499941505},{"$f":"H32+I32","v":10.795359240693644},null,null,null,"d. Plant",{"$f":"O33+O34","v":60.300549951367167},null,{"$f":"O32","v":60.300549951367167},{"$f":"1000*Q32/$D$138","v":1507.5137487841791},{"$f":"S33+S34","v":94.586733235479812},null,{"$f":"S32","v":94.586733235479812},{"$f":"U32*1000/E$138","v":2364.6683308869951}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":60.300549951367167},null,null,null,{"$f":"E139*E142/1000","v":94.586733235479812}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.9850000000000001},null,{"$f":"O35","v":1.9850000000000001},{"$f":"1000*Q35/$D$138","v":49.625},{"$f":"(E83+E92+E107+E141)/1000000","v":1.9850000000000001},null,{"$f":"S35","v":1.9850000000000001},{"$f":"U35*1000/E$138","v":49.625}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":31.713638526297089},{"$f":"1000*Q36/$D$138","v":792.84096315742727},null,null,{"$f":"SUM(U24:U35)*E61","v":36.856566018913981},{"$f":"U36*1000/E$138","v":921.41415047284954}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":121.60168214782203},{"$f":"SUM(Q24:Q36)","v":243.13789536827767},{"$f":"Q37*1000/D$138","v":6078.4473842069419},null,{"$f":"SUM(T24:T36)","v":121.60168214782203},{"$f":"SUM(U24:U36)","v":282.56700614500721},{"$f":"U37*1000/E$138","v":7064.1751536251804}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":827.73392877598235},{"$f":"C39*$E$60","v":89.395264307806087},0,{"$f":"100*D39/($E$66*8760)","v":1.2063100594490139},{"$f":"(E39*1000/$Q$60)*100","v":0},{"$f":"F39+G39","v":1.2063100594490139},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":60300549.95136717},null,null,null,{"$f":"E142*E139*1000","v":94586733.235479817}]
[null," - Confirmation",{"$f":"V25","v":1342.9690965890886},{"$f":"C40*$E$60","v":145.04066243162157},0,1.9571955122586482,0,{"$f":"F40+G40","v":1.9571955122586482},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":1468.5364687011936},{"$f":"C41*$E$60","v":158.60193861972891},{"$f":"Q53","v":1023.6370181128842},2.1401929451914774,0.34532691461211407,2.4855198598035915,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":22893755.941527236},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":22893755.941527236}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":19686993.064525794},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":19686993.064525794}]
[null," - Field-Other",{"$f":"V27","v":89.228178199071181},{"$f":"C43*$E$60","v":9.6366432454996875},{"$f":"Q54","v":287.35695745037737},0.1300379810539089,9.6940702370847884E-2,0.2269786834247568,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*(D110)*(1+'Input A1'!T237)","v":29073842.261848874},null,null,null,{"$f":"E104*(E110)*(1+'Input A1'!T237)","v":29073842.261848874}]
[null," - Plant",{"$f":"V32","v":2364.6683308869951},{"$f":"C44*$E$60","v":255.38417973579547},{"$f":"Q56","v":2970.1375774568842},3.4461837260044201,1.0019845193636563,4.4481682453680769,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":947351.737717318},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":947351.737717318}]
[null,"- Permitting",{"$f":"V35","v":49.625},{"$f":"C45*$E$60","v":5.3594999999999997},null,7.2321714284057884E-2,0,7.2321714284057884E-2,null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":2800231.7466436722},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":2800231.7466436722}]
[null," - Contingency",{"$f":"V36","v":921.41415047284954},{"$f":"C46*$E$60","v":99.512728251067756},null,1.3428362907362288,0,{"$f":"F46+G46","v":1.3428362907362288},null,null,null,null,null,"total withcontingency",{"$f":"SUM(O39:O45)*(1+D61)","v":156058133.40917456},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":195487244.18590409}]
[null," - Taxes & Insurance",null,null,{"$f":"Q57","v":1466.1543313942805},null,{"$f":"(E47*1000/P$60)*100","v":0.49461141268509695},{"$f":"F47+G47","v":0.49461141268509695}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":7064.1751536251804},{"$f":"SUM(D39:D46)","v":762.93091659151946},{"$f":"SUM(E39:E46)","v":4281.1315530201455},{"$f":"SUM(F39:F47)","v":10.295078228977754},{"$f":"SUM(G39:G47)","v":1.9388635490317152},{"$f":"SUM(H39:H47)","v":12.23394177800947},{"$f":"H48*I37","v":0.35682330185860961},{"$f":"H48+I48","v":12.590765079868079}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H78/1000,(D131/100)*P60/1000)","v":1023.6370181128842},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q78/1000,(E131/100)*Q60/1000)","v":1023.6370181128842}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!H79+'O&M Costs B1 10-90s'!H80)/1000,0)","v":287.35695745037737},{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!Q79+'O&M Costs B1 10-90s'!Q80)/1000,0)","v":287.35695745037737}]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H38/1000,(D130/100)*P60/1000)","v":2352.9862783428566},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q38/1000,(E130/100)*Q60/1000)","v":2970.1375774568842}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H86/1000,0)","v":1170.4360005688093},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q86/1000,0)","v":1466.1543313942805}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P57)","v":4834.4162544749279},{"$f":"SUM(Q53:Q57)","v":5747.2858844144257}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108},null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":296425495.6097694},{"$f":"E138*1000*365*24*E66","v":296425495.6097694}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"D62","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":7.9308656947934389E-2},{"$f":"1/'Summary A1'!M193","v":7.9308656947934389E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":36919.164776950951},{"$f":"(E101)*E108/1000","v":36919.164776950951}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.89048754989716838},{"$f":"'Summary A1'!M189","v":0.89048754989716838},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84596317240230989},{"$f":"E59*E65","v":0.84596317240230989},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":9287.7781574046949},{"$f":"E100*E108/1000","v":9287.7781574046949}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":27689.373582713211},{"$f":"E104*E110/1000","v":27689.373582713211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":0},{"$f":"E101*E122/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":2666.8873777558779},{"$f":"E106/1000","v":2666.8873777558779}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null,"g. Stimulation - Production & Injection",null,null,{"$f":"(D104)*D116/1000","v":0},{"$f":"(E104)*E116/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":76563.203894824735},{"$f":"SUM(R64:R70)","v":76563.203894824735}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":225},{"$f":"'Summary A1'!M50","v":225},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":437},{"$f":"E73*1.8+32","v":437},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":2500},{"$f":"'Summary A1'!M52","v":2500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":3000000},{"$f":"'Summary A1'!M77","v":3000000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":985000},{"$f":"'Summary A1'!M78","v":985000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":109357.15103929046},{"$f":"'Summary A1'!M79","v":109357.15103929046}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":15000000},{"$f":"'Summary A1'!M76","v":15000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)","v":19094357.151039291},{"$f":"SUM(E82:E85)*E86","v":19094357.151039291}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":0.6},{"$f":"'Summary A1'!L91","v":0.6}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":7},{"$f":"'Summary A1'!M93","v":7}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":7267859.029056265},{"$f":"'Summary A1'!M92","v":7267859.029056265}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":2843750.6601696927},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":2843750.6601696927}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!L101","v":0},{"$f":"'Summary A1'!M101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":50875013.203393854},{"$f":"'Summary A1'!M100","v":50875013.203393854}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":1.5335099022047021},{"$f":"'Summary A1'!M117","v":1.5335099022047021}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":6.0957425777277212},{"$f":"'Summary A1'!M112","v":6.0957425777277212}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":3.0957425777277212},{"$f":"'Summary A1'!M118","v":3.0957425777277212}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.75},{"$f":"'Summary A1'!M111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":4.5718069332957914},{"$f":"'Summary A1'!M114","v":4.5718069332957914}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":3014789.8036195524},{"$f":"'Summary A1'!M127","v":3014789.8036195524}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":2666887.377755878},{"$f":"'Summary A1'!M123","v":2666887.377755878}]
[null,"Permitting Costs WF Development",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":6056549.1908802213},{"$f":"'Summary A1'!M109","v":6056549.1908802213}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":28037295.361714978},{"$f":"'Summary A1'!M129","v":28037295.361714978}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":6056549.1908802213},{"$f":"'Summary A1'!M110","v":6056549.1908802213}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":27689373.582713213},{"$f":"'Summary A1'!M130","v":27689373.582713213}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":0},{"$f":"'Summary A1'!M154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":0},{"$f":"'Summary A1'!M158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":0},{"$f":"'Summary A1'!M218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":902239.75020696945},{"$f":"'Summary A1'!M231","v":902239.75020696945}]
[]
[null,"F1.O&M Parameters"]
[{"$f":"'Input A1'!A328","v":0},null,null,0.1,0.9]
[]
[null,"O&M Costs Inputted or Calculated",null,{"$f":"IF(A126=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M269,0)","v":0}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,0.1,0.9]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L296/1000","v":40},{"$f":"'Summary A1'!M296/1000","v":40}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L295/1000","v":42.425919326029216},{"$f":"'Summary A1'!M295/1000","v":42.425919326029216}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L303","v":1421.3139257626287},{"$f":"'Summary A1'!M303","v":2229.4563026109563}]

{"sheet":"O&M Cost F1 10-90s","index":55,"n_rows":94,"n_cols":21,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"P10% FLASH CASE",null,null,null,null,null,null,null,null,"P90% FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L312/1000","v":41.225826187565524},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M312/1000","v":41.225826187565524},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!T395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.7615863110357002},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":15431.496084672734},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":651909.00188186218},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.7615863110357002},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":15431.496084672734},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":651909.00188186218}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4581541608188984},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2916.3083216377968},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":147840.56996472232},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.4581541608188984},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2916.3083216377968},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":147840.56996472232}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4581541608188984},2000,2916.3083216377968,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},147840.56996472232,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.4581541608188984},2000,{"$f":"M19*L19","v":2916.3083216377968},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":147840.56996472232}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4581541608188984},2000,2916.3083216377968,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},107800.41559927669,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.4581541608188984},2000,{"$f":"M20*L20","v":2916.3083216377968},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":107800.41559927669}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.84124278508782591},2000,1682.4855701756519,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},142154.39419684836,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.84124278508782591},2000,{"$f":"M22*L22","v":1682.4855701756519},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":142154.39419684836}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.84124278508782591},2000,1682.4855701756519,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},106615.79564763629,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.84124278508782591},2000,{"$f":"M23*L23","v":1682.4855701756519},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":106615.79564763629}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.84124278508782591},2000,1682.4855701756519,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},42646.318259054518,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.84124278508782591},2000,{"$f":"M24*L24","v":1682.4855701756519},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":42646.318259054518}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":29227.877760113082},null,null,{"$f":"SUM(H16:H24)","v":1346807.0655141228},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":29227.877760113082},null,null,{"$f":"SUM(Q16:Q24)","v":1346807.0655141228}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":14.613938880056541},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":14.613938880056541},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.93264809224264766},{"$f":"N26-'O&M Costs B1'!N26","v":2.7993119112375524}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1346807.0655141228},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1346807.0655141228},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-86220.345930784009},{"$f":"Q27-'O&M Costs B1'!Q27","v":258278.50369193987}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":162977.25047046554},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":162977.25047046554},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":-2473.7817561934644},{"$f":"Q28-'O&M Costs B1'!Q28","v":36560.321081352566}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1183829.8150436573},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":1183829.8150436573},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-83746.564174590399},{"$f":"Q29-'O&M Costs B1'!Q29","v":221718.18261058733}]
[null,null,null,null,null,"power",null,{"$f":"'Summary A1'!L313/1000","v":40},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M313/1000","v":40},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":3.3167838269024728}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":33670.176637853074},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":33670.176637853074},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-2155.5086482695988},{"$f":"Q31-'O&M Costs B1'!Q31","v":3996.4272946730671}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":1.5000000000000013E-3}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L320","v":61354090.724719115},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!M320","v":96239304.897962347},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":-9587732.7474775538},{"$f":"Q35-'O&M Costs B1'!Q35","v":96239304.897962347}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":1458048.4772011563},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":2085982.3323195344},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":181095.65470161638},{"$f":"Q36-'O&M Costs B1'!Q36","v":2085982.3323195344}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":353674.84415621229},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":353674.84415621229}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P10%'!J39","v":70831.299398424308},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P90%'!J39","v":70831.299398424308},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":1},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":1},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1183829.8150436573},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":1183829.8150436573},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-83746.564174590399},{"$f":"Q41-'O&M Costs B1'!Q37","v":221718.18261058733}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":2641878.2922448134},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":3269812.1473631915},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":97349.090527025983},{"$f":"Q42-'O&M Costs B1'!Q38","v":2307700.5149301216}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!L112","v":6.0957425777277212},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!M112","v":6.0957425777277212},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":-1.2555850982360441}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":3.0000000000000009E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":68.242467874192286},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":68.242467874192286},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":20.039034496239637}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":1023637.0181128843},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":1023637.0181128843},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":445195.81757745252}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L$123+'Summary A1'!L$125+'Summary A1'!L$127+'Summary A1'!L$101+'Summary A1'!L$158)/1000000","v":6.5839169315824},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M$123+'Summary A1'!M$125+'Summary A1'!M$127+'Summary A1'!M$101+'Summary A1'!M$158)/1000000","v":6.5839169315824},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":-3.2859778787607929E-2}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":98758.753973736006},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":98758.753973736006},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":19357.433449295917}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":1520.9759256491075},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":1520.9759256491075},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":23147.171249982337},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":23147.171249982337},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":-4767.7937375481088}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":10},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!C138","v":0},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!D138","v":0},"lb/h"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!C139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!D139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":0},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":0}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"No"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!L112","v":6.0957425777277212},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!M112","v":6.0957425777277212}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Y375,0)*A68","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z375,0)*A68","v":0},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":0},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":18517.736999985871},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":18517.736999985871}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":18517.736999985871},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":18517.736999985871}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":0},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":0}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":1023637.0181128843},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":1023637.0181128843}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":121905.92522371834},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":121905.92522371834}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":162977.25047046554},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":162977.25047046554}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":1308520.193807068},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":1308520.193807068}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash 10-90s'!O46","v":157269705.29852933},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash 10-90s'!S46","v":197387701.59775904}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!D131","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!E131","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H90*H91","v":1179522.7897389699},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q90*Q91","v":1480407.7619831928}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H92","v":5129921.2757908516},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q92","v":6058740.1031534523}]

{"sheet":"Flash Plant F1-P10%","index":56,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P10% CASE",null,null,null,null,null,null,null,"FLASH STEAM P10% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":223.06023800691543}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":433.50842841244776}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":223.06023800691543},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":10.65164095055246},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!J52","v":28.229314600226338}]
[null,null,"F",{"$f":"D11*1.8+32","v":433.50842841244776},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.31672040624065823},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.37732552495153593}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":10.334920544311801}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!L233","v":3870373.2484925054},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3870373.2484925054}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Y393*1000,D14*J13/1000)","v":40000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":40000}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.31672040624065823},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":1643.8597124386783}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1225.8261875655226}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Y456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":1225.8261875655226}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":41225.826187565523}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":43659.854064528059}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":26266.779520903641}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":17393.074543624411}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":116.70600000000002},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":752980176.59394395}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":25.932996738941814},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":708309305.62111294}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1984.8911961784595}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Y468","v":125.6894673319603},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":922.97203492050608}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Y489","v":26.932996738941814},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":138.72427703212068}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Y459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":26409.839576258109}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":51.592943391405868}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":7740.7464969850107}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":77.40746496985011}]
[null,"DT,cw","F",{"$f":"'Input A1'!Y476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":42972.273373410142}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.84160625785559151}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":117.75451901094502}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":70831.299398424308}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":772262.91904559475}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":214.51747751266521}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":67529.125454327383},{"$f":"J41*J139","v":14364.325794673661}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":93272.078720361838}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.72400150592532453},{"$f":"K42/J43","v":0.15400456376381633}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Y461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":688.26024644022141},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":420391.27882945241},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Y479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":378281.47979240055},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":23405.369200546706},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":33.222453577972104},{"$f":"IF($A$17=1,T48,R48)","v":116.62710492103859},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":33.222453577972104},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":93.587796863618436},{"$f":"IF(Q48<D26,D26,Q48)","v":33.222453577972104},{"$f":"U48*EXP(V48*D11)","v":116.62710492103859},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7154870444712749},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8915449539933855E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":95656.917114419382},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":25.932996738941814},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":11.399184799489335},null,{"$f":"IF(R49<D26,D26,R49)","v":25.932996738941814}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":6981.4419978428732}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!G245","v":250.38095052308526},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":1691.3534940910208},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":64.696788270682944},null,null,null,null,{"$f":"D12","v":433.50842841244776},{"$f":"D71","v":95},{"$f":"O53-0.5*(O53-P53)","v":264.25421420622388},{"$f":"O53-(O53-P53)/3","v":320.67228560829852},{"$f":"(O53+460)*0.8-460","v":254.80674272995827},{"$f":"(O53+460)*0.9-460","v":344.15758557120296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":207.83614280414926},null,{"$f":"(O53+460)*0.8-460","v":254.80674272995827}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":3098110.3294469109},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":38.074103513331025},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":124.6894673319603},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":38.074103513331025},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":90.508291548757924},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":32.437608909203718},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":124.6894673319603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":32.437608909203718},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":13.53590835742277},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":32.437608909203718}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":125.6894673319603},{"$f":"IF(D18=1,O59,P59)+D30","v":125.6894673319603},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":26.932996738941814},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":124.6894673319603},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":125.6894673319603},null,"P,ratio",null,null,{"$f":"I63/D74","v":128.40348947765818},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":26.932996738941814},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":306.99407167490074},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.79043303893248895},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.72021651946624454},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":50.858348807707884},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":60.067757423430834},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":433.50842841244776},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":221.10220179846783},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":411.6303990248507},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":970.61416965317267},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":356.48624248909141},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":395.88121351980874},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":356.23579750443656},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":356.48624248909141},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":356.6722930598462}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.8730588940479691},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":411.6303990248507},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":354.37284099824387},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":411.49407720539585},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":411.6303990248507},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-38555690.032736778}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":95},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.76152944702398462},null,null,null,null,null,{"$f":"D71","v":95},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.81636312995418636},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.81636312995418636},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.81742926210026878},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":444.57788228417576},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-31.197519297919477}]
[null,"P,sat","psia",{"$f":"Q71","v":0.81636312995418636},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":233.78502564222865},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":63.04521539273626},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2721.9282694257563}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":957.93134580941182},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1102.572972853015},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1102.572972853015},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1102.6134525292618},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":42.726534902420553},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3493706921.4293594}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.97107537995418636},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.86085833109739729},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,316.57444150706579,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":299.89079462521016},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":316.43342614054177},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":316.57444150706579},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-172890721.79621601}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.9771462485069458},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.75542916554869866},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,1191.7163714516405,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1193.0587859178868},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1191.565213402215},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1191.7163714516405},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":224683757.70327187}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":231.91227539376766},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,212.46906607958806,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":210.50791049857028},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":212.46906607958806},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":195.05263199280466},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-630637571.67334461}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1102.572972853015},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":959.80409605787281},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,1161.925191626384,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1162.1400322217889},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1161.925191626384},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1130.1598993471812},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":819649209.9946394}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.86265987053203097},null,null,null,null,null,{"$f":"D71","v":95},null,null,63.04521539273626,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2687784112.5152678}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.75632993526601555},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":3.5644373366794753},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":972971.55510119372},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":5.6263114819721523},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":3.5644373366794753},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-99.507677292864855}]
[null,"T,1st","F",{"$f":"Q85","v":344.90650594293851},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":232.18880635692821},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":15.172339470636871},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":40503.660902242715},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":15.172339470636871},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":13.819102772908991},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-293.30532536574742}]
[null,"h,f","btu/lb",{"$f":"R74","v":316.57444150706579},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":959.52756509471226}]
[null,"h,g","btu/lb",{"$f":"R75","v":1191.7163714516405},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":101.79417176538425}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.10861776160560047},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":6.9251295740687642},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":3.5644373366794753},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":108.61776160560046},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":25.932996738941814},null,"a","b",null,null,{"$f":"D64","v":125.6894673319603},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":344.90650594293851},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-26402733030667.465},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-24926304.640259769},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":344.90650594293851},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":346.48098389663431},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":381.79900133278409}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":26.705441487112243},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":24.273554837707191},"P<150",null,{"$f":"O85","v":125.6894673319603},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":3.564275308618829},null,{"$f":" 333.81229512*O86^-0.94402159016","v":3.4811188942973037},{"$f":" 332.15976378*O86^-0.93664745606","v":3.5895835159538629},{"$f":" 340.01247145*O86^-0.94294510344","v":3.564275308618829},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":3.3236981590934116},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.2541028822442692}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":206.20606853035318},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":40.057467070832089},"150<P<1500",null,{"$f":"D65","v":26.932996738941814},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":243.94114836442861},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-1955259456.7321198},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":186.73930470002},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":243.94114836442861},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":279.92126704519296},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":351.742078153975}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":243.94114836442861},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.85873022754508266},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":702.38133440133777},"P>1500",null,{"$f":"D65","v":26.932996738941814},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":15.234033731051071},null,{"$f":" 333.81229512*O88^-0.94402159016","v":14.903309210064585},{"$f":" 332.15976378*O88^-0.93664745606","v":15.194083802555314},{"$f":" 340.01247145*O88^-0.94294510344","v":15.234033731051071},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.9330223130914908},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.39976835209608}]
[null,"h,f","btu/lb",{"$f":"R76","v":212.46906607958806},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.75436511377254134},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":55.385041326914198},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":24.273554837707191},null,null,{"$f":"D156","v":2.4015946876111731},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":132.74242975730877},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":133.53279414626567},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":132.74242975730877},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.54809994592347},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.51998687516988},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.70579946207965}]
[null,"h,g","btu/lb",{"$f":"R77","v":1161.925191626384},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":155.55466434748834},null,null,null,null,null,{"$f":"D205","v":5.941669959521839},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":169.62505777042423},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-53169.618217122341},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":169.62505777042423},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":185.2810951140446},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.75369481692644},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.88030536784703}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.10964737877437251},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1006.3705272788957},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":15.172339470636871},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.90745562599583074}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":97.737725925978751},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.77872781299791538},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":160.57840077354018},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1001.3467908528439},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":199.53189769136299},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.90262291576755804}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":980.2319508331492},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.77631145788377909}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":160.08013368528094}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":183008.00985977167},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1001.8450579411031}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18300800985977167},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.90310223638664033},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":194549.757413507},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.77655111819332023},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":160.12955309549417},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":33.989826046259566}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.2257587432055768},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1001.7956385308898}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.23847106613813018},null,"m,turb",null,"lb/h",{"$f":"D93","v":97.737725925978751}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.17782787401920369},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":4.5856133527972078}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.17782787401920369}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":980.2319508331492}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.88231096174020096}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":307.54857705879078}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":11.510742926865973}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":8646.6558850447564},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":144.11093141741262},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":11.280528068328653}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":12692.847420995189},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.40511413477432606},{"$f":"(I116)*D$14/D$67","v":1567.9429098167388},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.38463174003015727},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0102499465312225E-2},{"$f":"(I117+I120)*D$14/D$67","v":39.100443673454279},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.17782787401920369},{"$f":"(I118)*D$14/D$67","v":688.26024644022141},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.51284232004020969},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.5842609517351645E-2},{"$f":"(I119)*D$14/D$67","v":138.72427703212068},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":199.53189769136299},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.209115246558014},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":10.65164095055246},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":50.858348807707884},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":60.067757423430834}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":329.92305055711421},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":10.65164095055246},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":9.9976681987004306E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":199.53189769136299},null,null,null,"P,t-in",{"$f":"I63","v":124.6894673319603},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.8235898402162203},null,null,null,"P,tex",{"$f":"D74","v":0.97107537995418636},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3330224264933908E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":128.40348947765818},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":24.273554837707191},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":306.99407167490074},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":40.057467070832089},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":12.232996738941814},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":102.33135722496691},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":8.9792213448862341},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":702.38133440133777},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":28.229992474481108},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.198641137166522},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":55.385041326914198},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":24.273554837707191}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":168.38597647899729},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.0449741126362939}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.3233279425223783},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":5.1677307870197966},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":25.932996738941814},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":5.1677307870197966},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":14.322035020376312}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":51.805330883810058},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":102.85006013458019},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.2230509677937513}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":224.51463530532973},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":102.85006013458019}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.22451463530532972},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2269.3936428311881}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-18.159147773750504},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.4177782411686026},{"$f":"ROUND(I135,0)","v":5}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":93272.078720361838},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":28491.099408075639}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":5.0182561375061958}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.90310223638664033}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":314.79544807877221},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":66.961097814631842}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.81636312995418636}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.97071312995418635}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.4740519248199706}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":125.6894673319603}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.4015946876111731},{"$f":"Q89","v":132.74242975730877}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.4740519248199706}]
[null,"T","R",{"$f":"D71+460","v":555}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.3273953350341179}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.3273953350341179}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.24041085194633988}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.134177107699575}]
[null,"P,suction","psia",{"$f":"D150","v":0.97071312995418635}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.6074209632603674E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":7.7231064031039421E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":137.72232260355281}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.95422391638951831}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.2743008197193719}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.9653859097630848}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.4308815576569867}]
[null,"rho","lb/cft",{"$f":"D166","v":3.6074209632603674E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":57117.521465080688}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.3273953350341179}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D180+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5852315576569866}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":1.9418215981238014}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.3408198517548617E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.42134757331587508}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":8.8714336714813271}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9222.1015499725909}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8038162083106886}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":409.87117999878183}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4309893866801616E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8127887856473967E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.298405312388827}]
[null,null,"ft",{"$f":"D200*144/62","v":30.886618790064372}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.8451756897803698E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.3759475118692218E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.941669959521839},{"$f":"Q90","v":169.62505777042423}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.4740519248199706}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg",null,{"$f":"D183","v":1.5852315576569866}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.42134757331587508}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4213475733158751}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.3408198517548617E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.161938570108411}]
[null,"P,suction","psia",{"$f":"D156","v":2.4015946876111731}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.4178003040961586E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.9107366262188747E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":50.452849624394844}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.77417185828740209}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.3030580409575458}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.8582039304531359}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5400752719106658}]
[null,"rho","lb/cft",{"$f":"D215","v":1.4178003040961586E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":35955.052180646308}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4213475733158751}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D229+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.1253068295676529}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.2782193873151533}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":7.2400377639532994E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.13032067975115938}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":2.1492308240178515}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2234.1850987557841}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.43700009934437101}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":99.297115500257078}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":5.8894171068528539E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.3917383365801735E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.7583300404781603}]
[null,null,"ft",{"$f":"D248*144/62","v":22.664508481110566}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.2802195447014715E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.4460597144838872E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.4740519248199702}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.1253068295676529}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.13032067975115938}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1303206797511596}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":7.2400377639532986E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.427697680381264}]
[null,"P","psia",{"$f":"D205","v":5.941669959521839}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":4.0330171976765777E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":4.7272616279208243E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":18.482770164639479}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.62259944748366303}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.1236685103625197}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.7583300404781603}]
[null,"rho","lb/cft",{"$f":"D263","v":4.0330171976765777E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":31271.860842930015}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1303206797511596}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.806572283405075E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.5842609517351645E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D277+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.883636870045812}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":17.006692684449078}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.6727445657972696E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.810940218435085E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":8.221127756680853E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":85.460905006968986}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6715904156241797E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.7982624447541773}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.2527896913978414E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.6799052728753703E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.285806882765334E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.5882619247810957E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.8235898402162203}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":11541.747553735344}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":512.96655794379308}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.2687616720341676E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.6215123095100886E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.5842609517351645E-2}]

{"sheet":"Flash Plant F2-P10%","index":57,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P10% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":223.06023800691543},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":10790657.798486374},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":433.50842841244776},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1561426.1087756599},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Y487","v":125.6894673319603}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Y489","v":26.932996738941814},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":2188032.8463161546},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J46","v":420391.27882945241},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P10%'!D84/60","v":24974.306171235534},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J47","v":378281.47979240055},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":124688.91381730718},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P10%'!D92/60","v":95656.917114419382},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":2188032.8463161546}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P10%'!J22","v":43659.854064528059},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1245792.3251871951}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P10%'!J44<1,1,'Flash Plant F1-P10%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P10%'!J23","v":26266.779520903641},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":999540.40286810906}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P10%'!J24","v":17393.074543624411},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":942215.54630728264}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P10%'!J25/1000000","v":752.98017659394395},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":57324.856560826374}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":832005.0635168138}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":374481.07934607309}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P10%'!J26/1000000","v":708.30930562111291},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":263011.30133589159}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J27","v":1984.8911961784595},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":101074.92390783492}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J33","v":51.592943391405868},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":93437.758927014132}]
["H2S Level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1432820.8426854303}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J35","v":77.40746496985011}]
["NCG Level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":384635.69559896691}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J34","v":7740.7464969850107},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P10%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P10%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":125.6894673319603}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P10%'!J31","v":138.72427703212068},null,"flow",null,"cfm",{"$f":"C14","v":24974.306171235534}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J51","v":6981.4419978428732},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":256.37788796694849}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J52","v":1691.3534940910208},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":97.412091071033203}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J53","v":64.696788270682944},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P10%'!J37","v":0.84160625785559151},null,"A",null,"sq ft",{"$f":"H37/H38","v":97.412091071033203}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P10%'!J38","v":117.75451901094502},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":11.136827487529047}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D161","v":24489.381637352322},null,"H",null,"ft",{"$f":"H40*3","v":33.41048246258714}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P10%'!D167","v":129.48157746448976},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":24345.922796067953}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D210","v":9371.5188730640093},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":105721.30825216006}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P10%'!D216","v":52.335836675663856}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D258","v":8245.136169619258},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P10%'!D264","v":21.153895821920621},null,"P",null,"psia",{"$f":"C12","v":26.932996738941814}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":95656.917114419382}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P10%'!J21","v":41225.826187565523},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":314.38553033009111}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":304.26628418293865}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":152.13314209146932}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":13.917684167118905}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":41.753052501356713}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":47516.308567216736}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Y517","v":2.5282394380990239},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":278914.38734680682}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Y522/1000","v":7733.7089148805617}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":10790657.798486374},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":14674252.030308766},{"$f":"'Input A1'!Y498","v":1},{"$f":"E63/C$48","v":355.94804003551525}]
["Flash Vessels",2002,{"$f":"I30","v":384635.69559896691},{"$f":"C53","v":1.4620386784276018},562352.26406959491,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":13.640776088053533}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1561426.1087756599},{"$f":"C53","v":1.4620386784276018},2282865.3645367185,{"$f":"'Input A1'!Y502","v":1},55.374641957455133]
["Condenser Cost",2002,{"$f":"I12","v":2188032.8463161546},{"$f":"C53","v":1.4620386784276018},3198988.6509842547,{"$f":"'Input A1'!Y504","v":1},77.596714167225812]
["Pump Costs",2002,{"$f":"I19","v":999540.40286810906},{"$f":"C53","v":1.4620386784276018},1461366.729644283,{"$f":"'Input A1'!Y506","v":1},35.447845799268869]
["NCG Removal System",2002,{"$f":"I23","v":832005.0635168138},{"$f":"C53","v":1.4620386784276018},1216423.5835091954,{"$f":"'Input A1'!Y508","v":1},29.506348228773433]
["H2S Removal System",2002,{"$f":"I28","v":1432820.8426854303},{"$f":"C53","v":1.4620386784276018},2094839.4912633293,{"$f":"'Input A1'!Y510","v":1},50.813766150675036]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":18189118.75824751},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4014471208374344},{"$f":"SUM(E63:E69)","v":25491088.114316143},null,{"$f":"SUM(G63:G69)","v":618.32813242696704}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.7359400606265349},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.767758424590006},null,{"$f":"E$71*E74","v":45062085.766048528},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.28659560686157187},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.45380666517321427},null,{"$f":"E$71*E75","v":11568025.688794369},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.44934445376496313},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.46877185844067643},null,{"$f":"E$71*E76","v":11949504.749023017},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.42042969517848838},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.37161150952711819},null,{"$f":"E$71*E77","v":9472781.7336498033},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.18482165639657605},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.19281241956627135},null,4914998.376698317,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.3411914122015993},null,{"$f":"E74+E77+E78","v":2.3321823536833959}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C49","v":9.8028542207813874E-2},null,2498854.2071373425]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C50","v":9.8028542207813874E-2},null,2498854.2071373425]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.5332675839039105},null,{"$f":"SUM(E79:E81)","v":2.5282394380990239},null,{"$f":"SUM(G77:G81)+G74","v":64447574.290671334}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.5282394380990239}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":64447574.290671349}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":7733708.9148805616}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":72181283.205551907}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.8316281706709066}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1750.8753584985309}]

{"sheet":"Flash Plant F1-P90%","index":58,"n_rows":309,"n_cols":22,"rows_kept":309,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P90% CASE",null,null,null,null,null,null,null,"FLASH STEAM P90% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":223.06023800691543}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":433.50842841244776}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":223.06023800691543},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":10.65164095055246},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!K52","v":28.229314600226338}]
[null,null,"F",{"$f":"D11*1.8+32","v":433.50842841244776},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.31672040624065823},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.37732552495153593}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":10.334920544311801}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!M233","v":3870373.2484925054},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3870373.2484925054}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Z393*1000,D14*J13/1000)","v":40000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":40000}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!M237","v":0.31672040624065823},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":1643.8597124386783}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1225.8261875655226}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Z456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":1225.8261875655226}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":41225.826187565523}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":43659.854064528059}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":26266.779520903641}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":17393.074543624411}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":116.70600000000002},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":752980176.59394395}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":25.932996738941814},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":708309305.62111294}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1984.8911961784595}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Z468","v":125.6894673319603},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":922.97203492050608}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Z489","v":26.932996738941814},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"(IF(A$21=2,D178,0)*J$14/D$67)","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"(IF(A$21=2,D227,0)*J$14/D$67)","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"(IF(A$21=1,0,D275)*J$14/D$67)","v":138.72427703212068}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Z459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":26409.839576258109}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":51.592943391405868}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":7740.7464969850107}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":77.40746496985011}]
[null,"DT,cw","F",{"$f":"'Input A1'!Z476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":42972.273373410142}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.84160625785559151}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":117.75451901094502}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":70831.299398424308}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":772262.91904559475}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":214.51747751266521}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":67529.125454327383},{"$f":"J41*J139","v":14364.325794673661}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":93272.078720361838}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.72400150592532453},{"$f":"K42/J43","v":0.15400456376381633}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Z461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":688.26024644022141},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":420391.27882945241},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Z479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":378281.47979240055},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":23405.369200546706},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":33.222453577972104},{"$f":"IF($A$17=1,T48,R48)","v":116.62710492103859},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":33.222453577972104},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":93.587796863618436},{"$f":"IF(Q48<D26,D26,Q48)","v":33.222453577972104},{"$f":"U48*EXP(V48*D11)","v":116.62710492103859},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7154870444712749},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8915449539933855E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":95656.917114419382},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":25.932996738941814},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":11.399184799489335},null,{"$f":"IF(R49<D26,D26,R49)","v":25.932996738941814}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":6981.4419978428732}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!M245","v":250.38095052308526},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":1691.3534940910208},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":64.696788270682944},null,null,null,null,{"$f":"D12","v":433.50842841244776},{"$f":"D71","v":95},{"$f":"O53-0.5*(O53-P53)","v":264.25421420622388},{"$f":"O53-(O53-P53)/3","v":320.67228560829852},{"$f":"(O53+460)*0.8-460","v":254.80674272995827},{"$f":"(O53+460)*0.9-460","v":344.15758557120296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":207.83614280414926},null,{"$f":"(O53+460)*0.8-460","v":254.80674272995827}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":3098110.3294469109},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":38.074103513331025},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":124.6894673319603},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":38.074103513331025},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":90.508291548757924},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":32.437608909203718},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":124.6894673319603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":32.437608909203718},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":13.53590835742277},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":32.437608909203718}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":125.6894673319603},{"$f":"IF(D18=1,O59,P59)+D30","v":125.6894673319603},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":26.932996738941814},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":124.6894673319603},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":125.6894673319603},null,"P,ratio",null,null,{"$f":"I63/D74","v":128.40348947765818},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":26.932996738941814},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":306.99407167490074},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.79043303893248895},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.72021651946624454},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":50.858348807707884},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":60.067757423430834},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":433.50842841244776},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":221.10220179846783},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":411.6303990248507},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":970.61416965317267},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":356.48624248909141},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":395.88121351980874},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":356.23579750443656},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":356.48624248909141},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":356.6722930598462}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.8730588940479691},null,null,null,null,null,{"$f":"D68","v":433.50842841244776},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":411.6303990248507},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":354.37284099824387},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":411.49407720539585},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":411.6303990248507},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-38555690.032736778}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":95},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.76152944702398462},null,null,null,null,null,{"$f":"D71","v":95},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.81636312995418636},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.81636312995418636},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.81742926210026878},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":444.57788228417576},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-31.197519297919477}]
[null,"P,sat","psia",{"$f":"Q71","v":0.81636312995418636},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":233.78502564222865},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":63.04521539273626},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2721.9282694257563}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":957.93134580941182},null,null,null,null,null,{"$f":"D71","v":95},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1102.572972853015},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1102.572972853015},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1102.6134525292618},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":42.726534902420553},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3493706921.4293594}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.97107537995418636},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.86085833109739729},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,316.57444150706579,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":299.89079462521016},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":316.43342614054177},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":316.57444150706579},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-172890721.79621601}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.9771462485069458},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.75542916554869866},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},null,null,1191.7163714516405,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1193.0587859178868},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1191.565213402215},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1191.7163714516405},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":224683757.70327187}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":231.91227539376766},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,212.46906607958806,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":210.50791049857028},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":212.46906607958806},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":195.05263199280466},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-630637571.67334461}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1102.572972853015},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":959.80409605787281},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},null,null,1161.925191626384,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1162.1400322217889},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1161.925191626384},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1130.1598993471812},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":819649209.9946394}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.86265987053203097},null,null,null,null,null,{"$f":"D71","v":95},null,null,63.04521539273626,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":63.04521539273626},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":63.059946641059611},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-266.86822645153416},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2687784112.5152678}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.75632993526601555},null,null,null,null,null,{"$f":"D80","v":344.90650594293851},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":3.5644373366794753},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":972971.55510119372},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":5.6263114819721523},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":3.5644373366794753},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-99.507677292864855}]
[null,"T,1st","F",{"$f":"Q85","v":344.90650594293851},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":232.18880635692821},null,null,null,null,null,{"$f":"D88","v":243.94114836442861},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":15.172339470636871},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":40503.660902242715},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":15.172339470636871},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":13.819102772908991},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-293.30532536574742}]
[null,"h,f","btu/lb",{"$f":"R74","v":316.57444150706579},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":959.52756509471226}]
[null,"h,g","btu/lb",{"$f":"R75","v":1191.7163714516405},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":101.79417176538425}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.10861776160560047},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":6.9251295740687642},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":3.5644373366794753},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":108.61776160560046},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":25.932996738941814},null,"a","b",null,null,{"$f":"D64","v":125.6894673319603},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":344.90650594293851},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-26402733030667.465},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-24926304.640259769},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":344.90650594293851},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":346.48098389663431},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":381.79900133278409}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":26.705441487112243},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":24.273554837707191},"P<150",null,{"$f":"O85","v":125.6894673319603},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":3.564275308618829},null,{"$f":" 333.81229512*O86^-0.94402159016","v":3.4811188942973037},{"$f":" 332.15976378*O86^-0.93664745606","v":3.5895835159538629},{"$f":" 340.01247145*O86^-0.94294510344","v":3.564275308618829},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":3.3236981590934116},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.2541028822442692}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":206.20606853035318},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":40.057467070832089},"150<P<1500",null,{"$f":"D65","v":26.932996738941814},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":243.94114836442861},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-1955259456.7321198},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":186.73930470002},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":243.94114836442861},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":279.92126704519296},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":351.742078153975}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":243.94114836442861},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.85873022754508266},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":702.38133440133777},"P>1500",null,{"$f":"D65","v":26.932996738941814},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":15.234033731051071},null,{"$f":" 333.81229512*O88^-0.94402159016","v":14.903309210064585},{"$f":" 332.15976378*O88^-0.93664745606","v":15.194083802555314},{"$f":" 340.01247145*O88^-0.94294510344","v":15.234033731051071},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.9330223130914908},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.39976835209608}]
[null,"h,f","btu/lb",{"$f":"R76","v":212.46906607958806},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.75436511377254134},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":55.385041326914198},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":24.273554837707191},null,null,{"$f":"D156","v":2.4015946876111731},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":132.74242975730877},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":133.53279414626567},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":132.74242975730877},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.54809994592347},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.51998687516988},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.70579946207965}]
[null,"h,g","btu/lb",{"$f":"R77","v":1161.925191626384},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":155.55466434748834},null,null,null,null,null,{"$f":"D205","v":5.941669959521839},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":169.62505777042423},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-53169.618217122341},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":169.62505777042423},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":185.2810951140446},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.75369481692644},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.88030536784703}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.10964737877437251},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1006.3705272788957},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":15.172339470636871},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.90745562599583074}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":97.737725925978751},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.77872781299791538},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":160.57840077354018},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1001.3467908528439},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":199.53189769136299},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.90262291576755804}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":980.2319508331492},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.77631145788377909}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":63.04521539273626},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":160.08013368528094}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":183008.00985977167},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1001.8450579411031}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18300800985977167},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.90310223638664033},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":194549.757413507},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.77655111819332023},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":160.12955309549417},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":33.989826046259566}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.2257587432055768},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1001.7956385308898}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.23847106613813018},null,"m,turb",null,"lb/h",{"$f":"D93","v":97.737725925978751}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.17782787401920369},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":4.5856133527972078}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.17782787401920369}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":980.2319508331492}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.88231096174020096}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":307.54857705879078}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":11.510742926865973}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":8646.6558850447564},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":144.11093141741262},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":11.280528068328653}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":12692.847420995189},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.40511413477432606},{"$f":"(I116)*D$14/D$67","v":1567.9429098167388},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.38463174003015727},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0102499465312225E-2},{"$f":"(I117+I120)*D$14/D$67","v":39.100443673454279},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.17782787401920369},{"$f":"(I118)*D$14/D$67","v":688.26024644022141},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":50.858348807707884},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":60.067757423430834},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.51284232004020969},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.5842609517351645E-2},{"$f":"(I119)*D$14/D$67","v":138.72427703212068},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":50.75146238090575},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":60.928974496135311},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":199.53189769136299},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":103.43219279915503},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":573.91036818408872},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.209115246558014},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":10.65164095055246},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":50.858348807707884},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":60.067757423430834}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":329.92305055711421},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":10.65164095055246},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":9.9976681987004306E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":199.53189769136299},null,null,null,"P,t-in",{"$f":"I63","v":124.6894673319603},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.8235898402162203},null,null,null,"P,tex",{"$f":"D74","v":0.97107537995418636},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3330224264933908E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":128.40348947765818},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":55.385041326914198},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":24.273554837707191},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":306.99407167490074},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.965217042943664},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":40.057467070832089},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":12.232996738941814},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":102.33135722496691},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":8.9792213448862341},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":119.21515743462641},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":702.38133440133777},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":28.229992474481108},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.198641137166522},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":55.385041326914198},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":24.273554837707191}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":168.38597647899729},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.0449741126362939}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.3233279425223783},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":5.1677307870197966},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":25.932996738941814},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":5.1677307870197966},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":14.322035020376312}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":51.805330883810058},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":102.85006013458019},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.2230509677937513}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":224.51463530532973},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":102.85006013458019}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.22451463530532972},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2269.3936428311881}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-18.159147773750504},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.4177782411686026},{"$f":"ROUND(I135,0)","v":5}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":93272.078720361838},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":28491.099408075639}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":5.0182561375061958}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.90310223638664033}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":314.79544807877221},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":66.961097814631842}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.81636312995418636}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.97071312995418635}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.4740519248199706}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":125.6894673319603}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.4015946876111731},{"$f":"Q89","v":132.74242975730877}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.4740519248199706}]
[null,"T","R",{"$f":"D71+460","v":555}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.3273953350341179}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.3273953350341179}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.24041085194633988}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.134177107699575}]
[null,"P,suction","psia",{"$f":"D150","v":0.97071312995418635}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.6074209632603674E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":7.7231064031039421E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":137.72232260355281}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.95422391638951831}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.2743008197193719}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.9653859097630848}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.4308815576569867}]
[null,"rho","lb/cft",{"$f":"D166","v":3.6074209632603674E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":57117.521465080688}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.3273953350341179}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D180+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5852315576569866}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":1.9418215981238014}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.3408198517548617E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.42134757331587508}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":8.8714336714813271}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9222.1015499725909}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8038162083106886}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":409.87117999878183}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4309893866801616E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8127887856473967E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.298405312388827}]
[null,null,"ft",{"$f":"D200*144/62","v":30.886618790064372}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.8451756897803698E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.3759475118692218E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.941669959521839},{"$f":"Q90","v":169.62505777042423}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.4740519248199706}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg",null,{"$f":"D183","v":1.5852315576569866}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.42134757331587508}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4213475733158751}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.3408198517548617E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.161938570108411}]
[null,"P,suction","psia",{"$f":"D156","v":2.4015946876111731}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.4178003040961586E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.9107366262188747E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":50.452849624394844}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.77417185828740209}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.3030580409575458}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.8582039304531359}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5400752719106658}]
[null,"rho","lb/cft",{"$f":"D215","v":1.4178003040961586E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":35955.052180646308}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4213475733158751}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D229+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.1253068295676529}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.2782193873151533}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":7.2400377639532994E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.13032067975115938}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":2.1492308240178515}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2234.1850987557841}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.43700009934437101}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":99.297115500257078}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":5.8894171068528539E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.3917383365801735E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.7583300404781603}]
[null,null,"ft",{"$f":"D248*144/62","v":22.664508481110566}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.2802195447014715E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.4460597144838872E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.4740519248199702}]
[null,"T","R",{"$f":"D$71+460","v":555}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.1253068295676529}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.13032067975115938}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1303206797511596}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":7.2400377639532986E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.427697680381264}]
[null,"P","psia",{"$f":"D205","v":5.941669959521839}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":4.0330171976765777E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":4.7272616279208243E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":18.482770164639479}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.62259944748366303}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.1236685103625197}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.7583300404781603}]
[null,"rho","lb/cft",{"$f":"D263","v":4.0330171976765777E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":31271.860842930015}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1303206797511596}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.806572283405075E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.5842609517351645E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":95}]
[null,null,"R",{"$f":"D277+460","v":555}]
[null,"P,sat","psia",{"$f":"D$72","v":0.81636312995418636}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.883636870045812}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":17.006692684449078}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.6727445657972696E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.810940218435085E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":8.221127756680853E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1039.5277574602787}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":85.460905006968986}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6715904156241797E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.7982624447541773}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.2527896913978414E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.6799052728753703E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.285806882765334E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.5882619247810957E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.8235898402162203}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":11541.747553735344}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":512.96655794379308}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.2687616720341676E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.6215123095100886E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.5842609517351645E-2}]
[]
[null,null,"kW",{"$f":"SUM(D305:D307)","v":5.8692377468644329E-2}]

{"sheet":"Flash Plant F2-P90%","index":59,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P90% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":223.06023800691543},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":10790657.798486374},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":433.50842841244776},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1561426.1087756599},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Z487","v":125.6894673319603}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Z489","v":26.932996738941814},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":2188032.8463161546},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J46","v":420391.27882945241},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P90%'!D84/60","v":24974.306171235534},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J47","v":378281.47979240055},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":124688.91381730718},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P90%'!D92/60","v":95656.917114419382},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":2188032.8463161546}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P90%'!J22","v":43659.854064528059},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1245792.3251871951}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P90%'!J44<1,1,'Flash Plant F1-P90%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P90%'!J23","v":26266.779520903641},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":999540.40286810906}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P90%'!J24","v":17393.074543624411},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":942215.54630728264}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P90%'!J25/1000000","v":752.98017659394395},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":57324.856560826374}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":832005.0635168138}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":374481.07934607309}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P90%'!J26/1000000","v":708.30930562111291},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":263011.30133589159}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J27","v":1984.8911961784595},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":101074.92390783492}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J33","v":51.592943391405868},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":93437.758927014132}]
["H2S Level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1432820.8426854303}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J35","v":77.40746496985011}]
["NCG Level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":384635.69559896691}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J34","v":7740.7464969850107},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P90%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P90%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":125.6894673319603}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P90%'!J31","v":138.72427703212068},null,"flow",null,"cfm",{"$f":"C14","v":24974.306171235534}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J51","v":6981.4419978428732},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":256.37788796694849}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J52","v":1691.3534940910208},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":97.412091071033203}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J53","v":64.696788270682944},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P90%'!J37","v":0.84160625785559151},null,"A",null,"sq ft",{"$f":"H37/H38","v":97.412091071033203}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P90%'!J38","v":117.75451901094502},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":11.136827487529047}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D161","v":24489.381637352322},null,"H",null,"ft",{"$f":"H40*3","v":33.41048246258714}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P90%'!D167","v":129.48157746448976},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":24345.922796067953}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D210","v":9371.5188730640093},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":105721.30825216006}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P90%'!D216","v":52.335836675663856}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D258","v":8245.136169619258},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P90%'!D264","v":21.153895821920621},null,"P",null,"psia",{"$f":"C12","v":26.932996738941814}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":95656.917114419382}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P90%'!J21","v":41225.826187565523},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":314.38553033009111}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":304.26628418293865}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":152.13314209146932}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":13.917684167118905}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":41.753052501356713}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":47516.308567216736}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Z517","v":2.5282394380990239},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":278914.38734680682}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Z522/1000","v":7733.7089148805617}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":10790657.798486374},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":14674252.030308766},{"$f":"'Input A1'!Z498","v":1},{"$f":"E63/C$48","v":355.94804003551525}]
["Flash Vessels",2002,{"$f":"I30","v":384635.69559896691},{"$f":"C53","v":1.4620386784276018},562352.26406959491,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":13.640776088053533}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1561426.1087756599},{"$f":"C53","v":1.4620386784276018},2282865.3645367185,{"$f":"'Input A1'!Z502","v":1},55.374641957455133]
["Condenser Cost",2002,{"$f":"I12","v":2188032.8463161546},{"$f":"C53","v":1.4620386784276018},3198988.6509842547,{"$f":"'Input A1'!Z504","v":1},77.596714167225812]
["Pump Costs",2002,{"$f":"I19","v":999540.40286810906},{"$f":"C53","v":1.4620386784276018},1461366.729644283,{"$f":"'Input A1'!Z506","v":1},35.447845799268869]
["NCG Removal System",2002,{"$f":"I23","v":832005.0635168138},{"$f":"C53","v":1.4620386784276018},1216423.5835091954,{"$f":"'Input A1'!Z508","v":1},29.506348228773433]
["H2S Removal System",2002,{"$f":"I28","v":1432820.8426854303},{"$f":"C53","v":1.4620386784276018},2094839.4912633293,{"$f":"'Input A1'!Z510","v":1},50.813766150675036]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":18189118.75824751},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4014471208374344},{"$f":"SUM(E63:E69)","v":25491088.114316143},null,{"$f":"SUM(G63:G69)","v":618.32813242696704}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.7359400606265349},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.767758424590006},null,{"$f":"E$71*E74","v":45062085.766048528},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.28659560686157187},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.45380666517321427},null,{"$f":"E$71*E75","v":11568025.688794369},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.44934445376496313},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.46877185844067643},null,{"$f":"E$71*E76","v":11949504.749023017},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.42042969517848838},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.37161150952711819},null,{"$f":"E$71*E77","v":9472781.7336498033},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.18482165639657605},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.19281241956627135},null,4914998.376698317,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.3411914122015993},null,{"$f":"E74+E77+E78","v":2.3321823536833959}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C49","v":9.8028542207813874E-2},null,2498854.2071373425]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.6038085851155558E-2},null,{"$f":"(E74+E78)*C50","v":9.8028542207813874E-2},null,2498854.2071373425]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.5332675839039105},null,{"$f":"SUM(E79:E81)","v":2.5282394380990239},null,{"$f":"SUM(G77:G81)+G74","v":64447574.290671334}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.5282394380990239}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":64447574.290671349}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":7733708.9148805616}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":72181283.205551907}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.8316281706709066}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1750.8753584985309}]

{"sheet":"LCOE Flash 10-90s","index":60,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":11.518829192894593},{"$f":"(F8-D8)/D8","v":-0.52674887754221733},{"$f":"'Summary A1'!J24","v":5.4512988449368409}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":40000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System: P10%",null,{"$f":"J32","v":10.943386363789156}]
[null,"b. Flash System:  90%",null,{"$f":"J48","v":12.770160627593384}]
[]
[null,"X1. P10% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"P10%",null,null,null,"P90%"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":827.73392877598235},{"$f":"C23*$D$60","v":89.395264307806087},0,{"$f":"100*D23/($D$66*8760)","v":1.2063100594490139},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.2063100594490139},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1342.9690965890886},{"$f":"C24*$D$60","v":145.04066243162157},0,{"$f":"100*D24/($D$66*8760)","v":1.9571955122586482},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":1.9571955122586482},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.109357151039291},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.109357151039291},{"$f":"1000*Q24/$D$138","v":827.73392877598235},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":18.109357151039291},{"$f":"E85/1000000*E86","v":15},{"$f":"SUM(S24:T24)","v":33.109357151039291},{"$f":"U24*1000/E$138","v":827.73392877598235}]
[null," - Field-Well",{"$f":"R26","v":1468.5364687011936},{"$f":"C25*$D$60","v":158.60193861972891},{"$f":"P$52","v":1023.6370181128842},{"$f":"100*D25/($D$66*8760)","v":2.1401929451914774},{"$f":"(E25*1000/P$58)*100","v":0.34532691461211407},2.4855198598035915,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":2.8437506601696927},{"$f":"D94/1000000","v":50.875013203393856},{"$f":"SUM(O25:P25)","v":53.718763863563545},{"$f":"1000*Q25/$D$138","v":1342.9690965890886},{"$f":"SUM(E91:E93)/1000000","v":2.8437506601696927},{"$f":"E94/1000000","v":50.875013203393856},{"$f":"SUM(S25:T25)","v":53.718763863563545},{"$f":"U25*1000/E$138","v":1342.9690965890886}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D105/1000000","v":3.0147898036195526},{"$f":"(D109+D111)/1000000","v":55.726668944428191},{"$f":"SUM(O26:P26)","v":58.741458748047741},{"$f":"1000*Q26/$D$138","v":1468.5364687011936},{"$f":"(E105)/1000000","v":3.0147898036195526},{"$f":"(E109+E111)/1000000","v":55.726668944428191},{"$f":"SUM(S26:T26)","v":58.741458748047741},{"$f":"U26*1000/E$138","v":1468.5364687011936}]
[null," - Field-Other",{"$f":"R27","v":89.228178199071181},{"$f":"C27*$D$60","v":9.6366432454996875},{"$f":"P53","v":284.88317569418393},0.1300379810539089,{"$f":"(E27*1000/P$58)*100","v":9.610616492625168E-2},0.22614414598016058,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":3.5691271279628474},null,{"$f":"SUM(O27:P27)","v":3.5691271279628474},{"$f":"1000*Q27/$D$138","v":89.228178199071181},{"$f":"SUM(S28:S31)","v":3.5691271279628474},null,{"$f":"SUM(S27:T27)","v":3.5691271279628474},{"$f":"U27*1000/E$138","v":89.228178199071181}]
[null," - Plant",{"$f":"R$32","v":1533.8522681179779},{"$f":"C28*$D$60","v":165.65604495674162},{"$f":"P$54","v":2641.8782922448136},2.2353818738293714,{"$f":"(E28*1000/P$58)*100","v":0.89124529818539133},3.1266271720147625,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":2.6668873777558781},null,null,null,{"$f":"E106/1000000","v":2.6668873777558781}]
[null," - Permitting",{"$f":"R35","v":49.625},{"$f":"C29*$D$60","v":5.3594999999999997},null,7.2321714284057884E-2,{"$f":"(E29*1000/$Q$58)*100","v":0},7.2321714284057884E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":0},null,null,null,{"$f":"E101*E122/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":796.79174105749701},{"$f":"C30*$D$60","v":86.053508034209671},0,1.1612160129099713,{"$f":"(E30*1000/P$58)*100","v":0},1.1612160129099713,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.90223975020696945},null,null,null,{"$f":"E123/1000000","v":0.90223975020696945}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1179.5227897389698},null,{"$f":"(E31*1000/P$58)*100","v":0.39791543143500635},0.39791543143500635,null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":0},null,null,null,{"$f":"E117/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":6108.7366814408106},{"$f":"SUM(D23:D30)","v":659.74356159560762},{"$f":"SUM(E23:E31)","v":5129.9212757908517},{"$f":"SUM(F23:F31)","v":8.9026560989764487},{"$f":"SUM(G23:G31)","v":1.7305938091587636},{"$f":"SUM(H23:H31)","v":10.633249908135213},{"$f":"H32*I21","v":0.31013645565394377},{"$f":"H32+I32","v":10.943386363789156},null,null,null,"d. Plant",{"$f":"O33+O34","v":61.354090724719114},null,{"$f":"SUM(O32:P32)","v":61.354090724719114},{"$f":"1000*Q32/$D$138","v":1533.8522681179779},{"$f":"S33+S34","v":96.239304897962356},null,{"$f":"S32","v":96.239304897962356},{"$f":"U32*1000/E$138","v":2405.9826224490589}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":61.354090724719114},null,null,null,{"$f":"E139*E142/1000","v":96.239304897962356}]
[{"$f":"'Input A1'!A383","v":1},"X2. P90% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.9850000000000001},null,{"$f":"SUM(O35:P35)","v":1.9850000000000001},{"$f":"1000*Q35/$D$138","v":49.625},{"$f":"(E83+E92+E107+E141)/1000000","v":1.9850000000000001},null,{"$f":"S35","v":1.9850000000000001},{"$f":"U35*1000/E$138","v":49.625}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":31.871669642299878},796.79174105749701,null,null,{"$f":"SUM(U24:U35)*E61","v":37.10445176828636},{"$f":"U36*1000/E$138","v":927.61129420715895}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":121.60168214782203},{"$f":"SUM(Q24:Q36)","v":244.3494672576324},{"$f":"Q37*1000/D$138","v":6108.7366814408106},null,{"$f":"SUM(T24:T36)","v":121.60168214782203},{"$f":"SUM(U24:U36)","v":284.46746355686213},{"$f":"U37*1000/E$138","v":7111.6865889215533}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":827.73392877598235},{"$f":"C39*$E$60","v":89.395264307806087},0,{"$f":"100*D39/($E$66*8760)","v":1.2063100594490139},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":1.2063100594490139},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":61354090.724719115},null,null,null,{"$f":"E142*E139*1000","v":96239304.897962362}]
[null," - Confirmation",{"$f":"V25","v":1342.9690965890886},{"$f":"C40*$E$60","v":145.04066243162157},0,{"$f":"100*D40/($E$66*8760)","v":1.9571955122586482},0,{"$f":"F40+G40","v":1.9571955122586482},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":1468.5364687011936},{"$f":"C41*$E$60","v":158.60193861972891},{"$f":"Q52","v":1023.6370181128842},{"$f":"100*D41/($E$66*8760)","v":2.1401929451914774},0.34532691461211407,2.4855198598035915,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":22893755.941527236},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":22893755.941527236}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":19686993.064525794},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":19686993.064525794}]
[null," - Field-Other",{"$f":"V27","v":89.228178199071181},{"$f":"C43*$E$60","v":9.6366432454996875},{"$f":"Q53","v":284.88317569418393},0.1300379810539089,9.610616492625168E-2,0.22614414598016058,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*D110*(1+'Input A1'!T237)","v":29073842.261848874},null,null,null,{"$f":"E104*E110*(1+'Input A1'!T237)","v":29073842.261848874}]
[null," - Plant",{"$f":"V32","v":2405.9826224490589},{"$f":"C44*$E$60","v":259.84612322449834},{"$f":"Q54","v":3269.8121473631913},3.5063937086784716,1.1030806039935745,4.6094743126720461,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":947351.737717318},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":947351.737717318}]
[null," - Permitting",{"$f":"V35","v":49.625},{"$f":"C45*$E$60","v":5.3594999999999997},null,{"$f":"100*D45/($E$66*8760)","v":7.2321714284057884E-2},{"$f":"(E45*1000/$Q$58)*100","v":0},{"$f":"F45+G45","v":7.2321714284057884E-2},null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":2800231.7466436722},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":2800231.7466436722}]
[null," - Contingency",{"$f":"V36","v":927.61129420715895},{"$f":"C46*$E$60","v":100.18201977437316},null,{"$f":"100*D46/($E$66*8760)","v":1.3518677881373364},0,1.3518677881373364,null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":157269705.29852933},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":197387701.59775904}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":1480.4077619831928},null,{"$f":"(E47*1000/P$58)*100","v":0.49941984880142759},0.49941984880142759]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":7111.6865889215533},{"$f":"SUM(D39:D46)","v":768.06215160352781},{"$f":"SUM(E39:E47)","v":6058.7401031534519},{"$f":"SUM(F39:F46)","v":10.364319709052914},{"$f":"SUM(G39:G47)","v":2.0439335323333676},{"$f":"SUM(H39:H47)","v":12.408253241386284},{"$f":"H48*I37","v":0.3619073862071},{"$f":"H48+I48","v":12.770160627593384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H84/1000,(D130/100)*P58/1000)","v":1023.6370181128842},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q84/1000,(E130/100)*Q58/1000)","v":1023.6370181128842}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!H85+'O&M Cost F1 10-90s'!H86)/1000,0)","v":284.88317569418393},{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!Q85+'O&M Cost F1 10-90s'!Q86)/1000,0)","v":284.88317569418393}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H42/1000,(D129/100)*P58/1000)","v":2641.8782922448136},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q42/1000,(E129/100)*Q58/1000)","v":3269.8121473631913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!H92/1000,0)","v":1179.5227897389698},{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!Q92/1000,0)","v":1480.4077619831928}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":5129.9212757908517},{"$f":"SUM(Q52:Q55)","v":6058.7401031534519}]
[null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":296425495.6097694},{"$f":"E138*1000*365*24*E66","v":296425495.6097694}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the average royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":7.9308656947934389E-2},{"$f":"1/'Summary A1'!M193","v":7.9308656947934389E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":36919.164776950951},{"$f":"(E101)*E108/1000","v":36919.164776950951}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.89048754989716838},{"$f":"'Summary A1'!M189","v":0.89048754989716838},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84596317240230989},{"$f":"E59*E65","v":0.84596317240230989},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":9287.7781574046949},{"$f":"E100*E108/1000","v":9287.7781574046949}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":27689.373582713211},{"$f":"E104*E110/1000","v":27689.373582713211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":0},{"$f":"E101*E122/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":2666.8873777558779},{"$f":"E106/1000","v":2666.8873777558779}]
[null,null,null,"P10%","P90%",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D104*D116/1000","v":0},{"$f":"E104*E116/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":76563.203894824735},{"$f":"SUM(R64:R70)","v":76563.203894824735}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":225},{"$f":"'Summary A1'!M50","v":225},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":437},{"$f":"E73*1.8+32","v":437},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":2500},{"$f":"'Summary A1'!M52","v":2500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":3000000},{"$f":"'Summary A1'!M77","v":3000000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":985000},{"$f":"'Summary A1'!M78","v":985000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":109357.15103929046},{"$f":"'Summary A1'!M79","v":109357.15103929046}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":15000000},{"$f":"'Summary A1'!M76","v":15000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":19094357.151039291},{"$f":"SUM(E82:E85)*E86","v":19094357.151039291}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":0.6},{"$f":"'Summary A1'!M91","v":0.6}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":7},{"$f":"'Summary A1'!M93","v":7}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":7267859.029056265},{"$f":"'Summary A1'!M92","v":7267859.029056265}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":2843750.6601696927},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":2843750.6601696927}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!L101","v":0},{"$f":"'Summary A1'!M101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":50875013.203393854},{"$f":"'Summary A1'!M100","v":50875013.203393854}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":1.5335099022047021},{"$f":"'Summary A1'!M117","v":1.5335099022047021}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":6.0957425777277212},{"$f":"'Summary A1'!M112","v":6.0957425777277212}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":3.0957425777277212},{"$f":"'Summary A1'!M118","v":3.0957425777277212}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.75},{"$f":"'Summary A1'!M111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":4.5718069332957914},{"$f":"'Summary A1'!M114","v":4.5718069332957914}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":3014789.8036195524},{"$f":"'Summary A1'!M127","v":3014789.8036195524}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":2666887.377755878},{"$f":"'Summary A1'!M123","v":2666887.377755878}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":6056549.1908802213},{"$f":"'Summary A1'!M109","v":6056549.1908802213}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":28037295.361714978},{"$f":"'Summary A1'!M129","v":28037295.361714978}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":6056549.1908802213},{"$f":"'Summary A1'!M110","v":6056549.1908802213}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":27689373.582713213},{"$f":"'Summary A1'!M130","v":27689373.582713213}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":0},{"$f":"'Summary A1'!M154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":0},{"$f":"'Summary A1'!M158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":0},{"$f":"'Summary A1'!M218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":902239.75020696945},{"$f":"'Summary A1'!M231","v":902239.75020696945}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"P10%","P90%"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A128=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"P10%","P90%"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for"]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L313/1000","v":40},{"$f":"'Summary A1'!M313/1000","v":40}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L312/1000","v":41.225826187565524},{"$f":"'Summary A1'!M312/1000","v":41.225826187565524}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L319","v":1488.2440547237511},{"$f":"'Summary A1'!M319","v":2334.4421154860911}]

{"sheet":"Binary Output","index":61,"n_rows":370,"n_cols":39,"rows_kept":370,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[6,1,7,1],[6,2,7,2],[4,2,4,5],[5,2,5,5]]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"BINARY OUTPUT PAGE"]
[{"$f":"'Input A1'!A398","v":0},"Number of Errors/Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource A1'!D39","v":1.9397619930845797},{"$f":"AE2","v":1.9397619930845797}]
[null,"Version  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf","Thermal","Penetration"]
[{"$f":"'Input A1'!A328","v":0},{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A267","v":0},null,"Reference","Improved","Reference","Improved","Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA$7=0,'Reservoir B1'!E63, 'Reservoir B2'!E65)","v":40},{"$f":"IF($AA$7=0,'Reservoir B1'!E554, 'Reservoir B2'!E439)","v":36.683216173097527},{"$f":"IF($AA$7=0,'Reservoir B1'!C63,'Reservoir B2'!C65)-AE$2","v":223.06023800691543},{"$f":"IF($AA$7=0,'Reservoir B1'!C554,'Reservoir B2'!C439)-AF$2","v":223.06023800691543},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD65)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD439)","v":" "}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D15,\"FLASH \")","v":"FLASH "},{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D16,\"FLASH \")","v":"FLASH "},{"$f":"IF('Input A1'!A$398=1,(E9-D9)/D9,\"FLASH \")","v":"FLASH "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB8+1/12","v":8.3333333333333329E-2},{"$f":"IF($AA$7=0,'Reservoir B1'!E64, 'Reservoir B2'!E66)","v":39.959524872132967},{"$f":"IF($AA$7=0,'Reservoir B1'!E555, 'Reservoir B2'!E440)","v":36.646132719707516},{"$f":"IF($AA$7=0,'Reservoir B1'!C64,'Reservoir B2'!C66)-AE$2","v":222.96648800691543},{"$f":"IF($AA$7=0,'Reservoir B1'!C555,'Reservoir B2'!C440)-AF$2","v":222.96648800691543},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD66)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD440)","v":" "},null,null,1]
[{"$f":"'Input A1'!A48","v":0},"Exploration ","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H23,'EERE COE'!D127*100)","v":1.5801651416402007},{"$f":"IF(A$10=1,'LCOE Binary'!H39,'EERE COE'!D271*100)","v":0.2258444725110467},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.85707539891898787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V12:V21)","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"AB9+1/12","v":0.16666666666666666},{"$f":"IF($AA$7=0,'Reservoir B1'!E65, 'Reservoir B2'!E67)","v":39.919017083158309},{"$f":"IF($AA$7=0,'Reservoir B1'!E556, 'Reservoir B2'!E441)","v":36.609019342096737},{"$f":"IF($AA$7=0,'Reservoir B1'!C65,'Reservoir B2'!C67)-AE$2","v":222.87277706941543},{"$f":"IF($AA$7=0,'Reservoir B1'!C556,'Reservoir B2'!C441)-AF$2","v":222.87277706941543},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD67)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD441)","v":" "},null,null,2]
[{"$f":"'Input A1'!T336","v":0.25},"Confirmation","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H24,'EERE COE'!D128*100)","v":2.77356755899656},{"$f":"IF(A$10=1,'LCOE Binary'!H40,'EERE COE'!D272*100)","v":0.49769382144356233},{"$f":"IF(D11=0,\"NA\",(E11-D11)/D11)","v":-0.82055824822827772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB10+1/12","v":0.25},{"$f":"IF($AA$7=0,'Reservoir B1'!E66, 'Reservoir B2'!E68)","v":39.87847677644659},{"$f":"IF($AA$7=0,'Reservoir B1'!E557, 'Reservoir B2'!E442)","v":36.571876171621788},{"$f":"IF($AA$7=0,'Reservoir B1'!C66,'Reservoir B2'!C68)-AE$2","v":222.77910517813939},{"$f":"IF($AA$7=0,'Reservoir B1'!C557,'Reservoir B2'!C442)-AF$2","v":222.77910517813939},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD68)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD442)","v":" "},null,null,3]
[{"$f":"'Input A1'!W336","v":0.25},"Well Field Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F25,'EERE COE'!D129*100)","v":2.3133526643357696},{"$f":"IF(A10=1,'LCOE Binary'!F41,'EERE COE'!D273*100)","v":1.4221901767854463},-0.38522552194012394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",{"$f":"D10/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.33333333333333331,{"$f":"IF($AA$7=0,'Reservoir B1'!E67, 'Reservoir B2'!E69)","v":39.837904095137077},{"$f":"IF($AA$7=0,'Reservoir B1'!E558, 'Reservoir B2'!E443)","v":36.534703339427374},{"$f":"IF($AA$7=0,'Reservoir B1'!C67,'Reservoir B2'!C69)-AE$2","v":222.68547231681805},{"$f":"IF($AA$7=0,'Reservoir B1'!C558,'Reservoir B2'!C443)-AF$2","v":222.68547231681805},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD69)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD443)","v":" "},null,null,4]
[null,"Stimulation","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D130*100)","v":0},{"$f":"IF(A10=1,0,'EERE COE'!D274*100)","v":0},{"$f":"IF(D13=0,\"NA\",(E13-D13)/D13)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",{"$f":"D11/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.41666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E68, 'Reservoir B2'!E70)","v":39.797299182136115},{"$f":"IF($AA$7=0,'Reservoir B1'!E559, 'Reservoir B2'!E444)","v":36.497500976444776},{"$f":"IF($AA$7=0,'Reservoir B1'!C68,'Reservoir B2'!C70)-AE$2","v":222.59187846918894},{"$f":"IF($AA$7=0,'Reservoir B1'!C559,'Reservoir B2'!C444)-AF$2","v":222.59187846918894},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD70)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD444)","v":" "},null,null,5]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"IF(A13=1,'LCOE Binary'!H26,'EERE COE'!D133*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H42,'EERE COE'!D277*100)","v":0},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Capital",{"$f":"(D12+D16)/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.49999999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E69, 'Reservoir B2'!E71)","v":39.756662180118568},{"$f":"IF($AA$7=0,'Reservoir B1'!E560, 'Reservoir B2'!E445)","v":36.460269213393218},{"$f":"IF($AA$7=0,'Reservoir B1'!C69,'Reservoir B2'!C71)-AE$2","v":222.49832361899632},{"$f":"IF($AA$7=0,'Reservoir B1'!C560,'Reservoir B2'!C445)-AF$2","v":222.49832361899632},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD71)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD445)","v":" "},null,null,6]
[{"$f":"'Input A1'!A328","v":0},"Well Field O&M","¢ / kW-hr",{"$f":"IF(A$10=1,'LCOE Binary'!G25,'EERE COE'!D138*100+A11*'EERE COE'!D136*100)","v":0.498257933711794},{"$f":"IF(A10=1,'LCOE Binary'!G41,'EERE COE'!D282*100+'Binary Output'!A12*'EERE COE'!D280*100)","v":0.26672000360165926},-0.46469491892539055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D14/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.58333333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E70, 'Reservoir B2'!E72)","v":39.715993231527811},{"$f":"IF($AA$7=0,'Reservoir B1'!E561, 'Reservoir B2'!E446)","v":36.423008180779789},{"$f":"IF($AA$7=0,'Reservoir B1'!C70,'Reservoir B2'!C72)-AE$2","v":222.40480774999131},{"$f":"IF($AA$7=0,'Reservoir B1'!C561,'Reservoir B2'!C446)-AF$2","v":222.40480774999131},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD72)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD446)","v":" "},null,null,7]
[null,"Field, Non-well Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F27,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!F43,0)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field O&M",{"$f":"(D15+D17)/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.66666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E71, 'Reservoir B2'!E73)","v":39.675292478575798},{"$f":"IF($AA$7=0,'Reservoir B1'!E562, 'Reservoir B2'!E447)","v":36.385718008899623},{"$f":"IF($AA$7=0,'Reservoir B1'!C71,'Reservoir B2'!C73)-AE$2","v":222.31133084593171},{"$f":"IF($AA$7=0,'Reservoir B1'!C562,'Reservoir B2'!C447)-AF$2","v":222.31133084593171},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD73)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD447)","v":" "},null,null,8]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G27,'EERE COE'!D140*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!G43,'EERE COE'!D284*100)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Capital",{"$f":"D18/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E72, 'Reservoir B2'!E74)","v":39.634560063243946},{"$f":"IF($AA$7=0,'Reservoir B1'!E563, 'Reservoir B2'!E448)","v":36.348398827836526},{"$f":"IF($AA$7=0,'Reservoir B1'!C72,'Reservoir B2'!C74)-AE$2","v":222.21789289058214},{"$f":"IF($AA$7=0,'Reservoir B1'!C563,'Reservoir B2'!C448)-AF$2","v":222.21789289058214},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD74)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD448)","v":" "},null,null,9]
[null,"Plant Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F28,'EERE COE'!D131*100)","v":2.580099734821228},{"$f":"IF(A10=1,'LCOE Binary'!F44,'EERE COE'!D275*100)","v":1.9033644074428226},-0.26229037515299597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M",{"$f":"D19/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.83333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E73, 'Reservoir B2'!E75)","v":39.593796127282594},{"$f":"IF($AA$7=0,'Reservoir B1'!E564, 'Reservoir B2'!E449)","v":36.311050767462724},{"$f":"IF($AA$7=0,'Reservoir B1'!C73,'Reservoir B2'!C75)-AE$2","v":222.12449386771394},{"$f":"IF($AA$7=0,'Reservoir B1'!C564,'Reservoir B2'!C449)-AF$2","v":222.12449386771394},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD75)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD449)","v":" "},null,null,10]
[null,"Plant O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G28,'EERE COE'!D137*100+(1-A11)*'EERE COE'!D136*100)","v":0.8951844549991419},{"$f":"IF(A10=1,'LCOE Binary'!G44,'EERE COE'!D281*100+(1-'Binary Output'!A12)*'EERE COE'!D280*100)","v":0.67433275297694961},-0.24671083237521588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty",{"$f":"D22/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.91666666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E74, 'Reservoir B2'!E76)","v":39.553000812211963},{"$f":"IF($AA$7=0,'Reservoir B1'!E565, 'Reservoir B2'!E450)","v":36.273673957439478},{"$f":"IF($AA$7=0,'Reservoir B1'!C74,'Reservoir B2'!C76)-AE$2","v":222.03113376110528},{"$f":"IF($AA$7=0,'Reservoir B1'!C565,'Reservoir B2'!C450)-AF$2","v":222.03113376110528},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD76)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD450)","v":" "},null,null,11,{"$f":"SUM(AC8:AC19)/12","v":39.776793908497645},{"$f":"SUM(AD8:AD19)/12","v":36.478713973183929}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H31,'EERE COE'!D141*100)","v":0.42788897767513229},{"$f":"IF(A10=1,'LCOE Binary'!H47,'EERE COE'!D285*100)","v":0.27614664916850906},{"$f":"IF(D20=0,\"NA\",(E20-D20)/D20)","v":-0.35463014104988494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting",{"$f":"D21/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,1,{"$f":"IF($AA$7=0,'Reservoir B1'!E75, 'Reservoir B2'!E77)","v":39.51217425932213},{"$f":"IF($AA$7=0,'Reservoir B1'!E566, 'Reservoir B2'!E451)","v":36.236268527217291},{"$f":"IF($AA$7=0,'Reservoir B1'!C75,'Reservoir B2'!C77)-AE$2","v":221.93781255454104},{"$f":"IF($AA$7=0,'Reservoir B1'!C566,'Reservoir B2'!C451)-AF$2","v":221.93781255454104},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD77)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD451)","v":" "},null,null,12]
[null,"Permitting","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H29,'EERE COE'!D132*100)","v":0.16900124362209867},{"$f":"IF(A10=1,'LCOE Binary'!H45,'EERE COE'!D276*100)","v":5.1858944289363967E-2},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":-0.69314459954315466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",{"$f":"D24/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,1.0833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E76, 'Reservoir B2'!E78)","v":39.471316609673202},{"$f":"IF($AA$7=0,'Reservoir B1'!E567, 'Reservoir B2'!E452)","v":36.198834606035895},{"$f":"IF($AA$7=0,'Reservoir B1'!C76,'Reservoir B2'!C78)-AE$2","v":221.84453023181288},{"$f":"IF($AA$7=0,'Reservoir B1'!C567,'Reservoir B2'!C452)-AF$2","v":221.84453023181288},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD78)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD452)","v":" "},null,null,13]
[null,"Royalty","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!I32,'EERE COE'!D142*100)","v":0.28131148309266862},{"$f":"IF(A10=1,'LCOE Binary'!I48,'EERE COE'!D286*100)","v":0.13314761671748021},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":-0.52668972039929418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E77, 'Reservoir B2'!E79)","v":39.430428004095667},{"$f":"IF($AA$7=0,'Reservoir B1'!E568, 'Reservoir B2'!E453)","v":36.161372322924699},{"$f":"IF($AA$7=0,'Reservoir B1'!C77,'Reservoir B2'!C79)-AE$2","v":221.75128677671918},{"$f":"IF($AA$7=0,'Reservoir B1'!C568,'Reservoir B2'!C453)-AF$2","v":221.75128677671918},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD79)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD453)","v":" "},null,null,14]
[null,"Makeup Water","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D139*100)","v":0},{"$f":"IF(A10=1,0,'EERE COE'!D283*100)","v":0},{"$f":"IF(D23=0,\"NA\",(E23-D23)/D23)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"IF($AA$7=0,'Reservoir B1'!E78, 'Reservoir B2'!E80)","v":39.389508583191152},{"$f":"IF($AA$7=0,'Reservoir B1'!E569, 'Reservoir B2'!E454)","v":36.123881806703388},{"$f":"IF($AA$7=0,'Reservoir B1'!C78,'Reservoir B2'!C80)-AE$2","v":221.65808217306511},{"$f":"IF($AA$7=0,'Reservoir B1'!C569,'Reservoir B2'!C454)-AF$2","v":221.65808217306511},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD80)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD454)","v":" "},null,null,15]
[null,"Contingency","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H30,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H46,0)","v":0},{"$f":"IF(D24=0,\"NA\",(E24-D24)/D24)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E79, 'Reservoir B2'!E81)","v":39.348558487331644},{"$f":"IF($AA$7=0,'Reservoir B1'!E570, 'Reservoir B2'!E455)","v":36.08636318598127},{"$f":"IF($AA$7=0,'Reservoir B1'!C79,'Reservoir B2'!C81)-AE$2","v":221.56491640466257},{"$f":"IF($AA$7=0,'Reservoir B1'!C570,'Reservoir B2'!C455)-AF$2","v":221.56491640466257},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD81)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD455)","v":" "},null,null,16]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E80, 'Reservoir B2'!E82)","v":39.307577856661112},{"$f":"IF($AA$7=0,'Reservoir B1'!E571, 'Reservoir B2'!E456)","v":36.04881658915874},{"$f":"IF($AA$7=0,'Reservoir B1'!C80,'Reservoir B2'!C82)-AE$2","v":221.4717894553302},{"$f":"IF($AA$7=0,'Reservoir B1'!C571,'Reservoir B2'!C456)-AF$2","v":221.4717894553302},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD82)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD456)","v":" "},null,null,17]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H295/1000","v":42.425919326029216},{"$f":"'Summary A1'!J295/1000","v":38.870775332037077},{"$f":"IF(D26=0,\"NA\",(E26-D26)/D26)","v":-8.3796510493314921E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E81, 'Reservoir B2'!E83)","v":39.266566831094401},{"$f":"IF($AA$7=0,'Reservoir B1'!E572, 'Reservoir B2'!E457)","v":36.011242144426284},{"$f":"IF($AA$7=0,'Reservoir B1'!C81,'Reservoir B2'!C83)-AE$2","v":221.37870130889337},{"$f":"IF($AA$7=0,'Reservoir B1'!C572,'Reservoir B2'!C457)-AF$2","v":221.37870130889337},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD83)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD457)","v":" "},null,null,18]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H296/1000","v":40},{"$f":"'Summary A1'!J296/1000","v":36.683216173097527},-8.2919595672561824E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"IF($AA$7=0,'Reservoir B1'!E82, 'Reservoir B2'!E84)","v":39.225525550318601},{"$f":"IF($AA$7=0,'Reservoir B1'!E573, 'Reservoir B2'!E458)","v":35.973639979765665},{"$f":"IF($AA$7=0,'Reservoir B1'!C82,'Reservoir B2'!C84)-AE$2","v":221.28565194918423},{"$f":"IF($AA$7=0,'Reservoir B1'!C573,'Reservoir B2'!C458)-AF$2","v":221.28565194918423},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD84)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD458)","v":" "},null,null,19]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Binary'!D139*'LCOE Binary'!D65","v":35.619501995886736},{"$f":"'LCOE Binary'!E139*'LCOE Binary'!E65","v":32.68147753653254},-8.248359170472043E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E83, 'Reservoir B2'!E85)","v":39.184454153792757},{"$f":"IF($AA$7=0,'Reservoir B1'!E574, 'Reservoir B2'!E459)","v":35.936010222949768},{"$f":"IF($AA$7=0,'Reservoir B1'!C83,'Reservoir B2'!C85)-AE$2","v":221.19264136004162},{"$f":"IF($AA$7=0,'Reservoir B1'!C574,'Reservoir B2'!C459)-AF$2","v":221.19264136004162},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD85)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD459)","v":" "},null,null,20]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Binary'!D66","v":0.84596317240230989},{"$f":"'LCOE Binary'!E66","v":0.84636536538132745},4.7542610853311293E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E84, 'Reservoir B2'!E86)","v":39.143352780748216},{"$f":"IF($AA$7=0,'Reservoir B1'!E575, 'Reservoir B2'!E460)","v":35.898353001542844},{"$f":"IF($AA$7=0,'Reservoir B1'!C84,'Reservoir B2'!C86)-AE$2","v":221.09966952531116},{"$f":"IF($AA$7=0,'Reservoir B1'!C575,'Reservoir B2'!C460)-AF$2","v":221.09966952531116},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD86)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD460)","v":" "},null,null,21]
[null,"Power Plant Capital Cost","$",{"$f":"D31+D32","v":70941823.472196668},{"$f":"E31+E32","v":0},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB29+1/12","v":1.8333333333333326},{"$f":"IF($AA$7=0,'Reservoir B1'!E85, 'Reservoir B2'!E87)","v":39.102221570189009},{"$f":"IF($AA$7=0,'Reservoir B1'!E576, 'Reservoir B2'!E461)","v":35.860668442900881},{"$f":"IF($AA$7=0,'Reservoir B1'!C85,'Reservoir B2'!C87)-AE$2","v":221.00673642884516},{"$f":"IF($AA$7=0,'Reservoir B1'!C576,'Reservoir B2'!C461)-AF$2","v":221.00673642884516},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD87)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD461)","v":" "},null,null,22]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H304","v":70941823.472196668},{"$f":"'Summary A1'!J304","v":0},-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E86, 'Reservoir B2'!E88)","v":39.061060660892124},{"$f":"IF($AA$7=0,'Reservoir B1'!E577, 'Reservoir B2'!E462)","v":35.822956674171799},{"$f":"IF($AA$7=0,'Reservoir B1'!C86,'Reservoir B2'!C88)-AE$2","v":220.91384205450271},{"$f":"IF($AA$7=0,'Reservoir B1'!C577,'Reservoir B2'!C462)-AF$2","v":220.91384205450271},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD89)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD463)","v":" "},null,null,23,{"$f":"SUM(AC20:AC31)/12","v":39.286895445609169},{"$f":"SUM(AD20:AD31)/12","v":36.029867291981546}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E87, 'Reservoir B2'!E89)","v":39.019870191407591},{"$f":"IF($AA$7=0,'Reservoir B1'!E578, 'Reservoir B2'!E463)","v":35.78521782229565},{"$f":"IF($AA$7=0,'Reservoir B1'!C87,'Reservoir B2'!C89)-AE$2","v":220.82098638614957},{"$f":"IF($AA$7=0,'Reservoir B1'!C578,'Reservoir B2'!C463)-AF$2","v":220.82098638614957},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD90)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD464)","v":" "},null,null,24]
[null,"Exploration ","$",{"$f":"SUM(D36:D38)*D39","v":{"$error":"#REF!"}},{"$f":"SUM(E36:E38)*E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E88, 'Reservoir B2'!E90)","v":38.978650300058845},{"$f":"IF($AA$7=0,'Reservoir B1'!E579, 'Reservoir B2'!E464)","v":35.74745201400485},{"$f":"IF($AA$7=0,'Reservoir B1'!C88,'Reservoir B2'!C90)-AE$2","v":220.72816940765824},{"$f":"IF($AA$7=0,'Reservoir B1'!C579,'Reservoir B2'!C464)-AF$2","v":220.72816940765824},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD91)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD465)","v":" "},null,null,25]
[null,"Power Potential Found","MW",{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!W82","v":300},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E89, 'Reservoir B2'!E91)","v":38.937401124943406},{"$f":"IF($AA$7=0,'Reservoir B1'!E580, 'Reservoir B2'!E465)","v":35.709659375824799},{"$f":"IF($AA$7=0,'Reservoir B1'!C89,'Reservoir B2'!C91)-AE$2","v":220.63539110290793},{"$f":"IF($AA$7=0,'Reservoir B1'!C580,'Reservoir B2'!C465)-AF$2","v":220.63539110290793},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD92)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD466)","v":" "},null,null,26]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E90, 'Reservoir B2'!E92)","v":38.896122803932435},{"$f":"IF($AA$7=0,'Reservoir B1'!E581, 'Reservoir B2'!E466)","v":35.671840034073583},{"$f":"IF($AA$7=0,'Reservoir B1'!C90,'Reservoir B2'!C92)-AE$2","v":220.54265145578461},{"$f":"IF($AA$7=0,'Reservoir B1'!C581,'Reservoir B2'!C466)-AF$2","v":220.54265145578461},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD93)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD467)","v":" "},null,null,27]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000},-0.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E91, 'Reservoir B2'!E93)","v":38.854815474671312},{"$f":"IF($AA$7=0,'Reservoir B1'!E582, 'Reservoir B2'!E467)","v":35.633994114862347},{"$f":"IF($AA$7=0,'Reservoir B1'!C91,'Reservoir B2'!C93)-AE$2","v":220.44995045018092},{"$f":"IF($AA$7=0,'Reservoir B1'!C582,'Reservoir B2'!C467)-AF$2","v":220.44995045018092},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD94)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD468)","v":" "},null,null,28]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77+'Summary A1'!H79","v":3109357.1510392902},{"$f":"'Summary A1'!J77+'Summary A1'!J79","v":1815452.9151389021},-0.41613239426931248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E92, 'Reservoir B2'!E94)","v":38.813479274580246},{"$f":"IF($AA$7=0,'Reservoir B1'!E583, 'Reservoir B2'!E468)","v":35.596121744095946},{"$f":"IF($AA$7=0,'Reservoir B1'!C92,'Reservoir B2'!C94)-AE$2","v":220.35728806999623},{"$f":"IF($AA$7=0,'Reservoir B1'!C583,'Reservoir B2'!C468)-AF$2","v":220.35728806999623},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD95)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD469)","v":" "},null,null,29]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"IF($AA$7=0,'Reservoir B1'!E93, 'Reservoir B2'!E95)","v":38.772114340853783},{"$f":"IF($AA$7=0,'Reservoir B1'!E584, 'Reservoir B2'!E469)","v":35.558223047472559},{"$f":"IF($AA$7=0,'Reservoir B1'!C93,'Reservoir B2'!C95)-AE$2","v":220.26466429913663},{"$f":"IF($AA$7=0,'Reservoir B1'!C584,'Reservoir B2'!C469)-AF$2","v":220.26466429913663},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD96)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD470)","v":" "},null,null,30]
[null,"Ratio for Proportioned Exploration Costs",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E94, 'Reservoir B2'!E96)","v":38.73072081046223},{"$f":"IF($AA$7=0,'Reservoir B1'!E585, 'Reservoir B2'!E470)","v":35.520298150484813},{"$f":"IF($AA$7=0,'Reservoir B1'!C94,'Reservoir B2'!C96)-AE$2","v":220.17207912151488},{"$f":"IF($AA$7=0,'Reservoir B1'!C585,'Reservoir B2'!C470)-AF$2","v":220.17207912151488},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD97)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD471)","v":" "},null,null,31]
[null,"Confirmation","$",{"$f":"SUM(D43:D45)","v":53718763.863563545},{"$f":"SUM(E43:E45)","v":17013754.35711997},{"$f":"IF(D40=0,\"NA\",(E40-D40)/D40)","v":-0.68328097794037124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E95, 'Reservoir B2'!E97)","v":38.689298820150142},{"$f":"IF($AA$7=0,'Reservoir B1'!E586, 'Reservoir B2'!E471)","v":35.482347178418557},{"$f":"IF($AA$7=0,'Reservoir B1'!C95,'Reservoir B2'!C97)-AE$2","v":220.07953252105048},{"$f":"IF($AA$7=0,'Reservoir B1'!C586,'Reservoir B2'!C471)-AF$2","v":220.07953252105048},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD98)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD472)","v":" "},null,null,32]
[null,"# Confirmation wells",null,{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665},{"$f":"IF(D41=0,\"NA\",(E41-D41)/D41)","v":-0.47619047619047622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E96, 'Reservoir B2'!E98)","v":38.647848506438855},{"$f":"IF($AA$7=0,'Reservoir B1'!E587, 'Reservoir B2'!E472)","v":35.444370256355135},{"$f":"IF($AA$7=0,'Reservoir B1'!C96,'Reservoir B2'!C98)-AE$2","v":219.98702448166961},{"$f":"IF($AA$7=0,'Reservoir B1'!C587,'Reservoir B2'!C472)-AF$2","v":219.98702448166961},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD99)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD473)","v":" "},null,null,33]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75},{"$f":"IF(D42=0,\"NA\",(E42-D42)/D42)","v":0.25000000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E97, 'Reservoir B2'!E99)","v":38.606370005624846},{"$f":"IF($AA$7=0,'Reservoir B1'!E588, 'Reservoir B2'!E473)","v":35.406367509169833},{"$f":"IF($AA$7=0,'Reservoir B1'!C97,'Reservoir B2'!C99)-AE$2","v":219.89455498730513},{"$f":"IF($AA$7=0,'Reservoir B1'!C588,'Reservoir B2'!C473)-AF$2","v":219.89455498730513},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD101)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD475)","v":" "},null,null,34]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":50875013.203393854},{"$f":"'Summary A1'!J100","v":15989289.863923782},{"$f":"IF(D43=0,\"NA\",(E43-D43)/D43)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E98, 'Reservoir B2'!E100)","v":38.56486345378088},{"$f":"IF($AA$7=0,'Reservoir B1'!E589, 'Reservoir B2'!E474)","v":35.368339061533},{"$f":"IF($AA$7=0,'Reservoir B1'!C98,'Reservoir B2'!C100)-AE$2","v":219.80212402189665},{"$f":"IF($AA$7=0,'Reservoir B1'!C589,'Reservoir B2'!C474)-AF$2","v":219.80212402189665},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD102)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD476)","v":" "},null,null,35,{"$f":"SUM(AC32:AC43)/12","v":38.792629592242044},{"$f":"SUM(AD32:AD43)/12","v":35.577019192382586}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0},{"$f":"IF(D44=0,\"NA\",(E44-D44)/D44)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E99, 'Reservoir B2'!E101)","v":38.5233289867558},{"$f":"IF($AA$7=0,'Reservoir B1'!E590, 'Reservoir B2'!E475)","v":35.330285037909825},{"$f":"IF($AA$7=0,'Reservoir B1'!C99,'Reservoir B2'!C101)-AE$2","v":219.70973156939041},{"$f":"IF($AA$7=0,'Reservoir B1'!C590,'Reservoir B2'!C475)-AF$2","v":219.70973156939041},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD103)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD477)","v":" "},null,null,36]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2843750.6601696927},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":1024464.4931961892},{"$f":"IF(D45=0,\"NA\",(E45-D45)/D45)","v":-0.63974883327673415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"IF($AA$7=0,'Reservoir B1'!E100, 'Reservoir B2'!E102)","v":38.481766740175971},{"$f":"IF($AA$7=0,'Reservoir B1'!E591, 'Reservoir B2'!E476)","v":35.292205562561641},{"$f":"IF($AA$7=0,'Reservoir B1'!C100,'Reservoir B2'!C102)-AE$2","v":219.61737761373939},{"$f":"IF($AA$7=0,'Reservoir B1'!C591,'Reservoir B2'!C476)-AF$2","v":219.61737761373939},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD104)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD478)","v":" "},null,null,37]
[null,"Well Field Development","$K",{"$f":"SUM(D52:D56)+D50","v":62310585.876010582},{"$f":"SUM(E52:E56)+E50","v":52021079.634917915},-0.16513255486904516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E101, 'Reservoir B2'!E103)","v":38.440176849443752},{"$f":"IF($AA$7=0,'Reservoir B1'!E592, 'Reservoir B2'!E477)","v":35.254100759544592},{"$f":"IF($AA$7=0,'Reservoir B1'!C101,'Reservoir B2'!C103)-AE$2","v":219.52506213890322},{"$f":"IF($AA$7=0,'Reservoir B1'!C592,'Reservoir B2'!C477)-AF$2","v":219.52506213890322},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD105)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD479)","v":" "},null,null,38]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"IF($AA$7=0,'Reservoir B1'!E102, 'Reservoir B2'!E104)","v":38.398559449739103},{"$f":"IF($AA$7=0,'Reservoir B1'!E593, 'Reservoir B2'!E478)","v":35.215970752710987},{"$f":"IF($AA$7=0,'Reservoir B1'!C102,'Reservoir B2'!C104)-AE$2","v":219.43278512884825},{"$f":"IF($AA$7=0,'Reservoir B1'!C593,'Reservoir B2'!C478)-AF$2","v":219.43278512884825},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD106)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD480)","v":" "},null,null,39]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},{"$f":"'Summary A1'!J112","v":7.3513276759637654},0.20597738211971578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E103, 'Reservoir B2'!E105)","v":38.3569146760195},{"$f":"IF($AA$7=0,'Reservoir B1'!E594, 'Reservoir B2'!E479)","v":35.177815665709382},{"$f":"IF($AA$7=0,'Reservoir B1'!C103,'Reservoir B2'!C105)-AE$2","v":219.34054656754745},{"$f":"IF($AA$7=0,'Reservoir B1'!C594,'Reservoir B2'!C479)-AF$2","v":219.34054656754745},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD107)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD481)","v":" "},null,null,40]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":4.6292524799324237},{"$f":"'Summary A1'!J115","v":6.9810511909042532},0.50802990788831637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"IF($AA$7=0,'Reservoir B1'!E104, 'Reservoir B2'!E106)","v":38.315242663019859},{"$f":"IF($AA$7=0,'Reservoir B1'!E595, 'Reservoir B2'!E480)","v":35.139635621984333},{"$f":"IF($AA$7=0,'Reservoir B1'!C104,'Reservoir B2'!C106)-AE$2","v":219.24834643898052},{"$f":"IF($AA$7=0,'Reservoir B1'!C595,'Reservoir B2'!C480)-AF$2","v":219.24834643898052},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD108)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD482)","v":" "},null,null,41]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":28037295.361714978},{"$f":"'Summary A1'!J129","v":25368647.965058733},-9.5182055267010249E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E105, 'Reservoir B2'!E107)","v":38.273543545253347},{"$f":"IF($AA$7=0,'Reservoir B1'!E596, 'Reservoir B2'!E481)","v":35.101430744777296},{"$f":"IF($AA$7=0,'Reservoir B1'!C105,'Reservoir B2'!C107)-AE$2","v":219.15618472713385},{"$f":"IF($AA$7=0,'Reservoir B1'!C596,'Reservoir B2'!C481)-AF$2","v":219.15618472713385},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD109)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD483)","v":" "},null,null,42]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.5718069332957914},{"$f":"'Summary A1'!J114","v":5.5134957569728238},0.20597738211971561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E106, 'Reservoir B2'!E108)","v":38.23181745701126},{"$f":"IF($AA$7=0,'Reservoir B1'!E597, 'Reservoir B2'!E482)","v":35.063201157126443},{"$f":"IF($AA$7=0,'Reservoir B1'!C106,'Reservoir B2'!C108)-AE$2","v":219.06406141600044},{"$f":"IF($AA$7=0,'Reservoir B1'!C597,'Reservoir B2'!C482)-AF$2","v":219.06406141600044},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD110)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD484)","v":" "},null,null,43]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":27689373.582713213},{"$f":"'Summary A1'!J130","v":20035654.95948917},-0.2764135707281708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E107, 'Reservoir B2'!E109)","v":38.190064532363195},{"$f":"IF($AA$7=0,'Reservoir B1'!E598, 'Reservoir B2'!E483)","v":35.024946981866776},{"$f":"IF($AA$7=0,'Reservoir B1'!C107,'Reservoir B2'!C109)-AE$2","v":218.97197648957999},{"$f":"IF($AA$7=0,'Reservoir B1'!C598,'Reservoir B2'!C483)-AF$2","v":218.97197648957999},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD111)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD485)","v":" "},null,null,44]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2666887.377755878},{"$f":"'Summary A1'!J123","v":3216205.8582341471},0.2059773821197157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"IF($AA$7=0,'Reservoir B1'!E108, 'Reservoir B2'!E110)","v":38.148284905158},{"$f":"IF($AA$7=0,'Reservoir B1'!E599, 'Reservoir B2'!E484)","v":34.986668341631081},{"$f":"IF($AA$7=0,'Reservoir B1'!C108,'Reservoir B2'!C110)-AE$2","v":218.87992993187888},{"$f":"IF($AA$7=0,'Reservoir B1'!C599,'Reservoir B2'!C484)-AF$2","v":218.87992993187888},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD112)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD486)","v":" "},null,null,45]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":0},{"$f":"'Summary A1'!J124","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E109, 'Reservoir B2'!E111)","v":38.106478709022895},{"$f":"IF($AA$7=0,'Reservoir B1'!E600, 'Reservoir B2'!E485)","v":34.948365358849109},{"$f":"IF($AA$7=0,'Reservoir B1'!C109,'Reservoir B2'!C111)-AE$2","v":218.78792172691016},{"$f":"IF($AA$7=0,'Reservoir B1'!C600,'Reservoir B2'!C485)-AF$2","v":218.78792172691016},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD113)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD487)","v":" "},null,null,46]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":902239.75020696945},{"$f":"'Summary A1'!J125","v":875757.53618738835},-2.9351637426200963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"IF($AA$7=0,'Reservoir B1'!E110, 'Reservoir B2'!E112)","v":38.06464607736482},{"$f":"IF($AA$7=0,'Reservoir B1'!E601, 'Reservoir B2'!E486)","v":34.910038155748722},{"$f":"IF($AA$7=0,'Reservoir B1'!C110,'Reservoir B2'!C112)-AE$2","v":218.69595185869349},{"$f":"IF($AA$7=0,'Reservoir B1'!C601,'Reservoir B2'!C486)-AF$2","v":218.69595185869349},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD114)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD488)","v":" "},null,null,47,{"$f":"SUM(AC44:AC55)/12","v":38.294235382610623},{"$f":"SUM(AD44:AD55)/12","v":35.12038867836835}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":3014789.8036195524},{"$f":"'Summary A1'!J127","v":2524813.3159484719},-0.16252426191796704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E111, 'Reservoir B2'!E113)","v":38.022787143370124},{"$f":"IF($AA$7=0,'Reservoir B1'!E602, 'Reservoir B2'!E487)","v":34.871686854355758},{"$f":"IF($AA$7=0,'Reservoir B1'!C111,'Reservoir B2'!C113)-AE$2","v":218.60402031125525},{"$f":"IF($AA$7=0,'Reservoir B1'!C602,'Reservoir B2'!C487)-AF$2","v":218.60402031125525},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD115)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD489)","v":" "},null,null,48]
[null,"Well Stimulation","$",{"$f":"D58*D59+D60","v":0},{"$f":"E58*E59+E60","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E112, 'Reservoir B2'!E114)","v":37.98090204000507},{"$f":"IF($AA$7=0,'Reservoir B1'!E603, 'Reservoir B2'!E488)","v":34.833311576494346},{"$f":"IF($AA$7=0,'Reservoir B1'!C112,'Reservoir B2'!C114)-AE$2","v":218.51212706862844},{"$f":"IF($AA$7=0,'Reservoir B1'!C603,'Reservoir B2'!C488)-AF$2","v":218.51212706862844},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD116)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD490)","v":" "},null,null,49]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":3.2860926475815058},{"$f":"'Summary A1'!J153","v":4.656352899829967},0.41698771130416656]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB57+1/12","v":4.1666666666666687},{"$f":"IF($AA$7=0,'Reservoir B1'!E113, 'Reservoir B2'!E115)","v":37.938990900015824},{"$f":"IF($AA$7=0,'Reservoir B1'!E604, 'Reservoir B2'!E489)","v":34.794912443786991},{"$f":"IF($AA$7=0,'Reservoir B1'!C113,'Reservoir B2'!C115)-AE$2","v":218.42027211485274},{"$f":"IF($AA$7=0,'Reservoir B1'!C604,'Reservoir B2'!C489)-AF$2","v":218.42027211485274},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD117)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD491)","v":" "},null,null,50]
[null,"Other Simulation Costs",null,{"$f":"'Summary A1'!H157","v":0},{"$f":"'Summary A1'!J157","v":0},{"$f":"IF(D60=0,\"NA\",(E60-D60)/D60)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E114, 'Reservoir B2'!E116)","v":37.897053855929016},{"$f":"IF($AA$7=0,'Reservoir B1'!E605, 'Reservoir B2'!E490)","v":34.756489577655081},{"$f":"IF($AA$7=0,'Reservoir B1'!C114,'Reservoir B2'!C116)-AE$2","v":218.32845543397443},{"$f":"IF($AA$7=0,'Reservoir B1'!C605,'Reservoir B2'!C490)-AF$2","v":218.32845543397443},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD118)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD492)","v":" "},null,null,51]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D33+D40+D46+D57","v":{"$error":"#REF!"}},{"$f":"E33+E40+E46+E57","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E115, 'Reservoir B2'!E117)","v":37.855091040051612},{"$f":"IF($AA$7=0,'Reservoir B1'!E606, 'Reservoir B2'!E491)","v":34.718043099318663},{"$f":"IF($AA$7=0,'Reservoir B1'!C115,'Reservoir B2'!C117)-AE$2","v":218.23667701004649},{"$f":"IF($AA$7=0,'Reservoir B1'!C606,'Reservoir B2'!C491)-AF$2","v":218.23667701004649},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD119)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD493)","v":" "},null,null,52]
[null,"Permitting","$",{"$f":"'LCOE Binary'!O35*1000000","v":1985000},{"$f":"'LCOE Binary'!S35*1000000","v":1675000},-0.15617128463476071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E116, 'Reservoir B2'!E118)","v":37.813102584471878},{"$f":"IF($AA$7=0,'Reservoir B1'!E607, 'Reservoir B2'!E492)","v":34.679573129797511},{"$f":"IF($AA$7=0,'Reservoir B1'!C116,'Reservoir B2'!C118)-AE$2","v":218.14493682712853},{"$f":"IF($AA$7=0,'Reservoir B1'!C607,'Reservoir B2'!C492)-AF$2","v":218.14493682712853},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD120)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD494)","v":" "},null,null,53]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Binary'!Q36*1000000","v":33309829.554421511},{"$f":"'LCOE Binary'!U36*1000000","v":8332528.6907176785},-0.74984775358564904,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E117, 'Reservoir B2'!E119)","v":37.771088621058503},{"$f":"IF($AA$7=0,'Reservoir B1'!E608, 'Reservoir B2'!E493)","v":34.641079789910172},{"$f":"IF($AA$7=0,'Reservoir B1'!C117,'Reservoir B2'!C119)-AE$2","v":218.0532348692868},{"$f":"IF($AA$7=0,'Reservoir B1'!C608,'Reservoir B2'!C493)-AF$2","v":218.0532348692868},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD121)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD495)","v":" "},null,null,54]
[null,"Total Project Cost","$",{"$f":"D30+D61+D62+D63","v":{"$error":"#REF!"}},{"$f":"E30+E61+E62+E63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E118, 'Reservoir B2'!E120)","v":37.729049281462103},{"$f":"IF($AA$7=0,'Reservoir B1'!E609, 'Reservoir B2'!E494)","v":34.602563200275405},{"$f":"IF($AA$7=0,'Reservoir B1'!C118,'Reservoir B2'!C120)-AE$2","v":217.96157112059416},{"$f":"IF($AA$7=0,'Reservoir B1'!C609,'Reservoir B2'!C494)-AF$2","v":217.96157112059416},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD122)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD496)","v":" "},null,null,55]
[null,"O&M Costs",{"$f":"IF(A7=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E119, 'Reservoir B2'!E121)","v":37.686984697114788},{"$f":"IF($AA$7=0,'Reservoir B1'!E610, 'Reservoir B2'!E495)","v":34.564023481311736},{"$f":"IF($AA$7=0,'Reservoir B1'!C119,'Reservoir B2'!C121)-AE$2","v":217.86994556513014},{"$f":"IF($AA$7=0,'Reservoir B1'!C610,'Reservoir B2'!C495)-AF$2","v":217.86994556513014},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD123)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD497)","v":" "},null,null,56]
[null,"Facility Operations Staff","count",{"$f":"'O&M Costs B1'!E26","v":15.546586972299188},{"$f":"'O&M Costs B1'!N26","v":11.814626968818988},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":-0.24005011583119712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E120, 'Reservoir B2'!E122)","v":37.644894999230154},{"$f":"IF($AA$7=0,'Reservoir B1'!E611, 'Reservoir B2'!E496)","v":34.52546075323756},{"$f":"IF($AA$7=0,'Reservoir B1'!C120,'Reservoir B2'!C122)-AE$2","v":217.77835818698088},{"$f":"IF($AA$7=0,'Reservoir B1'!C611,'Reservoir B2'!C496)-AF$2","v":217.77835818698088},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD124)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD498)","v":" "},null,null,57]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H29/1000)","v":1267.5763792182477},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q29/1000)","v":962.11163243306999},{"$f":"IF(A7=1,0,(E67-D67)/D67)","v":-0.24098330624744438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E121, 'Reservoir B2'!E123)","v":37.60278031880452},{"$f":"IF($AA$7=0,'Reservoir B1'!E612, 'Reservoir B2'!E497)","v":34.486875136072136},{"$f":"IF($AA$7=0,'Reservoir B1'!C121,'Reservoir B2'!C123)-AE$2","v":217.68680897023918},{"$f":"IF($AA$7=0,'Reservoir B1'!C612,'Reservoir B2'!C497)-AF$2","v":217.68680897023918},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD125)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD499)","v":" "},null,null,58]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H36/1000)","v":1276.9528224995399},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q36/1000)","v":0},{"$f":"IF(A7=1,0,(E68-D68)/D68)","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E122, 'Reservoir B2'!E124)","v":37.560640786616077},{"$f":"IF($AA$7=0,'Reservoir B1'!E613, 'Reservoir B2'!E498)","v":34.448266749634897},{"$f":"IF($AA$7=0,'Reservoir B1'!C122,'Reservoir B2'!C124)-AE$2","v":217.59529789900446},{"$f":"IF($AA$7=0,'Reservoir B1'!C613,'Reservoir B2'!C498)-AF$2","v":217.59529789900446},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD126)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD500)","v":" "},null,null,59,{"$f":"SUM(AC56:AC68)/12","v":37.791947189010806},{"$f":"SUM(AD56:AD68)/12","v":34.660190482654187}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Binary'!P54","v":2544.5292017177876},{"$f":"'LCOE Binary'!Q54","v":962.11163243306999},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":-0.62189011948318074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E123, 'Reservoir B2'!E125)","v":37.518476533225929},{"$f":"IF($AA$7=0,'Reservoir B1'!E614, 'Reservoir B2'!E499)","v":34.409635713546393},{"$f":"IF($AA$7=0,'Reservoir B1'!C123,'Reservoir B2'!C125)-AE$2","v":217.50382495738276},{"$f":"IF($AA$7=0,'Reservoir B1'!C614,'Reservoir B2'!C499)-AF$2","v":217.50382495738276},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD127)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD501)","v":" "},null,null,60]
[null,"Well, Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H78/1000)","v":1023.6370181128842},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q78/1000)","v":578.44120053543179},{"$f":"IF(A$7=1,0,(E70-D70)/D70)","v":-0.43491570713043254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E124, 'Reservoir B2'!E126)","v":37.476287688977763},{"$f":"IF($AA$7=0,'Reservoir B1'!E615, 'Reservoir B2'!E500)","v":34.370982147227984},{"$f":"IF($AA$7=0,'Reservoir B1'!C124,'Reservoir B2'!C126)-AE$2","v":217.41239012948674},{"$f":"IF($AA$7=0,'Reservoir B1'!C615,'Reservoir B2'!C500)-AF$2","v":217.41239012948674},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD128)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD502)","v":" "},null,null,61]
[null,"EGS Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H59/1000)","v":0},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q59/1000)","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"IF($AA$7=0,'Reservoir B1'!E125, 'Reservoir B2'!E127)","v":37.434074383998734},{"$f":"IF($AA$7=0,'Reservoir B1'!E616, 'Reservoir B2'!E501)","v":34.332306169902573},{"$f":"IF($AA$7=0,'Reservoir B1'!C125,'Reservoir B2'!C127)-AE$2","v":217.32099339943568},{"$f":"IF($AA$7=0,'Reservoir B1'!C616,'Reservoir B2'!C501)-AF$2","v":217.32099339943568},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD129)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD503)","v":" "},null,null,62]
[null,"Other Field Non-Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H79/1000-D71)","v":121.90592522371834},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q79/1000-E71)","v":107.31628551197053},{"$f":"IF(A$7=1,0,(E72-D72)/D72)","v":-0.11967949617685365}]
[null,"Field Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H28/1000)","v":165.45103222665901},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q28/1000)","v":126.41692938911298},{"$f":"IF(A$7=1,0,(E73-D73)/D73)","v":-0.23592541135718881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB71+1/12","v":5.2499999999999982},{"$f":"IF($AA$7=0,'Reservoir B1'!E126, 'Reservoir B2'!E128)","v":37.391836748199317},{"$f":"IF($AA$7=0,'Reservoir B1'!E617, 'Reservoir B2'!E502)","v":34.293607900594651},{"$f":"IF($AA$7=0,'Reservoir B1'!C126,'Reservoir B2'!C128)-AE$2","v":217.22963475135546},{"$f":"IF($AA$7=0,'Reservoir B1'!C617,'Reservoir B2'!C502)-AF$2","v":217.22963475135546},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD130)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD504)","v":" "},null,null,63]
[null,"Total Field O&M","$K",{"$f":"'LCOE Binary'!P52+'LCOE Binary'!P53","v":1310.9939755632615},{"$f":"'LCOE Binary'!Q52+'LCOE Binary'!Q53","v":812.17441543651535},{"$f":"IF(D74=0,0,(E74-D74)/D74)","v":-0.38048958990252496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"IF($AA$7=0,'Reservoir B1'!E127, 'Reservoir B2'!E129)","v":37.349574911273564},{"$f":"IF($AA$7=0,'Reservoir B1'!E618, 'Reservoir B2'!E503)","v":34.254887458130312},{"$f":"IF($AA$7=0,'Reservoir B1'!C127,'Reservoir B2'!C129)-AE$2","v":217.13831416937862},{"$f":"IF($AA$7=0,'Reservoir B1'!C618,'Reservoir B2'!C503)-AF$2","v":217.13831416937862},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD131)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD505)","v":" "},null,null,64]
[null,"Taxes & Insurance","$K",{"$f":"'LCOE Binary'!P55","v":1262.2169846859636},{"$f":"'LCOE Binary'!Q55","v":453.00887454069147},{"$f":"IF(D75=0,0,(E75-D75)/D75)","v":-0.6411006348061471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E128, 'Reservoir B2'!E130)","v":37.307289002699598},{"$f":"IF($AA$7=0,'Reservoir B1'!E619, 'Reservoir B2'!E504)","v":34.216144961137871},{"$f":"IF($AA$7=0,'Reservoir B1'!C128,'Reservoir B2'!C130)-AE$2","v":217.04703163764427},{"$f":"IF($AA$7=0,'Reservoir B1'!C619,'Reservoir B2'!C504)-AF$2","v":217.04703163764427},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD132)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD506)","v":" "},null,null,65]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Binary'!P56","v":5117.7401619670127},{"$f":"'LCOE Binary'!Q56","v":2227.2949224102767},{"$f":"IF(D76=0,0,(E76-D76)/D76)","v":-0.5647893695419246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"IF($AA$7=0,'Reservoir B1'!E129, 'Reservoir B2'!E131)","v":37.264979151739077},{"$f":"IF($AA$7=0,'Reservoir B1'!E620, 'Reservoir B2'!E505)","v":34.177380528047351},{"$f":"IF($AA$7=0,'Reservoir B1'!C129,'Reservoir B2'!C131)-AE$2","v":216.95578714029813},{"$f":"IF($AA$7=0,'Reservoir B1'!C620,'Reservoir B2'!C505)-AF$2","v":216.95578714029813},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD133)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD507)","v":" "},null,null,66]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Binary'!I32*'LCOE Binary'!P58/100)/1000","v":953.6998051299845},{"$f":"('LCOE Binary'!I48/100*'LCOE Binary'!Q58)/1000","v":352.59505189815235},{"$f":"IF(D77=0,0,(E77-D77)/D77)","v":-0.63028717212530472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB76+1/12","v":5.5833333333333304},{"$f":"IF($AA$7=0,'Reservoir B1'!E130, 'Reservoir B2'!E132)","v":37.222645487439081},{"$f":"IF($AA$7=0,'Reservoir B1'!E621, 'Reservoir B2'!E506)","v":34.138594277092082},{"$f":"IF($AA$7=0,'Reservoir B1'!C130,'Reservoir B2'!C132)-AE$2","v":216.86458066149257},{"$f":"IF($AA$7=0,'Reservoir B1'!C621,'Reservoir B2'!C506)-AF$2","v":216.86458066149257},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD134)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD508)","v":" "},null,null,67]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Binary'!Q74","v":0},{"$f":"'LCOE Binary'!R74","v":0},{"$f":"IF(D78=0,0,(E78-D78)/D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"IF($AA$7=0,'Reservoir B1'!E131, 'Reservoir B2'!E133)","v":37.180288138630516},{"$f":"IF($AA$7=0,'Reservoir B1'!E622, 'Reservoir B2'!E507)","v":34.099786326307424},{"$f":"IF($AA$7=0,'Reservoir B1'!C131,'Reservoir B2'!C133)-AE$2","v":216.77341218538649},{"$f":"IF($AA$7=0,'Reservoir B1'!C622,'Reservoir B2'!C507)-AF$2","v":216.77341218538649},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD135)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD509)","v":" "},null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E132, 'Reservoir B2'!E134)","v":37.137907233929454},{"$f":"IF($AA$7=0,'Reservoir B1'!E623, 'Reservoir B2'!E508)","v":34.060956793531865},{"$f":"IF($AA$7=0,'Reservoir B1'!C132,'Reservoir B2'!C134)-AE$2","v":216.68228169614548},{"$f":"IF($AA$7=0,'Reservoir B1'!C623,'Reservoir B2'!C508)-AF$2","v":216.68228169614548},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD136)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD510)","v":" "},null,null,69]
[null,"EGS Scenario Definition",{"$f":"IF(C77=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"IF($AA$7=0,'Reservoir B1'!E133, 'Reservoir B2'!E135)","v":37.095502901737419},{"$f":"IF($AA$7=0,'Reservoir B1'!E624, 'Reservoir B2'!E509)","v":34.02210579640731},{"$f":"IF($AA$7=0,'Reservoir B1'!C133,'Reservoir B2'!C135)-AE$2","v":216.59118917794166},{"$f":"IF($AA$7=0,'Reservoir B1'!C624,'Reservoir B2'!C509)-AF$2","v":216.59118917794166},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD137)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD511)","v":" "},null,null,70]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E134, 'Reservoir B2'!E136)","v":37.05307527024079},{"$f":"IF($AA$7=0,'Reservoir B1'!E625, 'Reservoir B2'!E510)","v":33.983233452378599},{"$f":"IF($AA$7=0,'Reservoir B1'!C134,'Reservoir B2'!C136)-AE$2","v":216.50013461495374},{"$f":"IF($AA$7=0,'Reservoir B1'!C625,'Reservoir B2'!C510)-AF$2","v":216.50013461495374},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD138)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD512)","v":" "},null,null,71,{"$f":"SUM(AC69:AC81)/12","v":37.285994787674269},{"$f":"SUM(AD69:AD81)/12","v":34.196635127025367}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"IF($AA$7=0,'Reservoir B1'!E135, 'Reservoir B2'!E137)","v":37.010624467412072},{"$f":"IF($AA$7=0,'Reservoir B1'!E626, 'Reservoir B2'!E511)","v":33.944339878694571},{"$f":"IF($AA$7=0,'Reservoir B1'!C135,'Reservoir B2'!C137)-AE$2","v":216.40911799136705},{"$f":"IF($AA$7=0,'Reservoir B1'!C626,'Reservoir B2'!C511)-AF$2","v":216.40911799136705},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD139)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD513)","v":" "},null,null,72]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E136, 'Reservoir B2'!E138)","v":36.968150621009428},{"$f":"IF($AA$7=0,'Reservoir B1'!E627, 'Reservoir B2'!E512)","v":33.905425192407698},{"$f":"IF($AA$7=0,'Reservoir B1'!C136,'Reservoir B2'!C138)-AE$2","v":216.31813929137354},{"$f":"IF($AA$7=0,'Reservoir B1'!C627,'Reservoir B2'!C512)-AF$2","v":216.31813929137354},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD140)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD514)","v":" "},null,null,73]
[{"$f":"'Input A1'!A75","v":0},"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"IF($AA$7=0,'Reservoir B1'!E137, 'Reservoir B2'!E139)","v":36.925653858577355},{"$f":"IF($AA$7=0,'Reservoir B1'!E628, 'Reservoir B2'!E513)","v":33.866489510374699},{"$f":"IF($AA$7=0,'Reservoir B1'!C137,'Reservoir B2'!C139)-AE$2","v":216.22719849917169},{"$f":"IF($AA$7=0,'Reservoir B1'!C628,'Reservoir B2'!C513)-AF$2","v":216.22719849917169},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD141)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD515)","v":" "},null,null,74]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":0},{"$f":"'Summary A1'!J207","v":0},{"$f":"IF(D85=0,\"NA\",(E85-D85)/D85)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E138, 'Reservoir B2'!E140)","v":36.88313430744688},{"$f":"IF($AA$7=0,'Reservoir B1'!E629, 'Reservoir B2'!E514)","v":33.827532949256685},{"$f":"IF($AA$7=0,'Reservoir B1'!C138,'Reservoir B2'!C140)-AE$2","v":216.1362955989666},{"$f":"IF($AA$7=0,'Reservoir B1'!C629,'Reservoir B2'!C514)-AF$2","v":216.1362955989666},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD142)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD516)","v":" "},null,null,75]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"IF($AA$7=0,'Reservoir B1'!E139, 'Reservoir B2'!E141)","v":36.840592094735051},{"$f":"IF($AA$7=0,'Reservoir B1'!E630, 'Reservoir B2'!E515)","v":33.788555625518789},{"$f":"IF($AA$7=0,'Reservoir B1'!C139,'Reservoir B2'!C141)-AE$2","v":216.04543057496991},{"$f":"IF($AA$7=0,'Reservoir B1'!C630,'Reservoir B2'!C515)-AF$2","v":216.04543057496991},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD143)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD517)","v":" "},null,null,76]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":5.0000000000000001E-3},{"$f":"IF(A88=1,\"NA\",(E87-D87)/D87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E140, 'Reservoir B2'!E142)","v":36.798027347346519},{"$f":"IF($AA$7=0,'Reservoir B1'!E631, 'Reservoir B2'!E516)","v":33.749557655431431},{"$f":"IF($AA$7=0,'Reservoir B1'!C140,'Reservoir B2'!C142)-AE$2","v":215.95460341139989},{"$f":"IF($AA$7=0,'Reservoir B1'!C631,'Reservoir B2'!C516)-AF$2","v":215.95460341139989},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD144)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD518)","v":" "},null,null,77]
[{"$f":"'Input A1'!A267","v":0},"Subsurface HX Surface Area","sq m",{"$f":"'Summary A1'!H149","v":" "},{"$f":"'Summary A1'!J149","v":" "},{"$f":"IF(C87=0,\"NA\",(E88-D88)/D88)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"IF($AA$7=0,'Reservoir B1'!E141, 'Reservoir B2'!E143)","v":36.755440191972937},{"$f":"IF($AA$7=0,'Reservoir B1'!E632, 'Reservoir B2'!E517)","v":33.710539155069995},{"$f":"IF($AA$7=0,'Reservoir B1'!C141,'Reservoir B2'!C143)-AE$2","v":215.86381409248136},{"$f":"IF($AA$7=0,'Reservoir B1'!C632,'Reservoir B2'!C517)-AF$2","v":215.86381409248136},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD145)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD519)","v":" "},null,null,78]
[null,"Time to Plant Design Temperature","yr",{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!F25,'Reservoir B2'!F54))","v":"NA"},{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!H25,'Reservoir B2'!H54))","v":"NA"},{"$f":"IF(D89=\"NA\",\"NA\",E89-D89)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E142, 'Reservoir B2'!E144)","v":36.712830755093144},{"$f":"IF($AA$7=0,'Reservoir B1'!E633, 'Reservoir B2'!E518)","v":33.671500240314828},{"$f":"IF($AA$7=0,'Reservoir B1'!C142,'Reservoir B2'!C144)-AE$2","v":215.77306260244572},{"$f":"IF($AA$7=0,'Reservoir B1'!C633,'Reservoir B2'!C518)-AF$2","v":215.77306260244572},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD146)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD520)","v":" "},null,null,79]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":35.049999999999997},{"$f":"'Summary A1'!J179","v":35.049999999999997},{"$f":"E90-D90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"IF($AA$7=0,'Reservoir B1'!E143, 'Reservoir B2'!E145)","v":36.670199162973532},{"$f":"IF($AA$7=0,'Reservoir B1'!E634, 'Reservoir B2'!E519)","v":33.632441026851602},{"$f":"IF($AA$7=0,'Reservoir B1'!C143,'Reservoir B2'!C145)-AE$2","v":215.68234892553093},{"$f":"IF($AA$7=0,'Reservoir B1'!C634,'Reservoir B2'!C519)-AF$2","v":215.68234892553093},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD147)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD521)","v":" "},null,null,80]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(OR(D91=\"NA\",E91=\"NA\"),\"NA\",E91-D91)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E144, 'Reservoir B2'!E146)","v":36.627545541669129},{"$f":"IF($AA$7=0,'Reservoir B1'!E635, 'Reservoir B2'!E520)","v":33.59336163017241},{"$f":"IF($AA$7=0,'Reservoir B1'!C144,'Reservoir B2'!C146)-AE$2","v":215.59167304598151},{"$f":"IF($AA$7=0,'Reservoir B1'!C635,'Reservoir B2'!C520)-AF$2","v":215.59167304598151},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD148)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD522)","v":" "},null,null,81]
[null,"# of Reservoirs Used",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E92-D92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"IF($AA$7=0,'Reservoir B1'!E145, 'Reservoir B2'!E147)","v":36.584870017022141},{"$f":"IF($AA$7=0,'Reservoir B1'!E636, 'Reservoir B2'!E521)","v":33.554262165574322},{"$f":"IF($AA$7=0,'Reservoir B1'!C145,'Reservoir B2'!C147)-AE$2","v":215.50103494804858},{"$f":"IF($AA$7=0,'Reservoir B1'!C636,'Reservoir B2'!C521)-AF$2","v":215.50103494804858},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD149)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD523)","v":" "},null,null,82]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"IF(A88=0,'Reservoir B1'!C423,'Reservoir B2'!C425)","v":193.65324125569796},{"$f":"IF(A88=0,'Reservoir B1'!C914,'Reservoir B2'!C799)","v":193.65324125569796},{"$f":"E93-D93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E146, 'Reservoir B2'!E148)","v":36.542172714664048},{"$f":"IF($AA$7=0,'Reservoir B1'!E637, 'Reservoir B2'!E522)","v":33.515142748161296},{"$f":"IF($AA$7=0,'Reservoir B1'!C146,'Reservoir B2'!C148)-AE$2","v":215.4104346159898},{"$f":"IF($AA$7=0,'Reservoir B1'!C637,'Reservoir B2'!C522)-AF$2","v":215.4104346159898},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD150)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD524)","v":" "},null,null,83,{"$f":"SUM(AC82:AC93)/12","v":36.776603423326847},{"$f":"SUM(AD82:AD93)/12","v":33.729928981485692}]
[null,"Plant Output at 30 yr","MW",{"$f":"IF(A88=0,'Reservoir B1'!E423,'Reservoir B2'!E425)","v":24.276595489201906},{"$f":"IF(A88=0,'Reservoir B1'!E914,'Reservoir B2'!E799)","v":22.277378093379159},{"$f":"(E94-D94)/D94","v":-8.2351637679673309E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"IF($AA$7=0,'Reservoir B1'!E147, 'Reservoir B2'!E149)","v":36.499453760014134},{"$f":"IF($AA$7=0,'Reservoir B1'!E638, 'Reservoir B2'!E523)","v":33.476003492842985},{"$f":"IF($AA$7=0,'Reservoir B1'!C147,'Reservoir B2'!C149)-AE$2","v":215.31987203406936},{"$f":"IF($AA$7=0,'Reservoir B1'!C638,'Reservoir B2'!C523)-AF$2","v":215.31987203406936},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD151)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD525)","v":" "},null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E148, 'Reservoir B2'!E150)","v":36.456713278281299},{"$f":"IF($AA$7=0,'Reservoir B1'!E639, 'Reservoir B2'!E524)","v":33.436844514336158},{"$f":"IF($AA$7=0,'Reservoir B1'!C148,'Reservoir B2'!C150)-AE$2","v":215.22934718655804},{"$f":"IF($AA$7=0,'Reservoir B1'!C639,'Reservoir B2'!C524)-AF$2","v":215.22934718655804},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD152)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD526)","v":" "},null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"IF($AA$7=0,'Reservoir B1'!E149, 'Reservoir B2'!E151)","v":36.413951394463211},{"$f":"IF($AA$7=0,'Reservoir B1'!E640, 'Reservoir B2'!E525)","v":33.397665927164148},{"$f":"IF($AA$7=0,'Reservoir B1'!C149,'Reservoir B2'!C151)-AE$2","v":215.13886005773321},{"$f":"IF($AA$7=0,'Reservoir B1'!C640,'Reservoir B2'!C525)-AF$2","v":215.13886005773321},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD153)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD527)","v":" "},null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E150, 'Reservoir B2'!E152)","v":36.371168233346864},{"$f":"IF($AA$7=0,'Reservoir B1'!E641, 'Reservoir B2'!E526)","v":33.358467845657223},{"$f":"IF($AA$7=0,'Reservoir B1'!C150,'Reservoir B2'!C152)-AE$2","v":215.04841063187871},{"$f":"IF($AA$7=0,'Reservoir B1'!C641,'Reservoir B2'!C526)-AF$2","v":215.04841063187871},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD154)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD528)","v":" "},null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"IF($AA$7=0,'Reservoir B1'!E151, 'Reservoir B2'!E153)","v":36.328363919509009},{"$f":"IF($AA$7=0,'Reservoir B1'!E642, 'Reservoir B2'!E527)","v":33.31925038395304},{"$f":"IF($AA$7=0,'Reservoir B1'!C151,'Reservoir B2'!C153)-AE$2","v":214.95799889328498},{"$f":"IF($AA$7=0,'Reservoir B1'!C642,'Reservoir B2'!C527)-AF$2","v":214.95799889328498},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD155)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD529)","v":" "},null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E152, 'Reservoir B2'!E154)","v":36.285538577316146},{"$f":"IF($AA$7=0,'Reservoir B1'!E643, 'Reservoir B2'!E528)","v":33.280013655996626},{"$f":"IF($AA$7=0,'Reservoir B1'!C152,'Reservoir B2'!C154)-AE$2","v":214.867624826249},{"$f":"IF($AA$7=0,'Reservoir B1'!C643,'Reservoir B2'!C528)-AF$2","v":214.867624826249},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD156)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD530)","v":" "},null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"IF($AA$7=0,'Reservoir B1'!E153, 'Reservoir B2'!E155)","v":36.242692330925188},{"$f":"IF($AA$7=0,'Reservoir B1'!E644, 'Reservoir B2'!E529)","v":33.240757775540956},{"$f":"IF($AA$7=0,'Reservoir B1'!C153,'Reservoir B2'!C155)-AE$2","v":214.77728841507428},{"$f":"IF($AA$7=0,'Reservoir B1'!C644,'Reservoir B2'!C529)-AF$2","v":214.77728841507428},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD157)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD531)","v":" "},null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E154, 'Reservoir B2'!E156)","v":36.199825304283095},{"$f":"IF($AA$7=0,'Reservoir B1'!E645, 'Reservoir B2'!E530)","v":33.20148285614669},{"$f":"IF($AA$7=0,'Reservoir B1'!C154,'Reservoir B2'!C156)-AE$2","v":214.68698964407091},{"$f":"IF($AA$7=0,'Reservoir B1'!C645,'Reservoir B2'!C530)-AF$2","v":214.68698964407091},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD158)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD532)","v":" "},null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"IF($AA$7=0,'Reservoir B1'!E155, 'Reservoir B2'!E157)","v":36.156937621127405},{"$f":"IF($AA$7=0,'Reservoir B1'!E646, 'Reservoir B2'!E531)","v":33.162189011182605},{"$f":"IF($AA$7=0,'Reservoir B1'!C155,'Reservoir B2'!C157)-AE$2","v":214.59672849755543},{"$f":"IF($AA$7=0,'Reservoir B1'!C646,'Reservoir B2'!C531)-AF$2","v":214.59672849755543},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD159)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD533)","v":" "},null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E156, 'Reservoir B2'!E158)","v":36.114029404986816},{"$f":"IF($AA$7=0,'Reservoir B1'!E647, 'Reservoir B2'!E532)","v":33.122876353826086},{"$f":"IF($AA$7=0,'Reservoir B1'!C156,'Reservoir B2'!C158)-AE$2","v":214.50650495985101},{"$f":"IF($AA$7=0,'Reservoir B1'!C647,'Reservoir B2'!C532)-AF$2","v":214.50650495985101},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD160)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD534)","v":" "},null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"IF($AA$7=0,'Reservoir B1'!E157, 'Reservoir B2'!E159)","v":36.07110077918064},{"$f":"IF($AA$7=0,'Reservoir B1'!E648, 'Reservoir B2'!E533)","v":33.083544997062731},{"$f":"IF($AA$7=0,'Reservoir B1'!C157,'Reservoir B2'!C159)-AE$2","v":214.41631901528731},{"$f":"IF($AA$7=0,'Reservoir B1'!C648,'Reservoir B2'!C533)-AF$2","v":214.41631901528731},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD161)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD535)","v":" "},null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E158, 'Reservoir B2'!E160)","v":36.028151866819847},{"$f":"IF($AA$7=0,'Reservoir B1'!E649, 'Reservoir B2'!E534)","v":33.044195053687275},{"$f":"IF($AA$7=0,'Reservoir B1'!C158,'Reservoir B2'!C160)-AE$2","v":214.3261706482005},{"$f":"IF($AA$7=0,'Reservoir B1'!C649,'Reservoir B2'!C534)-AF$2","v":214.3261706482005},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD162)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD536)","v":" "},null,null,95,{"$f":"SUM(AC94:AC105)/12","v":36.263993872521134},{"$f":"SUM(AD94:AD105)/12","v":33.260274322283045}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"IF($AA$7=0,'Reservoir B1'!E159, 'Reservoir B2'!E161)","v":35.98518279080708},{"$f":"IF($AA$7=0,'Reservoir B1'!E650, 'Reservoir B2'!E535)","v":33.004826636303491},{"$f":"IF($AA$7=0,'Reservoir B1'!C159,'Reservoir B2'!C161)-AE$2","v":214.23605984293332},{"$f":"IF($AA$7=0,'Reservoir B1'!C650,'Reservoir B2'!C535)-AF$2","v":214.23605984293332},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD163)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD537)","v":" "},null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E160, 'Reservoir B2'!E162)","v":35.942193673836314},{"$f":"IF($AA$7=0,'Reservoir B1'!E651, 'Reservoir B2'!E536)","v":32.965439857324064},{"$f":"IF($AA$7=0,'Reservoir B1'!C160,'Reservoir B2'!C162)-AE$2","v":214.145986583835},{"$f":"IF($AA$7=0,'Reservoir B1'!C651,'Reservoir B2'!C536)-AF$2","v":214.145986583835},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD164)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD538)","v":" "},null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E161, 'Reservoir B2'!E163)","v":35.899184638394075},{"$f":"IF($AA$7=0,'Reservoir B1'!E652, 'Reservoir B2'!E537)","v":32.926034828971559},{"$f":"IF($AA$7=0,'Reservoir B1'!C161,'Reservoir B2'!C163)-AE$2","v":214.0559508552613},{"$f":"IF($AA$7=0,'Reservoir B1'!C652,'Reservoir B2'!C537)-AF$2","v":214.0559508552613},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD165)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD539)","v":" "},null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E162, 'Reservoir B2'!E164)","v":35.8561558067588},{"$f":"IF($AA$7=0,'Reservoir B1'!E653, 'Reservoir B2'!E538)","v":32.886611663277932},{"$f":"IF($AA$7=0,'Reservoir B1'!C162,'Reservoir B2'!C164)-AE$2","v":213.96595264157449},{"$f":"IF($AA$7=0,'Reservoir B1'!C653,'Reservoir B2'!C538)-AF$2","v":213.96595264157449},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD166)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD540)","v":" "},null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E163, 'Reservoir B2'!E165)","v":35.813107301001686},{"$f":"IF($AA$7=0,'Reservoir B1'!E654, 'Reservoir B2'!E539)","v":32.84717047208521},{"$f":"IF($AA$7=0,'Reservoir B1'!C163,'Reservoir B2'!C165)-AE$2","v":213.87599192714339},{"$f":"IF($AA$7=0,'Reservoir B1'!C654,'Reservoir B2'!C539)-AF$2","v":213.87599192714339},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD167)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD541)","v":" "},null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E164, 'Reservoir B2'!E166)","v":35.770039242986748},{"$f":"IF($AA$7=0,'Reservoir B1'!E655, 'Reservoir B2'!E540)","v":32.807711367045655},{"$f":"IF($AA$7=0,'Reservoir B1'!C164,'Reservoir B2'!C166)-AE$2","v":213.78606869634331},{"$f":"IF($AA$7=0,'Reservoir B1'!C655,'Reservoir B2'!C540)-AF$2","v":213.78606869634331},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD168)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD542)","v":" "},null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E165, 'Reservoir B2'!E167)","v":35.726951754370745},{"$f":"IF($AA$7=0,'Reservoir B1'!E656, 'Reservoir B2'!E541)","v":32.768234459621588},{"$f":"IF($AA$7=0,'Reservoir B1'!C165,'Reservoir B2'!C167)-AE$2","v":213.69618293355606},{"$f":"IF($AA$7=0,'Reservoir B1'!C656,'Reservoir B2'!C541)-AF$2","v":213.69618293355606},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD169)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD543)","v":" "},null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E166, 'Reservoir B2'!E168)","v":35.68384495660392},{"$f":"IF($AA$7=0,'Reservoir B1'!E657, 'Reservoir B2'!E542)","v":32.728739861086162},{"$f":"IF($AA$7=0,'Reservoir B1'!C166,'Reservoir B2'!C168)-AE$2","v":213.60633462316997},{"$f":"IF($AA$7=0,'Reservoir B1'!C657,'Reservoir B2'!C542)-AF$2","v":213.60633462316997},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD170)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD544)","v":" "},null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E167, 'Reservoir B2'!E169)","v":35.640718970929882},{"$f":"IF($AA$7=0,'Reservoir B1'!E658, 'Reservoir B2'!E543)","v":32.689227682523196},{"$f":"IF($AA$7=0,'Reservoir B1'!C167,'Reservoir B2'!C169)-AE$2","v":213.51652374957987},{"$f":"IF($AA$7=0,'Reservoir B1'!C658,'Reservoir B2'!C543)-AF$2","v":213.51652374957987},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD171)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD545)","v":" "},null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E168, 'Reservoir B2'!E170)","v":35.597573918385926},{"$f":"IF($AA$7=0,'Reservoir B1'!E659, 'Reservoir B2'!E544)","v":32.649698034827466},{"$f":"IF($AA$7=0,'Reservoir B1'!C168,'Reservoir B2'!C170)-AE$2","v":213.42675029718711},{"$f":"IF($AA$7=0,'Reservoir B1'!C659,'Reservoir B2'!C544)-AF$2","v":213.42675029718711},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD172)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD546)","v":" "},null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E169, 'Reservoir B2'!E171)","v":35.554409919803582},{"$f":"IF($AA$7=0,'Reservoir B1'!E660, 'Reservoir B2'!E545)","v":32.610151028705268},{"$f":"IF($AA$7=0,'Reservoir B1'!C169,'Reservoir B2'!C171)-AE$2","v":213.33701425039951},{"$f":"IF($AA$7=0,'Reservoir B1'!C660,'Reservoir B2'!C545)-AF$2","v":213.33701425039951},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD173)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD547)","v":" "},null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E170, 'Reservoir B2'!E172)","v":35.511227095808181},{"$f":"IF($AA$7=0,'Reservoir B1'!E661, 'Reservoir B2'!E546)","v":32.570586774673934},{"$f":"IF($AA$7=0,'Reservoir B1'!C170,'Reservoir B2'!C172)-AE$2","v":213.24731559363138},{"$f":"IF($AA$7=0,'Reservoir B1'!C661,'Reservoir B2'!C546)-AF$2","v":213.24731559363138},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD174)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD548)","v":" "},null,null,107,{"$f":"SUM(AC106:AC117)/12","v":35.748382505807243},{"$f":"SUM(AD106:AD117)/12","v":32.787869388870462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E171, 'Reservoir B2'!E173)","v":35.468025566819989},{"$f":"IF($AA$7=0,'Reservoir B1'!E662, 'Reservoir B2'!E547)","v":32.531005383062919},{"$f":"IF($AA$7=0,'Reservoir B1'!C171,'Reservoir B2'!C173)-AE$2","v":213.15765431130359},{"$f":"IF($AA$7=0,'Reservoir B1'!C662,'Reservoir B2'!C547)-AF$2","v":213.15765431130359},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD175)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD549)","v":" "},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E172, 'Reservoir B2'!E174)","v":35.424805453053274},{"$f":"IF($AA$7=0,'Reservoir B1'!E663, 'Reservoir B2'!E548)","v":32.491406964012988},{"$f":"IF($AA$7=0,'Reservoir B1'!C172,'Reservoir B2'!C174)-AE$2","v":213.06803038784344},{"$f":"IF($AA$7=0,'Reservoir B1'!C663,'Reservoir B2'!C548)-AF$2","v":213.06803038784344},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD176)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD550)","v":" "},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E173, 'Reservoir B2'!E175)","v":35.381566874518064},{"$f":"IF($AA$7=0,'Reservoir B1'!E664, 'Reservoir B2'!E549)","v":32.451791627477704},{"$f":"IF($AA$7=0,'Reservoir B1'!C173,'Reservoir B2'!C175)-AE$2","v":212.97844380768473},{"$f":"IF($AA$7=0,'Reservoir B1'!C664,'Reservoir B2'!C549)-AF$2","v":212.97844380768473},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD177)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD551)","v":" "},null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E174, 'Reservoir B2'!E176)","v":35.338309951018765},{"$f":"IF($AA$7=0,'Reservoir B1'!E665, 'Reservoir B2'!E550)","v":32.412159483222332},{"$f":"IF($AA$7=0,'Reservoir B1'!C174,'Reservoir B2'!C176)-AE$2","v":212.88889455526774},{"$f":"IF($AA$7=0,'Reservoir B1'!C665,'Reservoir B2'!C550)-AF$2","v":212.88889455526774},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD178)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD552)","v":" "},null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E175, 'Reservoir B2'!E177)","v":35.295034802155648},{"$f":"IF($AA$7=0,'Reservoir B1'!E666, 'Reservoir B2'!E551)","v":32.372510640825027},{"$f":"IF($AA$7=0,'Reservoir B1'!C175,'Reservoir B2'!C177)-AE$2","v":212.79938261503926},{"$f":"IF($AA$7=0,'Reservoir B1'!C666,'Reservoir B2'!C551)-AF$2","v":212.79938261503926},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD179)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD553)","v":" "},null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E176, 'Reservoir B2'!E178)","v":35.251741547324436},{"$f":"IF($AA$7=0,'Reservoir B1'!E667, 'Reservoir B2'!E552)","v":32.33284520967657},{"$f":"IF($AA$7=0,'Reservoir B1'!C176,'Reservoir B2'!C178)-AE$2","v":212.70990797145257},{"$f":"IF($AA$7=0,'Reservoir B1'!C667,'Reservoir B2'!C552)-AF$2","v":212.70990797145257},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD180)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD554)","v":" "},null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E177, 'Reservoir B2'!E179)","v":35.208430305716519},{"$f":"IF($AA$7=0,'Reservoir B1'!E668, 'Reservoir B2'!E553)","v":32.293163298980531},{"$f":"IF($AA$7=0,'Reservoir B1'!C177,'Reservoir B2'!C179)-AE$2","v":212.62047060896734},{"$f":"IF($AA$7=0,'Reservoir B1'!C668,'Reservoir B2'!C553)-AF$2","v":212.62047060896734},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD181)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD555)","v":" "},null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E178, 'Reservoir B2'!E180)","v":35.165101196320094},{"$f":"IF($AA$7=0,'Reservoir B1'!E669, 'Reservoir B2'!E554)","v":32.253465017754309},{"$f":"IF($AA$7=0,'Reservoir B1'!C178,'Reservoir B2'!C180)-AE$2","v":212.53107051204984},{"$f":"IF($AA$7=0,'Reservoir B1'!C669,'Reservoir B2'!C554)-AF$2","v":212.53107051204984},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD182)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD556)","v":" "},null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E179, 'Reservoir B2'!E181)","v":35.121754337918901},{"$f":"IF($AA$7=0,'Reservoir B1'!E670, 'Reservoir B2'!E555)","v":32.213750474827982},{"$f":"IF($AA$7=0,'Reservoir B1'!C179,'Reservoir B2'!C181)-AE$2","v":212.44170766517271},{"$f":"IF($AA$7=0,'Reservoir B1'!C670,'Reservoir B2'!C555)-AF$2","v":212.44170766517271},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD183)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD557)","v":" "},null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E180, 'Reservoir B2'!E182)","v":35.078389849093526},{"$f":"IF($AA$7=0,'Reservoir B1'!E671, 'Reservoir B2'!E556)","v":32.174019778845505},{"$f":"IF($AA$7=0,'Reservoir B1'!C180,'Reservoir B2'!C182)-AE$2","v":212.35238205281513},{"$f":"IF($AA$7=0,'Reservoir B1'!C671,'Reservoir B2'!C556)-AF$2","v":212.35238205281513},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD184)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD558)","v":" "},null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E181, 'Reservoir B2'!E183)","v":35.035007848221319},{"$f":"IF($AA$7=0,'Reservoir B1'!E672, 'Reservoir B2'!E557)","v":32.134273038264602},{"$f":"IF($AA$7=0,'Reservoir B1'!C181,'Reservoir B2'!C183)-AE$2","v":212.26309365946267},{"$f":"IF($AA$7=0,'Reservoir B1'!C672,'Reservoir B2'!C557)-AF$2","v":212.26309365946267},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD185)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD559)","v":" "},null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E182, 'Reservoir B2'!E184)","v":34.991608453477049},{"$f":"IF($AA$7=0,'Reservoir B1'!E673, 'Reservoir B2'!E558)","v":32.094510361357422},{"$f":"IF($AA$7=0,'Reservoir B1'!C182,'Reservoir B2'!C184)-AE$2","v":212.17384246960745},{"$f":"IF($AA$7=0,'Reservoir B1'!C673,'Reservoir B2'!C558)-AF$2","v":212.17384246960745},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD186)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD560)","v":" "},null,null,119,{"$f":"SUM(AC118:AC129)/12","v":35.229981348803129},{"$f":"SUM(AD118:AD129)/12","v":32.312908439858994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E183, 'Reservoir B2'!E185)","v":34.94819178283209},{"$f":"IF($AA$7=0,'Reservoir B1'!E674, 'Reservoir B2'!E559)","v":32.054731856209756},{"$f":"IF($AA$7=0,'Reservoir B1'!C183,'Reservoir B2'!C185)-AE$2","v":212.08462846774802},{"$f":"IF($AA$7=0,'Reservoir B1'!C674,'Reservoir B2'!C559)-AF$2","v":212.08462846774802},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD187)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD561)","v":" "},null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E184, 'Reservoir B2'!E186)","v":34.904757954055988},{"$f":"IF($AA$7=0,'Reservoir B1'!E675, 'Reservoir B2'!E560)","v":32.014937630722457},{"$f":"IF($AA$7=0,'Reservoir B1'!C184,'Reservoir B2'!C186)-AE$2","v":211.99545163838934},{"$f":"IF($AA$7=0,'Reservoir B1'!C675,'Reservoir B2'!C560)-AF$2","v":211.99545163838934},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD188)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD562)","v":" "},null,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E185, 'Reservoir B2'!E187)","v":34.861307084715477},{"$f":"IF($AA$7=0,'Reservoir B1'!E676, 'Reservoir B2'!E561)","v":31.975127792610575},{"$f":"IF($AA$7=0,'Reservoir B1'!C185,'Reservoir B2'!C187)-AE$2","v":211.90631196604289},{"$f":"IF($AA$7=0,'Reservoir B1'!C676,'Reservoir B2'!C561)-AF$2","v":211.90631196604289},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD189)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD563)","v":" "},null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E186, 'Reservoir B2'!E188)","v":34.817839292175542},{"$f":"IF($AA$7=0,'Reservoir B1'!E677, 'Reservoir B2'!E562)","v":31.935302449404315},{"$f":"IF($AA$7=0,'Reservoir B1'!C186,'Reservoir B2'!C188)-AE$2","v":211.8172094352266},{"$f":"IF($AA$7=0,'Reservoir B1'!C677,'Reservoir B2'!C562)-AF$2","v":211.8172094352266},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD190)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD564)","v":" "},null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E187, 'Reservoir B2'!E189)","v":34.774354693599328},{"$f":"IF($AA$7=0,'Reservoir B1'!E678, 'Reservoir B2'!E563)","v":31.895461708449009},{"$f":"IF($AA$7=0,'Reservoir B1'!C187,'Reservoir B2'!C189)-AE$2","v":211.72814403046482},{"$f":"IF($AA$7=0,'Reservoir B1'!C678,'Reservoir B2'!C563)-AF$2","v":211.72814403046482},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD191)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD565)","v":" "},null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E188, 'Reservoir B2'!E190)","v":34.730853405948324},{"$f":"IF($AA$7=0,'Reservoir B1'!E679, 'Reservoir B2'!E564)","v":31.85560567690511},{"$f":"IF($AA$7=0,'Reservoir B1'!C188,'Reservoir B2'!C190)-AE$2","v":211.63911573628835},{"$f":"IF($AA$7=0,'Reservoir B1'!C679,'Reservoir B2'!C564)-AF$2","v":211.63911573628835},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD192)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD566)","v":" "},null,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"IF($AA$7=0,'Reservoir B1'!E189, 'Reservoir B2'!E191)","v":34.687335545983146},{"$f":"IF($AA$7=0,'Reservoir B1'!E680, 'Reservoir B2'!E565)","v":31.815734461749162},{"$f":"IF($AA$7=0,'Reservoir B1'!C189,'Reservoir B2'!C191)-AE$2","v":211.55012453723444},{"$f":"IF($AA$7=0,'Reservoir B1'!C680,'Reservoir B2'!C565)-AF$2","v":211.55012453723444},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD193)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD567)","v":" "},null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E190, 'Reservoir B2'!E192)","v":34.643801230262518},{"$f":"IF($AA$7=0,'Reservoir B1'!E681, 'Reservoir B2'!E566)","v":31.775848169772633},{"$f":"IF($AA$7=0,'Reservoir B1'!C190,'Reservoir B2'!C192)-AE$2","v":211.4611704178468},{"$f":"IF($AA$7=0,'Reservoir B1'!C681,'Reservoir B2'!C566)-AF$2","v":211.4611704178468},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD194)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD568)","v":" "},null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"IF($AA$7=0,'Reservoir B1'!E191, 'Reservoir B2'!E193)","v":34.600250575144699},{"$f":"IF($AA$7=0,'Reservoir B1'!E682, 'Reservoir B2'!E567)","v":31.735946907583379},{"$f":"IF($AA$7=0,'Reservoir B1'!C191,'Reservoir B2'!C193)-AE$2","v":211.37225336267559},{"$f":"IF($AA$7=0,'Reservoir B1'!C682,'Reservoir B2'!C567)-AF$2","v":211.37225336267559},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD195)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD569)","v":" "},null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E192, 'Reservoir B2'!E194)","v":34.556683696787751},{"$f":"IF($AA$7=0,'Reservoir B1'!E683, 'Reservoir B2'!E568)","v":31.696030781605824},{"$f":"IF($AA$7=0,'Reservoir B1'!C192,'Reservoir B2'!C194)-AE$2","v":211.28337335627737},{"$f":"IF($AA$7=0,'Reservoir B1'!C683,'Reservoir B2'!C568)-AF$2","v":211.28337335627737},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD196)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD570)","v":" "},null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"IF($AA$7=0,'Reservoir B1'!E193, 'Reservoir B2'!E195)","v":34.513100711148446},{"$f":"IF($AA$7=0,'Reservoir B1'!E684, 'Reservoir B2'!E569)","v":31.656099898079983},{"$f":"IF($AA$7=0,'Reservoir B1'!C193,'Reservoir B2'!C195)-AE$2","v":211.19453038321515},{"$f":"IF($AA$7=0,'Reservoir B1'!C684,'Reservoir B2'!C569)-AF$2","v":211.19453038321515},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD197)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD571)","v":" "},null,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB140+1/12","v":10.916666666666675},{"$f":"IF($AA$7=0,'Reservoir B1'!E194, 'Reservoir B2'!E196)","v":34.469501733984096},{"$f":"IF($AA$7=0,'Reservoir B1'!E685, 'Reservoir B2'!E570)","v":31.616154363063085},{"$f":"IF($AA$7=0,'Reservoir B1'!C194,'Reservoir B2'!C196)-AE$2","v":211.10572442805838},{"$f":"IF($AA$7=0,'Reservoir B1'!C685,'Reservoir B2'!C570)-AF$2","v":211.10572442805838},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD198)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD572)","v":" "},null,null,131,{"$f":"SUM(AC130:AC141)/12","v":34.708998142219777},{"$f":"SUM(AD130:AD141)/12","v":31.835581808012936}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E195, 'Reservoir B2'!E197)","v":34.425886880851884},{"$f":"IF($AA$7=0,'Reservoir B1'!E686, 'Reservoir B2'!E571)","v":31.576194282429025},{"$f":"IF($AA$7=0,'Reservoir B1'!C195,'Reservoir B2'!C197)-AE$2","v":211.0169554753829},{"$f":"IF($AA$7=0,'Reservoir B1'!C686,'Reservoir B2'!C571)-AF$2","v":211.0169554753829},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD199)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD573)","v":" "},null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E196, 'Reservoir B2'!E198)","v":34.382256267109085},{"$f":"IF($AA$7=0,'Reservoir B1'!E687, 'Reservoir B2'!E572)","v":31.536219761868562},{"$f":"IF($AA$7=0,'Reservoir B1'!C196,'Reservoir B2'!C198)-AE$2","v":210.92822350977104},{"$f":"IF($AA$7=0,'Reservoir B1'!C687,'Reservoir B2'!C572)-AF$2","v":210.92822350977104},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD200)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD574)","v":" "},null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"IF($AA$7=0,'Reservoir B1'!E197, 'Reservoir B2'!E199)","v":34.338610007913424},{"$f":"IF($AA$7=0,'Reservoir B1'!E688, 'Reservoir B2'!E573)","v":31.496230906889576},{"$f":"IF($AA$7=0,'Reservoir B1'!C197,'Reservoir B2'!C199)-AE$2","v":210.83952851581154},{"$f":"IF($AA$7=0,'Reservoir B1'!C688,'Reservoir B2'!C573)-AF$2","v":210.83952851581154},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD201)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD575)","v":" "},null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E198, 'Reservoir B2'!E200)","v":34.294948218224},{"$f":"IF($AA$7=0,'Reservoir B1'!E689, 'Reservoir B2'!E574)","v":31.456227822818018},{"$f":"IF($AA$7=0,'Reservoir B1'!C198,'Reservoir B2'!C200)-AE$2","v":210.7508704780995},{"$f":"IF($AA$7=0,'Reservoir B1'!C689,'Reservoir B2'!C574)-AF$2","v":210.7508704780995},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD202)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD576)","v":" "},null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"IF($AA$7=0,'Reservoir B1'!E199, 'Reservoir B2'!E201)","v":34.251271012800046},{"$f":"IF($AA$7=0,'Reservoir B1'!E690, 'Reservoir B2'!E575)","v":31.4162106147967},{"$f":"IF($AA$7=0,'Reservoir B1'!C199,'Reservoir B2'!C201)-AE$2","v":210.66224938123651},{"$f":"IF($AA$7=0,'Reservoir B1'!C690,'Reservoir B2'!C575)-AF$2","v":210.66224938123651},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD203)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD577)","v":" "},null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E200, 'Reservoir B2'!E202)","v":34.207578506202701},{"$f":"IF($AA$7=0,'Reservoir B1'!E691, 'Reservoir B2'!E576)","v":31.376179387786916},{"$f":"IF($AA$7=0,'Reservoir B1'!C200,'Reservoir B2'!C202)-AE$2","v":210.57366520983055},{"$f":"IF($AA$7=0,'Reservoir B1'!C691,'Reservoir B2'!C576)-AF$2","v":210.57366520983055},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD204)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD578)","v":" "},null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"IF($AA$7=0,'Reservoir B1'!E201, 'Reservoir B2'!E203)","v":34.163870812793867},{"$f":"IF($AA$7=0,'Reservoir B1'!E692, 'Reservoir B2'!E577)","v":31.33613424656745},{"$f":"IF($AA$7=0,'Reservoir B1'!C201,'Reservoir B2'!C203)-AE$2","v":210.48511794849603},{"$f":"IF($AA$7=0,'Reservoir B1'!C692,'Reservoir B2'!C577)-AF$2","v":210.48511794849603},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD205)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD579)","v":" "},null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E202, 'Reservoir B2'!E204)","v":34.120148046737924},{"$f":"IF($AA$7=0,'Reservoir B1'!E693, 'Reservoir B2'!E578)","v":31.296075295736127},{"$f":"IF($AA$7=0,'Reservoir B1'!C202,'Reservoir B2'!C204)-AE$2","v":210.39660758185371},{"$f":"IF($AA$7=0,'Reservoir B1'!C693,'Reservoir B2'!C578)-AF$2","v":210.39660758185371},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD206)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD580)","v":" "},null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E203, 'Reservoir B2'!E205)","v":34.07641032200037},{"$f":"IF($AA$7=0,'Reservoir B1'!E694, 'Reservoir B2'!E579)","v":31.25600263970848},{"$f":"IF($AA$7=0,'Reservoir B1'!C203,'Reservoir B2'!C205)-AE$2","v":210.30813409453083},{"$f":"IF($AA$7=0,'Reservoir B1'!C694,'Reservoir B2'!C579)-AF$2","v":210.30813409453083},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD207)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD581)","v":" "},null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E204, 'Reservoir B2'!E206)","v":34.032657752349252},{"$f":"IF($AA$7=0,'Reservoir B1'!E695, 'Reservoir B2'!E580)","v":31.215916382719247},{"$f":"IF($AA$7=0,'Reservoir B1'!C204,'Reservoir B2'!C206)-AE$2","v":210.219697471161},{"$f":"IF($AA$7=0,'Reservoir B1'!C695,'Reservoir B2'!C580)-AF$2","v":210.219697471161},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD208)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD582)","v":" "},null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E205, 'Reservoir B2'!E207)","v":33.988890451354656},{"$f":"IF($AA$7=0,'Reservoir B1'!E696, 'Reservoir B2'!E581)","v":31.17581662882171},{"$f":"IF($AA$7=0,'Reservoir B1'!C205,'Reservoir B2'!C207)-AE$2","v":210.13129769638425},{"$f":"IF($AA$7=0,'Reservoir B1'!C696,'Reservoir B2'!C581)-AF$2","v":210.13129769638425},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD209)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD583)","v":" "},null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E206, 'Reservoir B2'!E208)","v":33.945108532389668},{"$f":"IF($AA$7=0,'Reservoir B1'!E697, 'Reservoir B2'!E582)","v":31.135703481888687},{"$f":"IF($AA$7=0,'Reservoir B1'!C206,'Reservoir B2'!C208)-AE$2","v":210.04293475484698},{"$f":"IF($AA$7=0,'Reservoir B1'!C697,'Reservoir B2'!C582)-AF$2","v":210.04293475484698},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD210)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD584)","v":" "},null,null,143,{"$f":"SUM(AC142:AC153)/12","v":34.185636400893905},{"$f":"SUM(AD142:AD153)/12","v":31.356075954335878}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"IF($AA$7=0,'Reservoir B1'!E207, 'Reservoir B2'!E209)","v":33.901312108629931},{"$f":"IF($AA$7=0,'Reservoir B1'!E698, 'Reservoir B2'!E583)","v":31.095577045612099},{"$f":"IF($AA$7=0,'Reservoir B1'!C207,'Reservoir B2'!C209)-AE$2","v":209.95460863120201},{"$f":"IF($AA$7=0,'Reservoir B1'!C698,'Reservoir B2'!C583)-AF$2","v":209.95460863120201},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD211)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD585)","v":" "},null,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E208, 'Reservoir B2'!E210)","v":33.857501293053978},{"$f":"IF($AA$7=0,'Reservoir B1'!E699, 'Reservoir B2'!E584)","v":31.055437423503289},{"$f":"IF($AA$7=0,'Reservoir B1'!C208,'Reservoir B2'!C210)-AE$2","v":209.86631931010857},{"$f":"IF($AA$7=0,'Reservoir B1'!C699,'Reservoir B2'!C584)-AF$2","v":209.86631931010857},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD212)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD586)","v":" "},null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"IF($AA$7=0,'Reservoir B1'!E209, 'Reservoir B2'!E211)","v":33.813676198443652},{"$f":"IF($AA$7=0,'Reservoir B1'!E700, 'Reservoir B2'!E585)","v":31.015284718893351},{"$f":"IF($AA$7=0,'Reservoir B1'!C209,'Reservoir B2'!C211)-AE$2","v":209.77806677623224},{"$f":"IF($AA$7=0,'Reservoir B1'!C700,'Reservoir B2'!C585)-AF$2","v":209.77806677623224},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD213)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD587)","v":" "},null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E210, 'Reservoir B2'!E212)","v":33.769836937384511},{"$f":"IF($AA$7=0,'Reservoir B1'!E701, 'Reservoir B2'!E586)","v":30.975119034933574},{"$f":"IF($AA$7=0,'Reservoir B1'!C210,'Reservoir B2'!C212)-AE$2","v":209.68985101424502},{"$f":"IF($AA$7=0,'Reservoir B1'!C701,'Reservoir B2'!C586)-AF$2","v":209.68985101424502},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD214)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD588)","v":" "},null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"IF($AA$7=0,'Reservoir B1'!E211, 'Reservoir B2'!E213)","v":33.725983622265694},{"$f":"IF($AA$7=0,'Reservoir B1'!E702, 'Reservoir B2'!E587)","v":30.934940474595269},{"$f":"IF($AA$7=0,'Reservoir B1'!C211,'Reservoir B2'!C213)-AE$2","v":209.60167200882532},{"$f":"IF($AA$7=0,'Reservoir B1'!C702,'Reservoir B2'!C587)-AF$2","v":209.60167200882532},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD215)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD589)","v":" "},null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E212, 'Reservoir B2'!E214)","v":33.682116365280059},{"$f":"IF($AA$7=0,'Reservoir B1'!E703, 'Reservoir B2'!E588)","v":30.894749140669941},{"$f":"IF($AA$7=0,'Reservoir B1'!C212,'Reservoir B2'!C214)-AE$2","v":209.51352974465786},{"$f":"IF($AA$7=0,'Reservoir B1'!C703,'Reservoir B2'!C588)-AF$2","v":209.51352974465786},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD216)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD590)","v":" "},null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E213, 'Reservoir B2'!E215)","v":33.638235278424695},{"$f":"IF($AA$7=0,'Reservoir B1'!E704, 'Reservoir B2'!E589)","v":30.854545135769715},{"$f":"IF($AA$7=0,'Reservoir B1'!C213,'Reservoir B2'!C215)-AE$2","v":209.4254242064338},{"$f":"IF($AA$7=0,'Reservoir B1'!C704,'Reservoir B2'!C589)-AF$2","v":209.4254242064338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD217)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD591)","v":" "},null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E214, 'Reservoir B2'!E216)","v":33.594340473501482},{"$f":"IF($AA$7=0,'Reservoir B1'!E705, 'Reservoir B2'!E590)","v":30.814328562327841},{"$f":"IF($AA$7=0,'Reservoir B1'!C214,'Reservoir B2'!C216)-AE$2","v":209.33735537885067},{"$f":"IF($AA$7=0,'Reservoir B1'!C705,'Reservoir B2'!C590)-AF$2","v":209.33735537885067},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD218)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD592)","v":" "},null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E215, 'Reservoir B2'!E217)","v":33.550432062116357},{"$f":"IF($AA$7=0,'Reservoir B1'!E706, 'Reservoir B2'!E591)","v":30.77409952259811},{"$f":"IF($AA$7=0,'Reservoir B1'!C215,'Reservoir B2'!C217)-AE$2","v":209.24932324661239},{"$f":"IF($AA$7=0,'Reservoir B1'!C706,'Reservoir B2'!C591)-AF$2","v":209.24932324661239},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD219)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD593)","v":" "},null,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E216, 'Reservoir B2'!E218)","v":33.506510155680168},{"$f":"IF($AA$7=0,'Reservoir B1'!E707, 'Reservoir B2'!E592)","v":30.733858118655473},{"$f":"IF($AA$7=0,'Reservoir B1'!C216,'Reservoir B2'!C218)-AE$2","v":209.16132779442918},{"$f":"IF($AA$7=0,'Reservoir B1'!C707,'Reservoir B2'!C592)-AF$2","v":209.16132779442918},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD220)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD594)","v":" "},null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"IF($AA$7=0,'Reservoir B1'!E217, 'Reservoir B2'!E219)","v":33.46257486540928},{"$f":"IF($AA$7=0,'Reservoir B1'!E708, 'Reservoir B2'!E593)","v":30.693604452396794},{"$f":"IF($AA$7=0,'Reservoir B1'!C217,'Reservoir B2'!C219)-AE$2","v":209.07336900701773},{"$f":"IF($AA$7=0,'Reservoir B1'!C708,'Reservoir B2'!C593)-AF$2","v":209.07336900701773},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD221)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD595)","v":" "},null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E218, 'Reservoir B2'!E220)","v":33.418626302324668},{"$f":"IF($AA$7=0,'Reservoir B1'!E709, 'Reservoir B2'!E594)","v":30.653338625539885},{"$f":"IF($AA$7=0,'Reservoir B1'!C218,'Reservoir B2'!C220)-AE$2","v":208.98544686910103},{"$f":"IF($AA$7=0,'Reservoir B1'!C709,'Reservoir B2'!C594)-AF$2","v":208.98544686910103},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD222)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD596)","v":" "},null,null,155,{"$f":"SUM(AC154:AC165)/12","v":33.660095471876211},{"$f":"SUM(AD154:AD165)/12","v":30.874573521291282}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"IF($AA$7=0,'Reservoir B1'!E219, 'Reservoir B2'!E221)","v":33.374664577253398},{"$f":"IF($AA$7=0,'Reservoir B1'!E710, 'Reservoir B2'!E595)","v":30.613060739624846},{"$f":"IF($AA$7=0,'Reservoir B1'!C219,'Reservoir B2'!C221)-AE$2","v":208.89756136540845},{"$f":"IF($AA$7=0,'Reservoir B1'!C710,'Reservoir B2'!C595)-AF$2","v":208.89756136540845},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD223)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD597)","v":" "},null,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E220, 'Reservoir B2'!E222)","v":33.330689800827834},{"$f":"IF($AA$7=0,'Reservoir B1'!E711, 'Reservoir B2'!E596)","v":30.572770896013463},{"$f":"IF($AA$7=0,'Reservoir B1'!C220,'Reservoir B2'!C222)-AE$2","v":208.80971248067576},{"$f":"IF($AA$7=0,'Reservoir B1'!C711,'Reservoir B2'!C596)-AF$2","v":208.80971248067576},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD224)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD598)","v":" "},null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"IF($AA$7=0,'Reservoir B1'!E221, 'Reservoir B2'!E223)","v":33.286702083486517},{"$f":"IF($AA$7=0,'Reservoir B1'!E712, 'Reservoir B2'!E597)","v":30.53246919588992},{"$f":"IF($AA$7=0,'Reservoir B1'!C221,'Reservoir B2'!C223)-AE$2","v":208.72190019964503},{"$f":"IF($AA$7=0,'Reservoir B1'!C712,'Reservoir B2'!C597)-AF$2","v":208.72190019964503},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD225)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD599)","v":" "},null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E222, 'Reservoir B2'!E224)","v":33.242701535474147},{"$f":"IF($AA$7=0,'Reservoir B1'!E713, 'Reservoir B2'!E598)","v":30.492155740260774},{"$f":"IF($AA$7=0,'Reservoir B1'!C222,'Reservoir B2'!C224)-AE$2","v":208.63412450706474},{"$f":"IF($AA$7=0,'Reservoir B1'!C713,'Reservoir B2'!C598)-AF$2","v":208.63412450706474},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD226)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD600)","v":" "},null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"IF($AA$7=0,'Reservoir B1'!E223, 'Reservoir B2'!E225)","v":33.198688266841522},{"$f":"IF($AA$7=0,'Reservoir B1'!E714, 'Reservoir B2'!E599)","v":30.451830629954966},{"$f":"IF($AA$7=0,'Reservoir B1'!C223,'Reservoir B2'!C225)-AE$2","v":208.5463853876897},{"$f":"IF($AA$7=0,'Reservoir B1'!C714,'Reservoir B2'!C599)-AF$2","v":208.5463853876897},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD227)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD601)","v":" "},null,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E224, 'Reservoir B2'!E226)","v":33.154662387446429},{"$f":"IF($AA$7=0,'Reservoir B1'!E715, 'Reservoir B2'!E600)","v":30.411493965624583},{"$f":"IF($AA$7=0,'Reservoir B1'!C224,'Reservoir B2'!C226)-AE$2","v":208.45868282628106},{"$f":"IF($AA$7=0,'Reservoir B1'!C715,'Reservoir B2'!C600)-AF$2","v":208.45868282628106},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD228)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD602)","v":" "},null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E225, 'Reservoir B2'!E227)","v":33.110624006953252},{"$f":"IF($AA$7=0,'Reservoir B1'!E716, 'Reservoir B2'!E601)","v":30.371145847744518},{"$f":"IF($AA$7=0,'Reservoir B1'!C225,'Reservoir B2'!C227)-AE$2","v":208.37101680760634},{"$f":"IF($AA$7=0,'Reservoir B1'!C716,'Reservoir B2'!C601)-AF$2","v":208.37101680760634},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD229)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD603)","v":" "},null,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E226, 'Reservoir B2'!E228)","v":33.066573234833747},{"$f":"IF($AA$7=0,'Reservoir B1'!E717, 'Reservoir B2'!E602)","v":30.330786376613165},{"$f":"IF($AA$7=0,'Reservoir B1'!C226,'Reservoir B2'!C228)-AE$2","v":208.28338731643939},{"$f":"IF($AA$7=0,'Reservoir B1'!C717,'Reservoir B2'!C602)-AF$2","v":208.28338731643939},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD230)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD604)","v":" "},null,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"IF($AA$7=0,'Reservoir B1'!E227, 'Reservoir B2'!E229)","v":33.02251018036646},{"$f":"IF($AA$7=0,'Reservoir B1'!E718, 'Reservoir B2'!E603)","v":30.290415652351914},{"$f":"IF($AA$7=0,'Reservoir B1'!C227,'Reservoir B2'!C229)-AE$2","v":208.19579433756044},{"$f":"IF($AA$7=0,'Reservoir B1'!C718,'Reservoir B2'!C603)-AF$2","v":208.19579433756044},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD231)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD605)","v":" "},null,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E228, 'Reservoir B2'!E230)","v":32.978434952637983},{"$f":"IF($AA$7=0,'Reservoir B1'!E719, 'Reservoir B2'!E604)","v":30.250033774906274},{"$f":"IF($AA$7=0,'Reservoir B1'!C228,'Reservoir B2'!C230)-AE$2","v":208.10823785575602},{"$f":"IF($AA$7=0,'Reservoir B1'!C719,'Reservoir B2'!C604)-AF$2","v":208.10823785575602},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD232)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD606)","v":" "},null,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"IF($AA$7=0,'Reservoir B1'!E229, 'Reservoir B2'!E231)","v":32.93434766054196},{"$f":"IF($AA$7=0,'Reservoir B1'!E720, 'Reservoir B2'!E605)","v":30.209640844045001},{"$f":"IF($AA$7=0,'Reservoir B1'!C229,'Reservoir B2'!C231)-AE$2","v":208.02071785581902},{"$f":"IF($AA$7=0,'Reservoir B1'!C720,'Reservoir B2'!C605)-AF$2","v":208.02071785581902},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD233)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD607)","v":" "},null,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E230, 'Reservoir B2'!E232)","v":32.890248412780821},{"$f":"IF($AA$7=0,'Reservoir B1'!E721, 'Reservoir B2'!E606)","v":30.169236959361616},{"$f":"IF($AA$7=0,'Reservoir B1'!C230,'Reservoir B2'!C232)-AE$2","v":207.93323432254866},{"$f":"IF($AA$7=0,'Reservoir B1'!C721,'Reservoir B2'!C606)-AF$2","v":207.93323432254866},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD234)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD608)","v":" "},null,null,167,{"$f":"SUM(AC166:AC177)/12","v":33.132570591620336},{"$f":"SUM(AD166:AD177)/12","v":30.391253385199253}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"IF($AA$7=0,'Reservoir B1'!E231, 'Reservoir B2'!E233)","v":32.846137317864155},{"$f":"IF($AA$7=0,'Reservoir B1'!E722, 'Reservoir B2'!E607)","v":30.128822220273012},{"$f":"IF($AA$7=0,'Reservoir B1'!C231,'Reservoir B2'!C233)-AE$2","v":207.8457872407505},{"$f":"IF($AA$7=0,'Reservoir B1'!C722,'Reservoir B2'!C607)-AF$2","v":207.8457872407505},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD235)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD609)","v":" "},null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E232, 'Reservoir B2'!E234)","v":32.802014484110877},{"$f":"IF($AA$7=0,'Reservoir B1'!E723, 'Reservoir B2'!E608)","v":30.088396726021333},{"$f":"IF($AA$7=0,'Reservoir B1'!C232,'Reservoir B2'!C234)-AE$2","v":207.7583765952364},{"$f":"IF($AA$7=0,'Reservoir B1'!C723,'Reservoir B2'!C608)-AF$2","v":207.7583765952364},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD236)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD610)","v":" "},null,null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"IF($AA$7=0,'Reservoir B1'!E233, 'Reservoir B2'!E235)","v":32.757880019647764},{"$f":"IF($AA$7=0,'Reservoir B1'!E724, 'Reservoir B2'!E609)","v":30.047960575672729},{"$f":"IF($AA$7=0,'Reservoir B1'!C233,'Reservoir B2'!C235)-AE$2","v":207.6710023708246},{"$f":"IF($AA$7=0,'Reservoir B1'!C724,'Reservoir B2'!C609)-AF$2","v":207.6710023708246},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD237)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD611)","v":" "},null,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E234, 'Reservoir B2'!E236)","v":32.713734032411125},{"$f":"IF($AA$7=0,'Reservoir B1'!E725, 'Reservoir B2'!E610)","v":30.007513868118803},{"$f":"IF($AA$7=0,'Reservoir B1'!C234,'Reservoir B2'!C236)-AE$2","v":207.58366455233966},{"$f":"IF($AA$7=0,'Reservoir B1'!C725,'Reservoir B2'!C610)-AF$2","v":207.58366455233966},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD238)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD612)","v":" "},null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"IF($AA$7=0,'Reservoir B1'!E235, 'Reservoir B2'!E237)","v":32.669576630145734},{"$f":"IF($AA$7=0,'Reservoir B1'!E726, 'Reservoir B2'!E611)","v":29.967056702075691},{"$f":"IF($AA$7=0,'Reservoir B1'!C235,'Reservoir B2'!C237)-AE$2","v":207.4963631246124},{"$f":"IF($AA$7=0,'Reservoir B1'!C726,'Reservoir B2'!C611)-AF$2","v":207.4963631246124},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD239)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD613)","v":" "},null,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E236, 'Reservoir B2'!E238)","v":32.625407920405806},{"$f":"IF($AA$7=0,'Reservoir B1'!E727, 'Reservoir B2'!E612)","v":29.92658917608497},{"$f":"IF($AA$7=0,'Reservoir B1'!C236,'Reservoir B2'!C238)-AE$2","v":207.40909807248005},{"$f":"IF($AA$7=0,'Reservoir B1'!C727,'Reservoir B2'!C612)-AF$2","v":207.40909807248005},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD240)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD614)","v":" "},null,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"IF($AA$7=0,'Reservoir B1'!E237, 'Reservoir B2'!E239)","v":32.581228010555087},{"$f":"IF($AA$7=0,'Reservoir B1'!E728, 'Reservoir B2'!E613)","v":29.886111388513637},{"$f":"IF($AA$7=0,'Reservoir B1'!C237,'Reservoir B2'!C239)-AE$2","v":207.32186938078607},{"$f":"IF($AA$7=0,'Reservoir B1'!C728,'Reservoir B2'!C613)-AF$2","v":207.32186938078607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD241)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD615)","v":" "},null,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E238, 'Reservoir B2'!E240)","v":32.537037007766926},{"$f":"IF($AA$7=0,'Reservoir B1'!E729, 'Reservoir B2'!E614)","v":29.845623437554334},{"$f":"IF($AA$7=0,'Reservoir B1'!C238,'Reservoir B2'!C240)-AE$2","v":207.2346770343803},{"$f":"IF($AA$7=0,'Reservoir B1'!C729,'Reservoir B2'!C614)-AF$2","v":207.2346770343803},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD242)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD616)","v":" "},null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"IF($AA$7=0,'Reservoir B1'!E239, 'Reservoir B2'!E241)","v":32.49283501902466},{"$f":"IF($AA$7=0,'Reservoir B1'!E730, 'Reservoir B2'!E615)","v":29.805125421225519},{"$f":"IF($AA$7=0,'Reservoir B1'!C239,'Reservoir B2'!C241)-AE$2","v":207.14752101811885},{"$f":"IF($AA$7=0,'Reservoir B1'!C730,'Reservoir B2'!C615)-AF$2","v":207.14752101811885},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD243)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD617)","v":" "},null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E240, 'Reservoir B2'!E242)","v":32.448622151121697},{"$f":"IF($AA$7=0,'Reservoir B1'!E731, 'Reservoir B2'!E616)","v":29.76461743737174},{"$f":"IF($AA$7=0,'Reservoir B1'!C240,'Reservoir B2'!C242)-AE$2","v":207.06040131686419},{"$f":"IF($AA$7=0,'Reservoir B1'!C731,'Reservoir B2'!C616)-AF$2","v":207.06040131686419},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD244)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD618)","v":" "},null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"IF($AA$7=0,'Reservoir B1'!E241, 'Reservoir B2'!E243)","v":32.404398510661906},{"$f":"IF($AA$7=0,'Reservoir B1'!E732, 'Reservoir B2'!E617)","v":29.724099583663794},{"$f":"IF($AA$7=0,'Reservoir B1'!C241,'Reservoir B2'!C243)-AE$2","v":206.97331791548504},{"$f":"IF($AA$7=0,'Reservoir B1'!C732,'Reservoir B2'!C617)-AF$2","v":206.97331791548504},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD245)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD619)","v":" "},null,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E242, 'Reservoir B2'!E244)","v":32.360164204059714},{"$f":"IF($AA$7=0,'Reservoir B1'!E733, 'Reservoir B2'!E618)","v":29.68357195759895},{"$f":"IF($AA$7=0,'Reservoir B1'!C242,'Reservoir B2'!C244)-AE$2","v":206.88627079885649},{"$f":"IF($AA$7=0,'Reservoir B1'!C733,'Reservoir B2'!C618)-AF$2","v":206.88627079885649},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD246)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD620)","v":" "},null,null,179,{"$f":"SUM(AC178:AC189)/12","v":32.603252942314619},{"$f":"SUM(AD178:AD189)/12","v":29.906290707847873}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"IF($AA$7=0,'Reservoir B1'!E243, 'Reservoir B2'!E245)","v":32.315919337540087},{"$f":"IF($AA$7=0,'Reservoir B1'!E734, 'Reservoir B2'!E619)","v":29.64303465650092},{"$f":"IF($AA$7=0,'Reservoir B1'!C243,'Reservoir B2'!C245)-AE$2","v":206.79925995185985},{"$f":"IF($AA$7=0,'Reservoir B1'!C734,'Reservoir B2'!C619)-AF$2","v":206.79925995185985},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD247)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD621)","v":" "},null,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E244, 'Reservoir B2'!E246)","v":32.271664017139273},{"$f":"IF($AA$7=0,'Reservoir B1'!E735, 'Reservoir B2'!E620)","v":29.602487777520455},{"$f":"IF($AA$7=0,'Reservoir B1'!C244,'Reservoir B2'!C246)-AE$2","v":206.7122853593828},{"$f":"IF($AA$7=0,'Reservoir B1'!C735,'Reservoir B2'!C620)-AF$2","v":206.7122853593828},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD248)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD622)","v":" "},null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"IF($AA$7=0,'Reservoir B1'!E245, 'Reservoir B2'!E247)","v":32.227398348704725},{"$f":"IF($AA$7=0,'Reservoir B1'!E736, 'Reservoir B2'!E621)","v":29.561931417635375},{"$f":"IF($AA$7=0,'Reservoir B1'!C245,'Reservoir B2'!C247)-AE$2","v":206.62534700631929},{"$f":"IF($AA$7=0,'Reservoir B1'!C736,'Reservoir B2'!C621)-AF$2","v":206.62534700631929},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD249)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD623)","v":" "},null,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"IF($AA$7=0,'Reservoir B1'!E246, 'Reservoir B2'!E248)","v":32.183122437895243},{"$f":"IF($AA$7=0,'Reservoir B1'!E737, 'Reservoir B2'!E622)","v":29.521365673650639},{"$f":"IF($AA$7=0,'Reservoir B1'!C246,'Reservoir B2'!C248)-AE$2","v":206.53844487756953},{"$f":"IF($AA$7=0,'Reservoir B1'!C737,'Reservoir B2'!C622)-AF$2","v":206.53844487756953},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD250)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD624)","v":" "},null,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"IF($AA$7=0,'Reservoir B1'!E247, 'Reservoir B2'!E249)","v":32.138836390181062},{"$f":"IF($AA$7=0,'Reservoir B1'!E738, 'Reservoir B2'!E623)","v":29.480790642198453},{"$f":"IF($AA$7=0,'Reservoir B1'!C247,'Reservoir B2'!C249)-AE$2","v":206.4515789580401},{"$f":"IF($AA$7=0,'Reservoir B1'!C738,'Reservoir B2'!C623)-AF$2","v":206.4515789580401},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD251)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD625)","v":" "},null,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E248, 'Reservoir B2'!E250)","v":32.094540310844863},{"$f":"IF($AA$7=0,'Reservoir B1'!E739, 'Reservoir B2'!E624)","v":29.440206419739166},{"$f":"IF($AA$7=0,'Reservoir B1'!C248,'Reservoir B2'!C250)-AE$2","v":206.36474923264382},{"$f":"IF($AA$7=0,'Reservoir B1'!C739,'Reservoir B2'!C624)-AF$2","v":206.36474923264382},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD252)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD626)","v":" "},null,null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"IF($AA$7=0,'Reservoir B1'!E249, 'Reservoir B2'!E251)","v":32.050234304980883},{"$f":"IF($AA$7=0,'Reservoir B1'!E740, 'Reservoir B2'!E625)","v":29.399613102560476},{"$f":"IF($AA$7=0,'Reservoir B1'!C249,'Reservoir B2'!C251)-AE$2","v":206.27795568629978},{"$f":"IF($AA$7=0,'Reservoir B1'!C740,'Reservoir B2'!C625)-AF$2","v":206.27795568629978},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD253)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD627)","v":" "},null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E250, 'Reservoir B2'!E252)","v":32.005918477495875},{"$f":"IF($AA$7=0,'Reservoir B1'!E741, 'Reservoir B2'!E626)","v":29.359010786778338},{"$f":"IF($AA$7=0,'Reservoir B1'!C250,'Reservoir B2'!C252)-AE$2","v":206.19119830393336},{"$f":"IF($AA$7=0,'Reservoir B1'!C741,'Reservoir B2'!C626)-AF$2","v":206.19119830393336},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD254)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD628)","v":" "},null,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"IF($AA$7=0,'Reservoir B1'!E251, 'Reservoir B2'!E253)","v":31.961592933109078},{"$f":"IF($AA$7=0,'Reservoir B1'!E742, 'Reservoir B2'!E627)","v":29.318399568336869},{"$f":"IF($AA$7=0,'Reservoir B1'!C251,'Reservoir B2'!C253)-AE$2","v":206.10447707047629},{"$f":"IF($AA$7=0,'Reservoir B1'!C742,'Reservoir B2'!C627)-AF$2","v":206.10447707047629},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD255)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD629)","v":" "},null,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E252, 'Reservoir B2'!E254)","v":31.917257776352447},{"$f":"IF($AA$7=0,'Reservoir B1'!E743, 'Reservoir B2'!E628)","v":29.277779543008617},{"$f":"IF($AA$7=0,'Reservoir B1'!C252,'Reservoir B2'!C254)-AE$2","v":206.01779197086648},{"$f":"IF($AA$7=0,'Reservoir B1'!C743,'Reservoir B2'!C628)-AF$2","v":206.01779197086648},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD256)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD630)","v":" "},null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"IF($AA$7=0,'Reservoir B1'!E253, 'Reservoir B2'!E255)","v":31.8729131115707},{"$f":"IF($AA$7=0,'Reservoir B1'!E744, 'Reservoir B2'!E629)","v":29.237150806394574},{"$f":"IF($AA$7=0,'Reservoir B1'!C253,'Reservoir B2'!C255)-AE$2","v":205.93114299004819},{"$f":"IF($AA$7=0,'Reservoir B1'!C744,'Reservoir B2'!C629)-AF$2","v":205.93114299004819},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD257)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD631)","v":" "},null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E254, 'Reservoir B2'!E256)","v":31.828559042922404},{"$f":"IF($AA$7=0,'Reservoir B1'!E745, 'Reservoir B2'!E630)","v":29.196513453925181},{"$f":"IF($AA$7=0,'Reservoir B1'!C254,'Reservoir B2'!C256)-AE$2","v":205.84453011297188},{"$f":"IF($AA$7=0,'Reservoir B1'!C745,'Reservoir B2'!C630)-AF$2","v":205.84453011297188},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD258)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD632)","v":" "},null,null,191,{"$f":"SUM(AC190:AC201)/12","v":32.072329707394722},{"$f":"SUM(AD190:AD201)/12","v":29.419856987354084}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E255, 'Reservoir B2'!E257)","v":31.784195674378591},{"$f":"IF($AA$7=0,'Reservoir B1'!E746, 'Reservoir B2'!E631)","v":29.15586758085907},{"$f":"IF($AA$7=0,'Reservoir B1'!C255,'Reservoir B2'!C257)-AE$2","v":205.75795332459435},{"$f":"IF($AA$7=0,'Reservoir B1'!C746,'Reservoir B2'!C631)-AF$2","v":205.75795332459435},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD259)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD633)","v":" "},null,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E256, 'Reservoir B2'!E258)","v":31.739823109724416},{"$f":"IF($AA$7=0,'Reservoir B1'!E747, 'Reservoir B2'!E632)","v":29.115213282284557},{"$f":"IF($AA$7=0,'Reservoir B1'!C256,'Reservoir B2'!C258)-AE$2","v":205.67141260987867},{"$f":"IF($AA$7=0,'Reservoir B1'!C747,'Reservoir B2'!C632)-AF$2","v":205.67141260987867},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD260)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD634)","v":" "},null,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E257, 'Reservoir B2'!E259)","v":31.695441452558935},{"$f":"IF($AA$7=0,'Reservoir B1'!E748, 'Reservoir B2'!E633)","v":29.074550653119445},{"$f":"IF($AA$7=0,'Reservoir B1'!C257,'Reservoir B2'!C259)-AE$2","v":205.5849079537941},{"$f":"IF($AA$7=0,'Reservoir B1'!C748,'Reservoir B2'!C633)-AF$2","v":205.5849079537941},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD261)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD635)","v":" "},null,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB204+1/12","v":16.250000000000039},{"$f":"IF($AA$7=0,'Reservoir B1'!E258, 'Reservoir B2'!E260)","v":31.651050806294553},{"$f":"IF($AA$7=0,'Reservoir B1'!E749, 'Reservoir B2'!E634)","v":29.033879788110568},{"$f":"IF($AA$7=0,'Reservoir B1'!C258,'Reservoir B2'!C260)-AE$2","v":205.49843934131624},{"$f":"IF($AA$7=0,'Reservoir B1'!C749,'Reservoir B2'!C634)-AF$2","v":205.49843934131624},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD262)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD636)","v":" "},null,null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E259, 'Reservoir B2'!E261)","v":31.606651274158917},{"$f":"IF($AA$7=0,'Reservoir B1'!E750, 'Reservoir B2'!E635)","v":28.993200781835437},{"$f":"IF($AA$7=0,'Reservoir B1'!C259,'Reservoir B2'!C261)-AE$2","v":205.41200675742692},{"$f":"IF($AA$7=0,'Reservoir B1'!C750,'Reservoir B2'!C635)-AF$2","v":205.41200675742692},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD263)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD637)","v":" "},null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E260, 'Reservoir B2'!E262)","v":31.562242959193096},{"$f":"IF($AA$7=0,'Reservoir B1'!E751, 'Reservoir B2'!E636)","v":28.952513728700637},{"$f":"IF($AA$7=0,'Reservoir B1'!C260,'Reservoir B2'!C262)-AE$2","v":205.32561018711422},{"$f":"IF($AA$7=0,'Reservoir B1'!C751,'Reservoir B2'!C636)-AF$2","v":205.32561018711422},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD264)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD638)","v":" "},null,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E261, 'Reservoir B2'!E263)","v":31.517825964253564},{"$f":"IF($AA$7=0,'Reservoir B1'!E752, 'Reservoir B2'!E637)","v":28.911818722943643},{"$f":"IF($AA$7=0,'Reservoir B1'!C261,'Reservoir B2'!C263)-AE$2","v":205.23924961537247},{"$f":"IF($AA$7=0,'Reservoir B1'!C752,'Reservoir B2'!C637)-AF$2","v":205.23924961537247},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD265)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD639)","v":" "},null,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E262, 'Reservoir B2'!E264)","v":31.473400392011303},{"$f":"IF($AA$7=0,'Reservoir B1'!E753, 'Reservoir B2'!E638)","v":28.87111585863196},{"$f":"IF($AA$7=0,'Reservoir B1'!C262,'Reservoir B2'!C264)-AE$2","v":205.15292502720229},{"$f":"IF($AA$7=0,'Reservoir B1'!C753,'Reservoir B2'!C638)-AF$2","v":205.15292502720229},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD266)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD640)","v":" "},null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E263, 'Reservoir B2'!E265)","v":31.428966344952467},{"$f":"IF($AA$7=0,'Reservoir B1'!E754, 'Reservoir B2'!E639)","v":28.830405229663739},{"$f":"IF($AA$7=0,'Reservoir B1'!C263,'Reservoir B2'!C265)-AE$2","v":205.0666364076105},{"$f":"IF($AA$7=0,'Reservoir B1'!C754,'Reservoir B2'!C639)-AF$2","v":205.0666364076105},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD267)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD641)","v":" "},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E264, 'Reservoir B2'!E266)","v":31.384523925378577},{"$f":"IF($AA$7=0,'Reservoir B1'!E755, 'Reservoir B2'!E640)","v":28.78968692976802},{"$f":"IF($AA$7=0,'Reservoir B1'!C264,'Reservoir B2'!C266)-AE$2","v":204.98038374161021},{"$f":"IF($AA$7=0,'Reservoir B1'!C755,'Reservoir B2'!C640)-AF$2","v":204.98038374161021},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD268)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD642)","v":" "},null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E265, 'Reservoir B2'!E267)","v":31.340073235406383},{"$f":"IF($AA$7=0,'Reservoir B1'!E756, 'Reservoir B2'!E641)","v":28.748961052504523},{"$f":"IF($AA$7=0,'Reservoir B1'!C265,'Reservoir B2'!C267)-AE$2","v":204.89416701422076},{"$f":"IF($AA$7=0,'Reservoir B1'!C756,'Reservoir B2'!C641)-AF$2","v":204.89416701422076},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD269)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD643)","v":" "},null,null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E266, 'Reservoir B2'!E268)","v":31.295614376968739},{"$f":"IF($AA$7=0,'Reservoir B1'!E757, 'Reservoir B2'!E642)","v":28.708227691264462},{"$f":"IF($AA$7=0,'Reservoir B1'!C266,'Reservoir B2'!C268)-AE$2","v":204.80798621046773},{"$f":"IF($AA$7=0,'Reservoir B1'!C757,'Reservoir B2'!C642)-AF$2","v":204.80798621046773},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD270)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD644)","v":" "},null,null,203,{"$f":"SUM(AC202:AC213)/12","v":31.539984126273296},{"$f":"SUM(AD202:AD213)/12","v":28.932120108307174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E267, 'Reservoir B2'!E269)","v":31.251147451814287},{"$f":"IF($AA$7=0,'Reservoir B1'!E758, 'Reservoir B2'!E643)","v":28.667486939270315},{"$f":"IF($AA$7=0,'Reservoir B1'!C267,'Reservoir B2'!C269)-AE$2","v":204.72184131538293},{"$f":"IF($AA$7=0,'Reservoir B1'!C758,'Reservoir B2'!C643)-AF$2","v":204.72184131538293},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD271)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD645)","v":" "},null,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E268, 'Reservoir B2'!E270)","v":31.206672561507684},{"$f":"IF($AA$7=0,'Reservoir B1'!E759, 'Reservoir B2'!E644)","v":28.626738889575986},{"$f":"IF($AA$7=0,'Reservoir B1'!C268,'Reservoir B2'!C270)-AE$2","v":204.6357323140044},{"$f":"IF($AA$7=0,'Reservoir B1'!C759,'Reservoir B2'!C644)-AF$2","v":204.6357323140044},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD272)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD646)","v":" "},null,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E269, 'Reservoir B2'!E271)","v":31.162189807430071},{"$f":"IF($AA$7=0,'Reservoir B1'!E760, 'Reservoir B2'!E645)","v":28.585983635067212},{"$f":"IF($AA$7=0,'Reservoir B1'!C269,'Reservoir B2'!C271)-AE$2","v":204.54965919137646},{"$f":"IF($AA$7=0,'Reservoir B1'!C760,'Reservoir B2'!C645)-AF$2","v":204.54965919137646},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD273)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD647)","v":" "},null,null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E270, 'Reservoir B2'!E272)","v":31.117699290779026},{"$f":"IF($AA$7=0,'Reservoir B1'!E761, 'Reservoir B2'!E646)","v":28.545221268461571},{"$f":"IF($AA$7=0,'Reservoir B1'!C270,'Reservoir B2'!C272)-AE$2","v":204.46362193254961},{"$f":"IF($AA$7=0,'Reservoir B1'!C761,'Reservoir B2'!C646)-AF$2","v":204.46362193254961},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD274)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD648)","v":" "},null,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E271, 'Reservoir B2'!E273)","v":31.073201112569269},{"$f":"IF($AA$7=0,'Reservoir B1'!E762, 'Reservoir B2'!E647)","v":28.504451882309095},{"$f":"IF($AA$7=0,'Reservoir B1'!C271,'Reservoir B2'!C273)-AE$2","v":204.3776205225806},{"$f":"IF($AA$7=0,'Reservoir B1'!C762,'Reservoir B2'!C647)-AF$2","v":204.3776205225806},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD275)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD649)","v":" "},null,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E272, 'Reservoir B2'!E274)","v":31.028695373631873},{"$f":"IF($AA$7=0,'Reservoir B1'!E763, 'Reservoir B2'!E648)","v":28.463675568991576},{"$f":"IF($AA$7=0,'Reservoir B1'!C272,'Reservoir B2'!C274)-AE$2","v":204.29165494653242},{"$f":"IF($AA$7=0,'Reservoir B1'!C763,'Reservoir B2'!C648)-AF$2","v":204.29165494653242},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD276)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD650)","v":" "},null,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E273, 'Reservoir B2'!E275)","v":30.984182174615572},{"$f":"IF($AA$7=0,'Reservoir B1'!E764, 'Reservoir B2'!E649)","v":28.422892420723745},{"$f":"IF($AA$7=0,'Reservoir B1'!C273,'Reservoir B2'!C275)-AE$2","v":204.20572518947426},{"$f":"IF($AA$7=0,'Reservoir B1'!C764,'Reservoir B2'!C649)-AF$2","v":204.20572518947426},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD277)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD651)","v":" "},null,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E274, 'Reservoir B2'!E276)","v":30.939661615986406},{"$f":"IF($AA$7=0,'Reservoir B1'!E765, 'Reservoir B2'!E650)","v":28.382102529552906},{"$f":"IF($AA$7=0,'Reservoir B1'!C274,'Reservoir B2'!C276)-AE$2","v":204.11983123648153},{"$f":"IF($AA$7=0,'Reservoir B1'!C765,'Reservoir B2'!C650)-AF$2","v":204.11983123648153},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD278)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD652)","v":" "},null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E275, 'Reservoir B2'!E277)","v":30.895133798028137},{"$f":"IF($AA$7=0,'Reservoir B1'!E766, 'Reservoir B2'!E651)","v":28.34130598735943},{"$f":"IF($AA$7=0,'Reservoir B1'!C275,'Reservoir B2'!C277)-AE$2","v":204.03397307263589},{"$f":"IF($AA$7=0,'Reservoir B1'!C766,'Reservoir B2'!C651)-AF$2","v":204.03397307263589},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD279)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD653)","v":" "},null,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E276, 'Reservoir B2'!E278)","v":30.850598820842155},{"$f":"IF($AA$7=0,'Reservoir B1'!E767, 'Reservoir B2'!E652)","v":28.300502885856528},{"$f":"IF($AA$7=0,'Reservoir B1'!C276,'Reservoir B2'!C278)-AE$2","v":203.94815068302518},{"$f":"IF($AA$7=0,'Reservoir B1'!C767,'Reservoir B2'!C652)-AF$2","v":203.94815068302518},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD280)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD654)","v":" "},null,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E277, 'Reservoir B2'!E279)","v":30.806056784348126},{"$f":"IF($AA$7=0,'Reservoir B1'!E768, 'Reservoir B2'!E653)","v":28.259693316590969},{"$f":"IF($AA$7=0,'Reservoir B1'!C277,'Reservoir B2'!C279)-AE$2","v":203.86236405274349},{"$f":"IF($AA$7=0,'Reservoir B1'!C768,'Reservoir B2'!C653)-AF$2","v":203.86236405274349},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD281)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD655)","v":" "},null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E278, 'Reservoir B2'!E280)","v":30.76150778828352},{"$f":"IF($AA$7=0,'Reservoir B1'!E769, 'Reservoir B2'!E654)","v":28.218877370942554},{"$f":"IF($AA$7=0,'Reservoir B1'!C278,'Reservoir B2'!C280)-AE$2","v":203.77661316689108},{"$f":"IF($AA$7=0,'Reservoir B1'!C769,'Reservoir B2'!C654)-AF$2","v":203.77661316689108},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD282)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD656)","v":" "},null,null,215,{"$f":"SUM(AC214:AC225)/12","v":31.006395548319677},{"$f":"SUM(AD214:AD225)/12","v":28.443244391225154}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E279, 'Reservoir B2'!E281)","v":30.716951932204847},{"$f":"IF($AA$7=0,'Reservoir B1'!E770, 'Reservoir B2'!E655)","v":28.178055140125313},{"$f":"IF($AA$7=0,'Reservoir B1'!C279,'Reservoir B2'!C281)-AE$2","v":203.69089801057444},{"$f":"IF($AA$7=0,'Reservoir B1'!C770,'Reservoir B2'!C655)-AF$2","v":203.69089801057444},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD283)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD657)","v":" "},null,null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E280, 'Reservoir B2'!E282)","v":30.672389315486573},{"$f":"IF($AA$7=0,'Reservoir B1'!E771, 'Reservoir B2'!E656)","v":28.13722671518649},{"$f":"IF($AA$7=0,'Reservoir B1'!C280,'Reservoir B2'!C282)-AE$2","v":203.60521856890625},{"$f":"IF($AA$7=0,'Reservoir B1'!C771,'Reservoir B2'!C656)-AF$2","v":203.60521856890625},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD284)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD658)","v":" "},null,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E281, 'Reservoir B2'!E283)","v":30.627820037322888},{"$f":"IF($AA$7=0,'Reservoir B1'!E772, 'Reservoir B2'!E657)","v":28.096392187008117},{"$f":"IF($AA$7=0,'Reservoir B1'!C281,'Reservoir B2'!C283)-AE$2","v":203.51957482700544},{"$f":"IF($AA$7=0,'Reservoir B1'!C772,'Reservoir B2'!C657)-AF$2","v":203.51957482700544},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD285)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD659)","v":" "},null,null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E282, 'Reservoir B2'!E284)","v":30.583244196726472},{"$f":"IF($AA$7=0,'Reservoir B1'!E773, 'Reservoir B2'!E658)","v":28.055551646305993},{"$f":"IF($AA$7=0,'Reservoir B1'!C282,'Reservoir B2'!C284)-AE$2","v":203.43396676999708},{"$f":"IF($AA$7=0,'Reservoir B1'!C773,'Reservoir B2'!C658)-AF$2","v":203.43396676999708},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD286)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD660)","v":" "},null,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E283, 'Reservoir B2'!E285)","v":30.538661892529287},{"$f":"IF($AA$7=0,'Reservoir B1'!E774, 'Reservoir B2'!E659)","v":28.014705183630284},{"$f":"IF($AA$7=0,'Reservoir B1'!C283,'Reservoir B2'!C285)-AE$2","v":203.34839438301248},{"$f":"IF($AA$7=0,'Reservoir B1'!C774,'Reservoir B2'!C659)-AF$2","v":203.34839438301248},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD287)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD661)","v":" "},null,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"IF($AA$7=0,'Reservoir B1'!E284, 'Reservoir B2'!E286)","v":30.494073223383101},{"$f":"IF($AA$7=0,'Reservoir B1'!E775, 'Reservoir B2'!E660)","v":27.973852889366093},{"$f":"IF($AA$7=0,'Reservoir B1'!C284,'Reservoir B2'!C286)-AE$2","v":203.26285765118911},{"$f":"IF($AA$7=0,'Reservoir B1'!C775,'Reservoir B2'!C660)-AF$2","v":203.26285765118911},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD288)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD662)","v":" "},null,null,221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E285, 'Reservoir B2'!E287)","v":30.449478287759245},{"$f":"IF($AA$7=0,'Reservoir B1'!E776, 'Reservoir B2'!E661)","v":27.932994853733181},{"$f":"IF($AA$7=0,'Reservoir B1'!C285,'Reservoir B2'!C287)-AE$2","v":203.17735655967067},{"$f":"IF($AA$7=0,'Reservoir B1'!C776,'Reservoir B2'!C661)-AF$2","v":203.17735655967067},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD289)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD663)","v":" "},null,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E286, 'Reservoir B2'!E288)","v":30.404877183948845},{"$f":"IF($AA$7=0,'Reservoir B1'!E777, 'Reservoir B2'!E662)","v":27.89213116678625},{"$f":"IF($AA$7=0,'Reservoir B1'!C286,'Reservoir B2'!C288)-AE$2","v":203.09189109360702},{"$f":"IF($AA$7=0,'Reservoir B1'!C777,'Reservoir B2'!C662)-AF$2","v":203.09189109360702},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD290)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD664)","v":" "},null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E287, 'Reservoir B2'!E289)","v":30.36027001006325},{"$f":"IF($AA$7=0,'Reservoir B1'!E778, 'Reservoir B2'!E663)","v":27.85126191841524},{"$f":"IF($AA$7=0,'Reservoir B1'!C287,'Reservoir B2'!C289)-AE$2","v":203.00646123815423},{"$f":"IF($AA$7=0,'Reservoir B1'!C778,'Reservoir B2'!C663)-AF$2","v":203.00646123815423},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD291)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD665)","v":" "},null,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E288, 'Reservoir B2'!E290)","v":30.315656864034242},{"$f":"IF($AA$7=0,'Reservoir B1'!E779, 'Reservoir B2'!E664)","v":27.810387198345584},{"$f":"IF($AA$7=0,'Reservoir B1'!C288,'Reservoir B2'!C290)-AE$2","v":202.92106697847456},{"$f":"IF($AA$7=0,'Reservoir B1'!C779,'Reservoir B2'!C664)-AF$2","v":202.92106697847456},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD292)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD666)","v":" "},null,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E289, 'Reservoir B2'!E291)","v":30.27103784361373},{"$f":"IF($AA$7=0,'Reservoir B1'!E780, 'Reservoir B2'!E665)","v":27.769507096137943},{"$f":"IF($AA$7=0,'Reservoir B1'!C289,'Reservoir B2'!C291)-AE$2","v":202.83570829973641},{"$f":"IF($AA$7=0,'Reservoir B1'!C780,'Reservoir B2'!C665)-AF$2","v":202.83570829973641},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD293)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD667)","v":" "},null,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E290, 'Reservoir B2'!E292)","v":30.226413046375125},{"$f":"IF($AA$7=0,'Reservoir B1'!E781, 'Reservoir B2'!E666)","v":27.728621701189404},{"$f":"IF($AA$7=0,'Reservoir B1'!C290,'Reservoir B2'!C292)-AE$2","v":202.7503851871144},{"$f":"IF($AA$7=0,'Reservoir B1'!C781,'Reservoir B2'!C666)-AF$2","v":202.7503851871144},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD294)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD668)","v":" "},null,null,227,{"$f":"SUM(AC226:AC237)/12","v":30.471739486120629},{"$f":"SUM(AD226:AD237)/12","v":27.953390641352495}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF($AA$7=0,'Reservoir B1'!E291, 'Reservoir B2'!E293)","v":30.181782569711796},{"$f":"IF($AA$7=0,'Reservoir B1'!E782, 'Reservoir B2'!E667)","v":27.687731102732112},{"$f":"IF($AA$7=0,'Reservoir B1'!C291,'Reservoir B2'!C293)-AE$2","v":202.66509762578934},{"$f":"IF($AA$7=0,'Reservoir B1'!C782,'Reservoir B2'!C667)-AF$2","v":202.66509762578934},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD295)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD669)","v":" "},null,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"IF($AA$7=0,'Reservoir B1'!E292, 'Reservoir B2'!E294)","v":30.137146510839184},{"$f":"IF($AA$7=0,'Reservoir B1'!E783, 'Reservoir B2'!E668)","v":27.646835389835204},{"$f":"IF($AA$7=0,'Reservoir B1'!C292,'Reservoir B2'!C294)-AE$2","v":202.57984560094815},{"$f":"IF($AA$7=0,'Reservoir B1'!C783,'Reservoir B2'!C668)-AF$2","v":202.57984560094815},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD296)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD670)","v":" "},null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"IF($AA$7=0,'Reservoir B1'!E293, 'Reservoir B2'!E295)","v":30.092504966793502},{"$f":"IF($AA$7=0,'Reservoir B1'!E784, 'Reservoir B2'!E669)","v":27.605934651403587},{"$f":"IF($AA$7=0,'Reservoir B1'!C293,'Reservoir B2'!C295)-AE$2","v":202.49462909778399},{"$f":"IF($AA$7=0,'Reservoir B1'!C784,'Reservoir B2'!C669)-AF$2","v":202.49462909778399},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD297)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD671)","v":" "},null,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E294, 'Reservoir B2'!E296)","v":30.047858034432704},{"$f":"IF($AA$7=0,'Reservoir B1'!E785, 'Reservoir B2'!E670)","v":27.565028976178851},{"$f":"IF($AA$7=0,'Reservoir B1'!C294,'Reservoir B2'!C296)-AE$2","v":202.40944810149614},{"$f":"IF($AA$7=0,'Reservoir B1'!C785,'Reservoir B2'!C670)-AF$2","v":202.40944810149614},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD298)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD672)","v":" "},null,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E295, 'Reservoir B2'!E297)","v":30.003205810436615},{"$f":"IF($AA$7=0,'Reservoir B1'!E786, 'Reservoir B2'!E671)","v":27.524118452739401},{"$f":"IF($AA$7=0,'Reservoir B1'!C295,'Reservoir B2'!C297)-AE$2","v":202.32430259729009},{"$f":"IF($AA$7=0,'Reservoir B1'!C786,'Reservoir B2'!C671)-AF$2","v":202.32430259729009},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD299)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD673)","v":" "},null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E296, 'Reservoir B2'!E298)","v":29.958548391306753},{"$f":"IF($AA$7=0,'Reservoir B1'!E787, 'Reservoir B2'!E672)","v":27.483203169500257},{"$f":"IF($AA$7=0,'Reservoir B1'!C296,'Reservoir B2'!C298)-AE$2","v":202.23919257037744},{"$f":"IF($AA$7=0,'Reservoir B1'!C787,'Reservoir B2'!C672)-AF$2","v":202.23919257037744},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD300)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD674)","v":" "},null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E297, 'Reservoir B2'!E299)","v":29.913885873367246},{"$f":"IF($AA$7=0,'Reservoir B1'!E788, 'Reservoir B2'!E673)","v":27.442283214713921},{"$f":"IF($AA$7=0,'Reservoir B1'!C297,'Reservoir B2'!C299)-AE$2","v":202.15411800597602},{"$f":"IF($AA$7=0,'Reservoir B1'!C788,'Reservoir B2'!C673)-AF$2","v":202.15411800597602},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD301)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD675)","v":" "},null,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E298, 'Reservoir B2'!E300)","v":29.869218352764062},{"$f":"IF($AA$7=0,'Reservoir B1'!E789, 'Reservoir B2'!E674)","v":27.401358676469673},{"$f":"IF($AA$7=0,'Reservoir B1'!C298,'Reservoir B2'!C300)-AE$2","v":202.06907888930976},{"$f":"IF($AA$7=0,'Reservoir B1'!C789,'Reservoir B2'!C674)-AF$2","v":202.06907888930976},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD302)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD676)","v":" "},null,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"IF($AA$7=0,'Reservoir B1'!E299, 'Reservoir B2'!E301)","v":29.824545925466214},{"$f":"IF($AA$7=0,'Reservoir B1'!E790, 'Reservoir B2'!E675)","v":27.360429642694655},{"$f":"IF($AA$7=0,'Reservoir B1'!C299,'Reservoir B2'!C301)-AE$2","v":201.98407520560878},{"$f":"IF($AA$7=0,'Reservoir B1'!C790,'Reservoir B2'!C675)-AF$2","v":201.98407520560878},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD303)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD677)","v":" "},null,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E300, 'Reservoir B2'!E302)","v":29.779868687265523},{"$f":"IF($AA$7=0,'Reservoir B1'!E791, 'Reservoir B2'!E676)","v":27.319496201153651},{"$f":"IF($AA$7=0,'Reservoir B1'!C300,'Reservoir B2'!C302)-AE$2","v":201.89910694010933},{"$f":"IF($AA$7=0,'Reservoir B1'!C791,'Reservoir B2'!C676)-AF$2","v":201.89910694010933},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD304)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD678)","v":" "},null,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E301, 'Reservoir B2'!E303)","v":29.735186733776299},{"$f":"IF($AA$7=0,'Reservoir B1'!E792, 'Reservoir B2'!E677)","v":27.278558439448862},{"$f":"IF($AA$7=0,'Reservoir B1'!C301,'Reservoir B2'!C303)-AE$2","v":201.81417407805384},{"$f":"IF($AA$7=0,'Reservoir B1'!C792,'Reservoir B2'!C677)-AF$2","v":201.81417407805384},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD305)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD679)","v":" "},null,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E302, 'Reservoir B2'!E304)","v":29.690500160436475},{"$f":"IF($AA$7=0,'Reservoir B1'!E793, 'Reservoir B2'!E678)","v":27.237616445020812},{"$f":"IF($AA$7=0,'Reservoir B1'!C302,'Reservoir B2'!C304)-AE$2","v":201.72927660469088},{"$f":"IF($AA$7=0,'Reservoir B1'!C793,'Reservoir B2'!C678)-AF$2","v":201.72927660469088},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD306)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD680)","v":" "},null,null,239,{"$f":"SUM(AC238:AC249)/12","v":29.936187668049698},{"$f":"SUM(AD238:AD249)/12","v":27.46271619682425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"IF($AA$7=0,'Reservoir B1'!E303, 'Reservoir B2'!E305)","v":29.645809062507528},{"$f":"IF($AA$7=0,'Reservoir B1'!E794, 'Reservoir B2'!E679)","v":27.196670305148427},{"$f":"IF($AA$7=0,'Reservoir B1'!C303,'Reservoir B2'!C305)-AE$2","v":201.64441450527514},{"$f":"IF($AA$7=0,'Reservoir B1'!C794,'Reservoir B2'!C679)-AF$2","v":201.64441450527514},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD307)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD681)","v":" "},null,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"IF($AA$7=0,'Reservoir B1'!E304, 'Reservoir B2'!E306)","v":29.601113535074017},{"$f":"IF($AA$7=0,'Reservoir B1'!E795, 'Reservoir B2'!E680)","v":27.155720106948507},{"$f":"IF($AA$7=0,'Reservoir B1'!C304,'Reservoir B2'!C306)-AE$2","v":201.5595877650675},{"$f":"IF($AA$7=0,'Reservoir B1'!C795,'Reservoir B2'!C680)-AF$2","v":201.5595877650675},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD308)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD682)","v":" "},null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E305, 'Reservoir B2'!E307)","v":29.556413673044794},{"$f":"IF($AA$7=0,'Reservoir B1'!E796, 'Reservoir B2'!E681)","v":27.11476593737687},{"$f":"IF($AA$7=0,'Reservoir B1'!C305,'Reservoir B2'!C307)-AE$2","v":201.47479636933494},{"$f":"IF($AA$7=0,'Reservoir B1'!C796,'Reservoir B2'!C681)-AF$2","v":201.47479636933494},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD309)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD683)","v":" "},null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E306, 'Reservoir B2'!E308)","v":29.511709571152586},{"$f":"IF($AA$7=0,'Reservoir B1'!E797, 'Reservoir B2'!E682)","v":27.073807883227957},{"$f":"IF($AA$7=0,'Reservoir B1'!C306,'Reservoir B2'!C308)-AE$2","v":201.39004030335062},{"$f":"IF($AA$7=0,'Reservoir B1'!C797,'Reservoir B2'!C682)-AF$2","v":201.39004030335062},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD310)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD684)","v":" "},null,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"IF($AA$7=0,'Reservoir B1'!E307, 'Reservoir B2'!E309)","v":29.46700132395414},{"$f":"IF($AA$7=0,'Reservoir B1'!E798, 'Reservoir B2'!E683)","v":27.032846031135009},{"$f":"IF($AA$7=0,'Reservoir B1'!C307,'Reservoir B2'!C309)-AE$2","v":201.30531955239377},{"$f":"IF($AA$7=0,'Reservoir B1'!C798,'Reservoir B2'!C683)-AF$2","v":201.30531955239377},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD311)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD685)","v":" "},null,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"IF($AA$7=0,'Reservoir B1'!E308, 'Reservoir B2'!E310)","v":29.422289025830935},{"$f":"IF($AA$7=0,'Reservoir B1'!E799, 'Reservoir B2'!E684)","v":26.99188046757067},{"$f":"IF($AA$7=0,'Reservoir B1'!C308,'Reservoir B2'!C310)-AE$2","v":201.22063410174982},{"$f":"IF($AA$7=0,'Reservoir B1'!C799,'Reservoir B2'!C684)-AF$2","v":201.22063410174982},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD312)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD686)","v":" "},null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"IF($AA$7=0,'Reservoir B1'!E309, 'Reservoir B2'!E311)","v":29.377572770988859},{"$f":"IF($AA$7=0,'Reservoir B1'!E800, 'Reservoir B2'!E685)","v":26.950911278846689},{"$f":"IF($AA$7=0,'Reservoir B1'!C309,'Reservoir B2'!C311)-AE$2","v":201.13598393671032},{"$f":"IF($AA$7=0,'Reservoir B1'!C800,'Reservoir B2'!C685)-AF$2","v":201.13598393671032},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD313)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD687)","v":" "},null,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"IF($AA$7=0,'Reservoir B1'!E310, 'Reservoir B2'!E312)","v":29.332852653458644},{"$f":"IF($AA$7=0,'Reservoir B1'!E801, 'Reservoir B2'!E686)","v":26.909938551114369},{"$f":"IF($AA$7=0,'Reservoir B1'!C310,'Reservoir B2'!C312)-AE$2","v":201.0513690425729},{"$f":"IF($AA$7=0,'Reservoir B1'!C801,'Reservoir B2'!C686)-AF$2","v":201.0513690425729},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD314)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD688)","v":" "},null,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E311, 'Reservoir B2'!E313)","v":29.288128767096168},{"$f":"IF($AA$7=0,'Reservoir B1'!E802, 'Reservoir B2'!E687)","v":26.868962370364759},{"$f":"IF($AA$7=0,'Reservoir B1'!C311,'Reservoir B2'!C313)-AE$2","v":200.96678940464139},{"$f":"IF($AA$7=0,'Reservoir B1'!C802,'Reservoir B2'!C687)-AF$2","v":200.96678940464139},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD315)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD689)","v":" "},null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"IF($AA$7=0,'Reservoir B1'!E312, 'Reservoir B2'!E314)","v":29.243401205582561},{"$f":"IF($AA$7=0,'Reservoir B1'!E803, 'Reservoir B2'!E688)","v":26.827982822428865},{"$f":"IF($AA$7=0,'Reservoir B1'!C312,'Reservoir B2'!C314)-AE$2","v":200.88224500822568},{"$f":"IF($AA$7=0,'Reservoir B1'!C803,'Reservoir B2'!C688)-AF$2","v":200.88224500822568},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD316)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD690)","v":" "},null,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"IF($AA$7=0,'Reservoir B1'!E313, 'Reservoir B2'!E315)","v":29.198670062424245},{"$f":"IF($AA$7=0,'Reservoir B1'!E804, 'Reservoir B2'!E689)","v":26.786999992977591},{"$f":"IF($AA$7=0,'Reservoir B1'!C313,'Reservoir B2'!C315)-AE$2","v":200.79773583864181},{"$f":"IF($AA$7=0,'Reservoir B1'!C804,'Reservoir B2'!C689)-AF$2","v":200.79773583864181},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD317)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD691)","v":" "},null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"IF($AA$7=0,'Reservoir B1'!E314, 'Reservoir B2'!E316)","v":29.153935430953304},{"$f":"IF($AA$7=0,'Reservoir B1'!E805, 'Reservoir B2'!E690)","v":26.746013967522128},{"$f":"IF($AA$7=0,'Reservoir B1'!C314,'Reservoir B2'!C316)-AE$2","v":200.71326188121193},{"$f":"IF($AA$7=0,'Reservoir B1'!C805,'Reservoir B2'!C690)-AF$2","v":200.71326188121193},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD318)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD692)","v":" "},null,null,251,{"$f":"SUM(AC250:AC261)/12","v":29.399908090172318},{"$f":"SUM(AD250:AD261)/12","v":26.971374976221821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"IF($AA$7=0,'Reservoir B1'!E315, 'Reservoir B2'!E317)","v":29.109197404327656},{"$f":"IF($AA$7=0,'Reservoir B1'!E806, 'Reservoir B2'!E691)","v":26.705024831414068},{"$f":"IF($AA$7=0,'Reservoir B1'!C315,'Reservoir B2'!C317)-AE$2","v":200.62882312126433},{"$f":"IF($AA$7=0,'Reservoir B1'!C806,'Reservoir B2'!C691)-AF$2","v":200.62882312126433},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD319)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD693)","v":" "},null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E316, 'Reservoir B2'!E318)","v":29.064456075531396},{"$f":"IF($AA$7=0,'Reservoir B1'!E807, 'Reservoir B2'!E692)","v":26.664032669845756},{"$f":"IF($AA$7=0,'Reservoir B1'!C316,'Reservoir B2'!C318)-AE$2","v":200.54441954413338},{"$f":"IF($AA$7=0,'Reservoir B1'!C807,'Reservoir B2'!C692)-AF$2","v":200.54441954413338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD320)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD694)","v":" "},null,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"IF($AA$7=0,'Reservoir B1'!E317, 'Reservoir B2'!E319)","v":29.019711537374782},{"$f":"IF($AA$7=0,'Reservoir B1'!E808, 'Reservoir B2'!E693)","v":26.623037567850304},{"$f":"IF($AA$7=0,'Reservoir B1'!C317,'Reservoir B2'!C319)-AE$2","v":200.46005113515955},{"$f":"IF($AA$7=0,'Reservoir B1'!C808,'Reservoir B2'!C693)-AF$2","v":200.46005113515955},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD321)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD695)","v":" "},null,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"IF($AA$7=0,'Reservoir B1'!E318, 'Reservoir B2'!E320)","v":28.974963882494198},{"$f":"IF($AA$7=0,'Reservoir B1'!E809, 'Reservoir B2'!E694)","v":26.582039610301486},{"$f":"IF($AA$7=0,'Reservoir B1'!C318,'Reservoir B2'!C320)-AE$2","v":200.37571787968946},{"$f":"IF($AA$7=0,'Reservoir B1'!C809,'Reservoir B2'!C694)-AF$2","v":200.37571787968946},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD322)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD696)","v":" "},null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E319, 'Reservoir B2'!E321)","v":28.930213203353226},{"$f":"IF($AA$7=0,'Reservoir B1'!E810, 'Reservoir B2'!E695)","v":26.541038881914726},{"$f":"IF($AA$7=0,'Reservoir B1'!C319,'Reservoir B2'!C321)-AE$2","v":200.29141976307582},{"$f":"IF($AA$7=0,'Reservoir B1'!C810,'Reservoir B2'!C695)-AF$2","v":200.29141976307582},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD323)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD697)","v":" "},null,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"IF($AA$7=0,'Reservoir B1'!E320, 'Reservoir B2'!E322)","v":28.885459592242075},{"$f":"IF($AA$7=0,'Reservoir B1'!E811, 'Reservoir B2'!E696)","v":26.500035467246658},{"$f":"IF($AA$7=0,'Reservoir B1'!C320,'Reservoir B2'!C322)-AE$2","v":200.20715677067744},{"$f":"IF($AA$7=0,'Reservoir B1'!C811,'Reservoir B2'!C696)-AF$2","v":200.20715677067744},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD324)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD698)","v":" "},null,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E321, 'Reservoir B2'!E323)","v":28.840703141277796},{"$f":"IF($AA$7=0,'Reservoir B1'!E812, 'Reservoir B2'!E697)","v":26.459029450695255},{"$f":"IF($AA$7=0,'Reservoir B1'!C321,'Reservoir B2'!C323)-AE$2","v":200.12292888785922},{"$f":"IF($AA$7=0,'Reservoir B1'!C812,'Reservoir B2'!C697)-AF$2","v":200.12292888785922},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD325)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD699)","v":" "},null,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB268+1/12","v":21.583333333333297},{"$f":"IF($AA$7=0,'Reservoir B1'!E322, 'Reservoir B2'!E324)","v":28.795943942404968},{"$f":"IF($AA$7=0,'Reservoir B1'!E813, 'Reservoir B2'!E698)","v":26.418020916500449},{"$f":"IF($AA$7=0,'Reservoir B1'!C322,'Reservoir B2'!C324)-AE$2","v":200.03873609999218},{"$f":"IF($AA$7=0,'Reservoir B1'!C813,'Reservoir B2'!C698)-AF$2","v":200.03873609999218},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD326)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD700)","v":" "},null,null,259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"IF($AA$7=0,'Reservoir B1'!E323, 'Reservoir B2'!E325)","v":28.751182087395271},{"$f":"IF($AA$7=0,'Reservoir B1'!E814, 'Reservoir B2'!E699)","v":26.377009948743769},{"$f":"IF($AA$7=0,'Reservoir B1'!C323,'Reservoir B2'!C325)-AE$2","v":199.95457839245341},{"$f":"IF($AA$7=0,'Reservoir B1'!C814,'Reservoir B2'!C699)-AF$2","v":199.95457839245341},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD327)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD701)","v":" "},null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"IF($AA$7=0,'Reservoir B1'!E324, 'Reservoir B2'!E326)","v":28.706417667848378},{"$f":"IF($AA$7=0,'Reservoir B1'!E815, 'Reservoir B2'!E700)","v":26.335996631349168},{"$f":"IF($AA$7=0,'Reservoir B1'!C324,'Reservoir B2'!C326)-AE$2","v":199.87045575062612},{"$f":"IF($AA$7=0,'Reservoir B1'!C815,'Reservoir B2'!C700)-AF$2","v":199.87045575062612},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD328)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD702)","v":" "},null,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"IF($AA$7=0,'Reservoir B1'!E325, 'Reservoir B2'!E327)","v":28.661650775191646},{"$f":"IF($AA$7=0,'Reservoir B1'!E816, 'Reservoir B2'!E701)","v":26.294981048082693},{"$f":"IF($AA$7=0,'Reservoir B1'!C325,'Reservoir B2'!C327)-AE$2","v":199.78636815989958},{"$f":"IF($AA$7=0,'Reservoir B1'!C816,'Reservoir B2'!C701)-AF$2","v":199.78636815989958},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD329)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD703)","v":" "},null,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E326, 'Reservoir B2'!E328)","v":28.616881500680378},{"$f":"IF($AA$7=0,'Reservoir B1'!E817, 'Reservoir B2'!E702)","v":26.253963282552785},{"$f":"IF($AA$7=0,'Reservoir B1'!C326,'Reservoir B2'!C328)-AE$2","v":199.70231560566918},{"$f":"IF($AA$7=0,'Reservoir B1'!C817,'Reservoir B2'!C702)-AF$2","v":199.70231560566918},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD330)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD704)","v":" "},null,null,263,{"$f":"SUM(AC262:AC273)/12","v":28.863065067510149},{"$f":"SUM(AD262:AD273)/12","v":26.479517525541425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"IF($AA$7=0,'Reservoir B1'!E327, 'Reservoir B2'!E329)","v":28.572109935398259},{"$f":"IF($AA$7=0,'Reservoir B1'!E818, 'Reservoir B2'!E703)","v":26.212943418210635},{"$f":"IF($AA$7=0,'Reservoir B1'!C327,'Reservoir B2'!C329)-AE$2","v":199.61829807333638},{"$f":"IF($AA$7=0,'Reservoir B1'!C818,'Reservoir B2'!C703)-AF$2","v":199.61829807333638},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD331)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD705)","v":" "},null,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E328, 'Reservoir B2'!E330)","v":28.527336170257634},{"$f":"IF($AA$7=0,'Reservoir B1'!E819, 'Reservoir B2'!E704)","v":26.171921538350443},{"$f":"IF($AA$7=0,'Reservoir B1'!C328,'Reservoir B2'!C330)-AE$2","v":199.53431554830871},{"$f":"IF($AA$7=0,'Reservoir B1'!C819,'Reservoir B2'!C704)-AF$2","v":199.53431554830871},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD332)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD706)","v":" "},null,null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"IF($AA$7=0,'Reservoir B1'!E329, 'Reservoir B2'!E331)","v":28.482560295998908},{"$f":"IF($AA$7=0,'Reservoir B1'!E820, 'Reservoir B2'!E705)","v":26.130897726108884},{"$f":"IF($AA$7=0,'Reservoir B1'!C329,'Reservoir B2'!C331)-AE$2","v":199.4503680159998},{"$f":"IF($AA$7=0,'Reservoir B1'!C820,'Reservoir B2'!C705)-AF$2","v":199.4503680159998},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD333)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD707)","v":" "},null,null,266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"IF($AA$7=0,'Reservoir B1'!E330, 'Reservoir B2'!E332)","v":28.437782403191743},{"$f":"IF($AA$7=0,'Reservoir B1'!E821, 'Reservoir B2'!E706)","v":26.089872064466203},{"$f":"IF($AA$7=0,'Reservoir B1'!C330,'Reservoir B2'!C332)-AE$2","v":199.36645546182936},{"$f":"IF($AA$7=0,'Reservoir B1'!C821,'Reservoir B2'!C706)-AF$2","v":199.36645546182936},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD334)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD708)","v":" "},null,null,267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E331, 'Reservoir B2'!E333)","v":28.393002582234594},{"$f":"IF($AA$7=0,'Reservoir B1'!E822, 'Reservoir B2'!E707)","v":26.048844636245779},{"$f":"IF($AA$7=0,'Reservoir B1'!C331,'Reservoir B2'!C333)-AE$2","v":199.28257787122317},{"$f":"IF($AA$7=0,'Reservoir B1'!C822,'Reservoir B2'!C707)-AF$2","v":199.28257787122317},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD335)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD709)","v":" "},null,null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"IF($AA$7=0,'Reservoir B1'!E332, 'Reservoir B2'!E334)","v":28.348220923355729},{"$f":"IF($AA$7=0,'Reservoir B1'!E823, 'Reservoir B2'!E708)","v":26.007815524115067},{"$f":"IF($AA$7=0,'Reservoir B1'!C332,'Reservoir B2'!C334)-AE$2","v":199.19873522961305},{"$f":"IF($AA$7=0,'Reservoir B1'!C823,'Reservoir B2'!C708)-AF$2","v":199.19873522961305},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD336)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD710)","v":" "},null,null,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"IF($AA$7=0,'Reservoir B1'!E333, 'Reservoir B2'!E335)","v":28.303437516611829},{"$f":"IF($AA$7=0,'Reservoir B1'!E824, 'Reservoir B2'!E709)","v":25.966784810584304},{"$f":"IF($AA$7=0,'Reservoir B1'!C333,'Reservoir B2'!C335)-AE$2","v":199.11492752243694},{"$f":"IF($AA$7=0,'Reservoir B1'!C824,'Reservoir B2'!C709)-AF$2","v":199.11492752243694},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD337)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD711)","v":" "},null,null,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"IF($AA$7=0,'Reservoir B1'!E334, 'Reservoir B2'!E336)","v":28.25865245189021},{"$f":"IF($AA$7=0,'Reservoir B1'!E825, 'Reservoir B2'!E710)","v":25.925752578008577},{"$f":"IF($AA$7=0,'Reservoir B1'!C334,'Reservoir B2'!C336)-AE$2","v":199.03115473513881},{"$f":"IF($AA$7=0,'Reservoir B1'!C825,'Reservoir B2'!C710)-AF$2","v":199.03115473513881},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD338)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD712)","v":" "},null,null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"IF($AA$7=0,'Reservoir B1'!E335, 'Reservoir B2'!E337)","v":28.213865818907415},{"$f":"IF($AA$7=0,'Reservoir B1'!E826, 'Reservoir B2'!E711)","v":25.884718908586482},{"$f":"IF($AA$7=0,'Reservoir B1'!C335,'Reservoir B2'!C337)-AE$2","v":198.94741685316873},{"$f":"IF($AA$7=0,'Reservoir B1'!C826,'Reservoir B2'!C711)-AF$2","v":198.94741685316873},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD339)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD713)","v":" "},null,null,272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E336, 'Reservoir B2'!E338)","v":28.169077707210263},{"$f":"IF($AA$7=0,'Reservoir B1'!E827, 'Reservoir B2'!E712)","v":25.843683884361134},{"$f":"IF($AA$7=0,'Reservoir B1'!C336,'Reservoir B2'!C338)-AE$2","v":198.8637138619828},{"$f":"IF($AA$7=0,'Reservoir B1'!C827,'Reservoir B2'!C712)-AF$2","v":198.8637138619828},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD340)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD714)","v":" "},null,null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"IF($AA$7=0,'Reservoir B1'!E337, 'Reservoir B2'!E339)","v":28.124288206175486},{"$f":"IF($AA$7=0,'Reservoir B1'!E828, 'Reservoir B2'!E713)","v":25.802647587219806},{"$f":"IF($AA$7=0,'Reservoir B1'!C337,'Reservoir B2'!C339)-AE$2","v":198.7800457470432},{"$f":"IF($AA$7=0,'Reservoir B1'!C828,'Reservoir B2'!C713)-AF$2","v":198.7800457470432},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD341)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD715)","v":" "},null,null,274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"IF($AA$7=0,'Reservoir B1'!E338, 'Reservoir B2'!E340)","v":28.079497405010915},{"$f":"IF($AA$7=0,'Reservoir B1'!E829, 'Reservoir B2'!E714)","v":25.761610098895037},{"$f":"IF($AA$7=0,'Reservoir B1'!C338,'Reservoir B2'!C340)-AE$2","v":198.69641249381817},{"$f":"IF($AA$7=0,'Reservoir B1'!C829,'Reservoir B2'!C714)-AF$2","v":198.69641249381817},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD342)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD716)","v":" "},null,null,275,{"$f":"SUM(AC274:AC285)/12","v":28.325819284686915},{"$f":"SUM(AD274:AD285)/12","v":25.987291064596032}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"IF($AA$7=0,'Reservoir B1'!E339, 'Reservoir B2'!E341)","v":28.034705392754226},{"$f":"IF($AA$7=0,'Reservoir B1'!E830, 'Reservoir B2'!E715)","v":25.720571500963427},{"$f":"IF($AA$7=0,'Reservoir B1'!C339,'Reservoir B2'!C341)-AE$2","v":198.61281408778197},{"$f":"IF($AA$7=0,'Reservoir B1'!C830,'Reservoir B2'!C715)-AF$2","v":198.61281408778197},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD343)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD717)","v":" "},null,null,276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"IF($AA$7=0,'Reservoir B1'!E340, 'Reservoir B2'!E342)","v":27.989912258274185},{"$f":"IF($AA$7=0,'Reservoir B1'!E831, 'Reservoir B2'!E716)","v":25.679531874846873},{"$f":"IF($AA$7=0,'Reservoir B1'!C340,'Reservoir B2'!C342)-AE$2","v":198.52925051441494},{"$f":"IF($AA$7=0,'Reservoir B1'!C831,'Reservoir B2'!C716)-AF$2","v":198.52925051441494},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD344)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD718)","v":" "},null,null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E341, 'Reservoir B2'!E343)","v":27.945118090270729},{"$f":"IF($AA$7=0,'Reservoir B1'!E832, 'Reservoir B2'!E717)","v":25.638491301812554},{"$f":"IF($AA$7=0,'Reservoir B1'!C341,'Reservoir B2'!C343)-AE$2","v":198.44572175920348},{"$f":"IF($AA$7=0,'Reservoir B1'!C832,'Reservoir B2'!C717)-AF$2","v":198.44572175920348},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD345)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD719)","v":" "},null,null,278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E342, 'Reservoir B2'!E344)","v":27.900322977274897},{"$f":"IF($AA$7=0,'Reservoir B1'!E833, 'Reservoir B2'!E718)","v":25.59744986297293},{"$f":"IF($AA$7=0,'Reservoir B1'!C342,'Reservoir B2'!C344)-AE$2","v":198.36222780764004},{"$f":"IF($AA$7=0,'Reservoir B1'!C833,'Reservoir B2'!C718)-AF$2","v":198.36222780764004},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD346)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD720)","v":" "},null,null,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"IF($AA$7=0,'Reservoir B1'!E343, 'Reservoir B2'!E345)","v":27.85552700764898},{"$f":"IF($AA$7=0,'Reservoir B1'!E834, 'Reservoir B2'!E719)","v":25.55640763928583},{"$f":"IF($AA$7=0,'Reservoir B1'!C343,'Reservoir B2'!C345)-AE$2","v":198.27876864522307},{"$f":"IF($AA$7=0,'Reservoir B1'!C834,'Reservoir B2'!C719)-AF$2","v":198.27876864522307},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD347)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD721)","v":" "},null,null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"IF($AA$7=0,'Reservoir B1'!E344, 'Reservoir B2'!E346)","v":27.810730269587182},{"$f":"IF($AA$7=0,'Reservoir B1'!E835, 'Reservoir B2'!E720)","v":25.51536471155509},{"$f":"IF($AA$7=0,'Reservoir B1'!C344,'Reservoir B2'!C346)-AE$2","v":198.19534425745712},{"$f":"IF($AA$7=0,'Reservoir B1'!C835,'Reservoir B2'!C720)-AF$2","v":198.19534425745712},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD348)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD722)","v":" "},null,null,281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"IF($AA$7=0,'Reservoir B1'!E345, 'Reservoir B2'!E347)","v":27.76593285111516},{"$f":"IF($AA$7=0,'Reservoir B1'!E836, 'Reservoir B2'!E721)","v":25.474321160430129},{"$f":"IF($AA$7=0,'Reservoir B1'!C345,'Reservoir B2'!C347)-AE$2","v":198.11195462985273},{"$f":"IF($AA$7=0,'Reservoir B1'!C836,'Reservoir B2'!C721)-AF$2","v":198.11195462985273},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD349)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD723)","v":" "},null,null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E346, 'Reservoir B2'!E348)","v":27.721134840090773},{"$f":"IF($AA$7=0,'Reservoir B1'!E837, 'Reservoir B2'!E722)","v":25.433277066406632},{"$f":"IF($AA$7=0,'Reservoir B1'!C346,'Reservoir B2'!C348)-AE$2","v":198.02859974792651},{"$f":"IF($AA$7=0,'Reservoir B1'!C837,'Reservoir B2'!C722)-AF$2","v":198.02859974792651},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD350)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD724)","v":" "},null,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"IF($AA$7=0,'Reservoir B1'!E347, 'Reservoir B2'!E349)","v":27.67633632420398},{"$f":"IF($AA$7=0,'Reservoir B1'!E838, 'Reservoir B2'!E723)","v":25.392232509826432},{"$f":"IF($AA$7=0,'Reservoir B1'!C347,'Reservoir B2'!C349)-AE$2","v":197.94527959720111},{"$f":"IF($AA$7=0,'Reservoir B1'!C838,'Reservoir B2'!C723)-AF$2","v":197.94527959720111},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD351)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD725)","v":" "},null,null,284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"IF($AA$7=0,'Reservoir B1'!E348, 'Reservoir B2'!E350)","v":27.631537390977176},{"$f":"IF($AA$7=0,'Reservoir B1'!E839, 'Reservoir B2'!E724)","v":25.351187570877858},{"$f":"IF($AA$7=0,'Reservoir B1'!C348,'Reservoir B2'!C350)-AE$2","v":197.86199416320517},{"$f":"IF($AA$7=0,'Reservoir B1'!C839,'Reservoir B2'!C724)-AF$2","v":197.86199416320517},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD352)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD726)","v":" "},null,null,285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"IF($AA$7=0,'Reservoir B1'!E349, 'Reservoir B2'!E351)","v":27.586738127765393},{"$f":"IF($AA$7=0,'Reservoir B1'!E840, 'Reservoir B2'!E725)","v":25.310142329595898},{"$f":"IF($AA$7=0,'Reservoir B1'!C349,'Reservoir B2'!C351)-AE$2","v":197.7787434314734},{"$f":"IF($AA$7=0,'Reservoir B1'!C840,'Reservoir B2'!C725)-AF$2","v":197.7787434314734},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD353)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD727)","v":" "},null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"IF($AA$7=0,'Reservoir B1'!E350, 'Reservoir B2'!E352)","v":27.541938621756142},{"$f":"IF($AA$7=0,'Reservoir B1'!E841, 'Reservoir B2'!E726)","v":25.269096865862039},{"$f":"IF($AA$7=0,'Reservoir B1'!C350,'Reservoir B2'!C352)-AE$2","v":197.69552738754652},{"$f":"IF($AA$7=0,'Reservoir B1'!C841,'Reservoir B2'!C726)-AF$2","v":197.69552738754652},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD354)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD728)","v":" "},null,null,287,{"$f":"SUM(AC286:AC297)/12","v":27.788327845976568},{"$f":"SUM(AD286:AD297)/12","v":25.494839532869644}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E351, 'Reservoir B2'!E353)","v":27.497138959970172},{"$f":"IF($AA$7=0,'Reservoir B1'!E842, 'Reservoir B2'!E727)","v":25.228051259405017},{"$f":"IF($AA$7=0,'Reservoir B1'!C351,'Reservoir B2'!C353)-AE$2","v":197.61234601697126},{"$f":"IF($AA$7=0,'Reservoir B1'!C842,'Reservoir B2'!C727)-AF$2","v":197.61234601697126},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD355)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD729)","v":" "},null,null,288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"IF($AA$7=0,'Reservoir B1'!E352, 'Reservoir B2'!E354)","v":27.452339229261323},{"$f":"IF($AA$7=0,'Reservoir B1'!E843, 'Reservoir B2'!E728)","v":25.187005589800609},{"$f":"IF($AA$7=0,'Reservoir B1'!C352,'Reservoir B2'!C354)-AE$2","v":197.52919930530041},{"$f":"IF($AA$7=0,'Reservoir B1'!C843,'Reservoir B2'!C728)-AF$2","v":197.52919930530041},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD356)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD730)","v":" "},null,null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"IF($AA$7=0,'Reservoir B1'!E353, 'Reservoir B2'!E355)","v":27.407539516316888},{"$f":"IF($AA$7=0,'Reservoir B1'!E844, 'Reservoir B2'!E729)","v":25.145959936472028},{"$f":"IF($AA$7=0,'Reservoir B1'!C353,'Reservoir B2'!C355)-AE$2","v":197.44608723809276},{"$f":"IF($AA$7=0,'Reservoir B1'!C844,'Reservoir B2'!C729)-AF$2","v":197.44608723809276},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD357)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD731)","v":" "},null,null,290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"IF($AA$7=0,'Reservoir B1'!E354, 'Reservoir B2'!E356)","v":27.362739907657485},{"$f":"IF($AA$7=0,'Reservoir B1'!E845, 'Reservoir B2'!E730)","v":25.104914378689738},{"$f":"IF($AA$7=0,'Reservoir B1'!C354,'Reservoir B2'!C356)-AE$2","v":197.36300980091312},{"$f":"IF($AA$7=0,'Reservoir B1'!C845,'Reservoir B2'!C730)-AF$2","v":197.36300980091312},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD358)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD732)","v":" "},null,null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"IF($AA$7=0,'Reservoir B1'!E355, 'Reservoir B2'!E357)","v":27.317940489637337},{"$f":"IF($AA$7=0,'Reservoir B1'!E846, 'Reservoir B2'!E731)","v":25.063868995571806},{"$f":"IF($AA$7=0,'Reservoir B1'!C355,'Reservoir B2'!C357)-AE$2","v":197.2799669793323},{"$f":"IF($AA$7=0,'Reservoir B1'!C846,'Reservoir B2'!C731)-AF$2","v":197.2799669793323},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD359)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD733)","v":" "},null,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E356, 'Reservoir B2'!E358)","v":27.273141348445428},{"$f":"IF($AA$7=0,'Reservoir B1'!E847, 'Reservoir B2'!E732)","v":25.022823866084888},{"$f":"IF($AA$7=0,'Reservoir B1'!C356,'Reservoir B2'!C358)-AE$2","v":197.19695875892714},{"$f":"IF($AA$7=0,'Reservoir B1'!C847,'Reservoir B2'!C732)-AF$2","v":197.19695875892714},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD360)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD734)","v":" "},null,null,293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"IF($AA$7=0,'Reservoir B1'!E357, 'Reservoir B2'!E359)","v":27.228342570103745},{"$f":"IF($AA$7=0,'Reservoir B1'!E848, 'Reservoir B2'!E733)","v":24.981779069042592},{"$f":"IF($AA$7=0,'Reservoir B1'!C357,'Reservoir B2'!C359)-AE$2","v":197.11398512528046},{"$f":"IF($AA$7=0,'Reservoir B1'!C848,'Reservoir B2'!C733)-AF$2","v":197.11398512528046},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD361)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD735)","v":" "},null,null,294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"IF($AA$7=0,'Reservoir B1'!E358, 'Reservoir B2'!E360)","v":27.183544240469516},{"$f":"IF($AA$7=0,'Reservoir B1'!E849, 'Reservoir B2'!E734)","v":24.940734683107639},{"$f":"IF($AA$7=0,'Reservoir B1'!C358,'Reservoir B2'!C360)-AE$2","v":197.03104606398117},{"$f":"IF($AA$7=0,'Reservoir B1'!C849,'Reservoir B2'!C734)-AF$2","v":197.03104606398117},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD362)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD736)","v":" "},null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"IF($AA$7=0,'Reservoir B1'!E359, 'Reservoir B2'!E361)","v":27.138746445233725},{"$f":"IF($AA$7=0,'Reservoir B1'!E850, 'Reservoir B2'!E735)","v":24.899690786790405},{"$f":"IF($AA$7=0,'Reservoir B1'!C359,'Reservoir B2'!C361)-AE$2","v":196.94814156062407},{"$f":"IF($AA$7=0,'Reservoir B1'!C850,'Reservoir B2'!C735)-AF$2","v":196.94814156062407},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD363)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD737)","v":" "},null,null,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"IF($AA$7=0,'Reservoir B1'!E360, 'Reservoir B2'!E362)","v":27.093949269922877},{"$f":"IF($AA$7=0,'Reservoir B1'!E851, 'Reservoir B2'!E736)","v":24.858647458450562},{"$f":"IF($AA$7=0,'Reservoir B1'!C360,'Reservoir B2'!C362)-AE$2","v":196.86527160081002},{"$f":"IF($AA$7=0,'Reservoir B1'!C851,'Reservoir B2'!C736)-AF$2","v":196.86527160081002},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD364)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD738)","v":" "},null,null,297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E361, 'Reservoir B2'!E363)","v":27.049152799897676},{"$f":"IF($AA$7=0,'Reservoir B1'!E852, 'Reservoir B2'!E737)","v":24.817604776295898},{"$f":"IF($AA$7=0,'Reservoir B1'!C361,'Reservoir B2'!C363)-AE$2","v":196.7824361701459},{"$f":"IF($AA$7=0,'Reservoir B1'!C852,'Reservoir B2'!C737)-AF$2","v":196.7824361701459},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD365)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD739)","v":" "},null,null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"IF($AA$7=0,'Reservoir B1'!E362, 'Reservoir B2'!E364)","v":27.004357120354239},{"$f":"IF($AA$7=0,'Reservoir B1'!E853, 'Reservoir B2'!E738)","v":24.776562818383375},{"$f":"IF($AA$7=0,'Reservoir B1'!C362,'Reservoir B2'!C364)-AE$2","v":196.69963525424455},{"$f":"IF($AA$7=0,'Reservoir B1'!C853,'Reservoir B2'!C738)-AF$2","v":196.69963525424455},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD366)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD740)","v":" "},null,null,299,{"$f":"SUM(AC298:AC309)/12","v":27.25074432477253},{"$f":"SUM(AD298:AD309)/12","v":25.002303634841216}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"IF($AA$7=0,'Reservoir B1'!E363, 'Reservoir B2'!E365)","v":26.959562316324035},{"$f":"IF($AA$7=0,'Reservoir B1'!E854, 'Reservoir B2'!E739)","v":24.735521662619131},{"$f":"IF($AA$7=0,'Reservoir B1'!C363,'Reservoir B2'!C365)-AE$2","v":196.61686883872486},{"$f":"IF($AA$7=0,'Reservoir B1'!C854,'Reservoir B2'!C739)-AF$2","v":196.61686883872486},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD367)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD741)","v":" "},null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"IF($AA$7=0,'Reservoir B1'!E364, 'Reservoir B2'!E366)","v":26.914768472673693},{"$f":"IF($AA$7=0,'Reservoir B1'!E855, 'Reservoir B2'!E740)","v":24.694481386758277},{"$f":"IF($AA$7=0,'Reservoir B1'!C364,'Reservoir B2'!C366)-AE$2","v":196.53413690921161},{"$f":"IF($AA$7=0,'Reservoir B1'!C855,'Reservoir B2'!C740)-AF$2","v":196.53413690921161},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD368)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD742)","v":" "},null,null,301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"IF($AA$7=0,'Reservoir B1'!E365, 'Reservoir B2'!E367)","v":26.869975674106012},{"$f":"IF($AA$7=0,'Reservoir B1'!E856, 'Reservoir B2'!E741)","v":24.653442068405791},{"$f":"IF($AA$7=0,'Reservoir B1'!C365,'Reservoir B2'!C367)-AE$2","v":196.45143945133566},{"$f":"IF($AA$7=0,'Reservoir B1'!C856,'Reservoir B2'!C741)-AF$2","v":196.45143945133566},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD369)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD743)","v":" "},null,null,302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E366, 'Reservoir B2'!E368)","v":26.825184005159091},{"$f":"IF($AA$7=0,'Reservoir B1'!E857, 'Reservoir B2'!E742)","v":24.6124037850158},{"$f":"IF($AA$7=0,'Reservoir B1'!C366,'Reservoir B2'!C368)-AE$2","v":196.36877645073383},{"$f":"IF($AA$7=0,'Reservoir B1'!C857,'Reservoir B2'!C742)-AF$2","v":196.36877645073383},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD370)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD744)","v":" "},null,null,303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"IF($AA$7=0,'Reservoir B1'!E367, 'Reservoir B2'!E369)","v":26.780393550207336},{"$f":"IF($AA$7=0,'Reservoir B1'!E858, 'Reservoir B2'!E743)","v":24.571366613892405},{"$f":"IF($AA$7=0,'Reservoir B1'!C367,'Reservoir B2'!C369)-AE$2","v":196.28614789304891},{"$f":"IF($AA$7=0,'Reservoir B1'!C858,'Reservoir B2'!C743)-AF$2","v":196.28614789304891},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD371)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD745)","v":" "},null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"IF($AA$7=0,'Reservoir B1'!E368, 'Reservoir B2'!E370)","v":26.735604393461781},{"$f":"IF($AA$7=0,'Reservoir B1'!E859, 'Reservoir B2'!E744)","v":24.530330632190065},{"$f":"IF($AA$7=0,'Reservoir B1'!C368,'Reservoir B2'!C370)-AE$2","v":196.2035537639297},{"$f":"IF($AA$7=0,'Reservoir B1'!C859,'Reservoir B2'!C744)-AF$2","v":196.2035537639297},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD372)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD746)","v":" "},null,null,305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"IF($AA$7=0,'Reservoir B1'!E369, 'Reservoir B2'!E371)","v":26.690816618969087},{"$f":"IF($AA$7=0,'Reservoir B1'!E860, 'Reservoir B2'!E745)","v":24.489295916912624},{"$f":"IF($AA$7=0,'Reservoir B1'!C369,'Reservoir B2'!C371)-AE$2","v":196.12099404903097},{"$f":"IF($AA$7=0,'Reservoir B1'!C860,'Reservoir B2'!C745)-AF$2","v":196.12099404903097},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD373)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD747)","v":" "},null,null,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"IF($AA$7=0,'Reservoir B1'!E370, 'Reservoir B2'!E372)","v":26.646030310613394},{"$f":"IF($AA$7=0,'Reservoir B1'!E861, 'Reservoir B2'!E746)","v":24.448262544915011},{"$f":"IF($AA$7=0,'Reservoir B1'!C370,'Reservoir B2'!C372)-AE$2","v":196.03846873401343},{"$f":"IF($AA$7=0,'Reservoir B1'!C861,'Reservoir B2'!C746)-AF$2","v":196.03846873401343},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD374)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD748)","v":" "},null,null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E371, 'Reservoir B2'!E373)","v":26.60124555211495},{"$f":"IF($AA$7=0,'Reservoir B1'!E862, 'Reservoir B2'!E747)","v":24.407230592902025},{"$f":"IF($AA$7=0,'Reservoir B1'!C371,'Reservoir B2'!C373)-AE$2","v":195.95597780454381},{"$f":"IF($AA$7=0,'Reservoir B1'!C862,'Reservoir B2'!C747)-AF$2","v":195.95597780454381},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD375)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD749)","v":" "},null,null,308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"IF($AA$7=0,'Reservoir B1'!E372, 'Reservoir B2'!E374)","v":26.556462427031359},{"$f":"IF($AA$7=0,'Reservoir B1'!E863, 'Reservoir B2'!E748)","v":24.366200137429434},{"$f":"IF($AA$7=0,'Reservoir B1'!C372,'Reservoir B2'!C374)-AE$2","v":195.87352124629481},{"$f":"IF($AA$7=0,'Reservoir B1'!C863,'Reservoir B2'!C748)-AF$2","v":195.87352124629481},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD376)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD750)","v":" "},null,null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"IF($AA$7=0,'Reservoir B1'!E373, 'Reservoir B2'!E375)","v":26.511681018757614},{"$f":"IF($AA$7=0,'Reservoir B1'!E864, 'Reservoir B2'!E749)","v":24.325171254903989},{"$f":"IF($AA$7=0,'Reservoir B1'!C373,'Reservoir B2'!C375)-AE$2","v":195.79109904494507},{"$f":"IF($AA$7=0,'Reservoir B1'!C864,'Reservoir B2'!C749)-AF$2","v":195.79109904494507},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD377)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD751)","v":" "},null,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"IF($AA$7=0,'Reservoir B1'!E374, 'Reservoir B2'!E376)","v":26.466901410525772},{"$f":"IF($AA$7=0,'Reservoir B1'!E865, 'Reservoir B2'!E750)","v":24.284144021583231},{"$f":"IF($AA$7=0,'Reservoir B1'!C374,'Reservoir B2'!C376)-AE$2","v":195.70871118617924},{"$f":"IF($AA$7=0,'Reservoir B1'!C865,'Reservoir B2'!C750)-AF$2","v":195.70871118617924},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD378)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD752)","v":" "},null,null,311,{"$f":"SUM(AC310:AC321)/12","v":26.713218812495342},{"$f":"SUM(AD310:AD321)/12","v":24.509820884793985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"IF($AA$7=0,'Reservoir B1'!E375, 'Reservoir B2'!E377)","v":26.422123685405428},{"$f":"IF($AA$7=0,'Reservoir B1'!E866, 'Reservoir B2'!E751)","v":24.243118513575808},{"$f":"IF($AA$7=0,'Reservoir B1'!C375,'Reservoir B2'!C377)-AE$2","v":195.62635765568788},{"$f":"IF($AA$7=0,'Reservoir B1'!C866,'Reservoir B2'!C751)-AF$2","v":195.62635765568788},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD379)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD753)","v":" "},null,null,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E376, 'Reservoir B2'!E378)","v":26.377347926304243},{"$f":"IF($AA$7=0,'Reservoir B1'!E867, 'Reservoir B2'!E752)","v":24.202094806841995},{"$f":"IF($AA$7=0,'Reservoir B1'!C376,'Reservoir B2'!C378)-AE$2","v":195.54403843916757},{"$f":"IF($AA$7=0,'Reservoir B1'!C867,'Reservoir B2'!C752)-AF$2","v":195.54403843916757},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD380)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD754)","v":" "},null,null,313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"IF($AA$7=0,'Reservoir B1'!E377, 'Reservoir B2'!E379)","v":26.332574215967757},{"$f":"IF($AA$7=0,'Reservoir B1'!E868, 'Reservoir B2'!E753)","v":24.161072977193541},{"$f":"IF($AA$7=0,'Reservoir B1'!C377,'Reservoir B2'!C379)-AE$2","v":195.46175352232081},{"$f":"IF($AA$7=0,'Reservoir B1'!C868,'Reservoir B2'!C753)-AF$2","v":195.46175352232081},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD381)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD755)","v":" "},null,null,314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"IF($AA$7=0,'Reservoir B1'!E378, 'Reservoir B2'!E380)","v":26.287802636979503},{"$f":"IF($AA$7=0,'Reservoir B1'!E869, 'Reservoir B2'!E754)","v":24.120053100293781},{"$f":"IF($AA$7=0,'Reservoir B1'!C378,'Reservoir B2'!C380)-AE$2","v":195.37950289085606},{"$f":"IF($AA$7=0,'Reservoir B1'!C869,'Reservoir B2'!C754)-AF$2","v":195.37950289085606},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD382)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD756)","v":" "},null,null,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"IF($AA$7=0,'Reservoir B1'!E379, 'Reservoir B2'!E381)","v":26.243033271761615},{"$f":"IF($AA$7=0,'Reservoir B1'!E870, 'Reservoir B2'!E755)","v":24.079035251658151},{"$f":"IF($AA$7=0,'Reservoir B1'!C379,'Reservoir B2'!C381)-AE$2","v":195.29728653048775},{"$f":"IF($AA$7=0,'Reservoir B1'!C870,'Reservoir B2'!C755)-AF$2","v":195.29728653048775},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD383)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD757)","v":" "},null,null,316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"IF($AA$7=0,'Reservoir B1'!E380, 'Reservoir B2'!E382)","v":26.198266202574299},{"$f":"IF($AA$7=0,'Reservoir B1'!E871, 'Reservoir B2'!E756)","v":24.038019506653743},{"$f":"IF($AA$7=0,'Reservoir B1'!C380,'Reservoir B2'!C382)-AE$2","v":195.21510442693628},{"$f":"IF($AA$7=0,'Reservoir B1'!C871,'Reservoir B2'!C756)-AF$2","v":195.21510442693628},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD384)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD758)","v":" "},null,null,317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E381, 'Reservoir B2'!E383)","v":26.153501511517096},{"$f":"IF($AA$7=0,'Reservoir B1'!E872, 'Reservoir B2'!E757)","v":23.997005940500451},{"$f":"IF($AA$7=0,'Reservoir B1'!C381,'Reservoir B2'!C383)-AE$2","v":195.13295656592794},{"$f":"IF($AA$7=0,'Reservoir B1'!C872,'Reservoir B2'!C757)-AF$2","v":195.13295656592794},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD385)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD759)","v":" "},null,null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"IF($AA$7=0,'Reservoir B1'!E382, 'Reservoir B2'!E384)","v":26.108739280528155},{"$f":"IF($AA$7=0,'Reservoir B1'!E873, 'Reservoir B2'!E758)","v":23.955994628270275},{"$f":"IF($AA$7=0,'Reservoir B1'!C382,'Reservoir B2'!C384)-AE$2","v":195.05084293319504},{"$f":"IF($AA$7=0,'Reservoir B1'!C873,'Reservoir B2'!C758)-AF$2","v":195.05084293319504},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD386)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD760)","v":" "},null,null,319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"IF($AA$7=0,'Reservoir B1'!E383, 'Reservoir B2'!E385)","v":26.06397959138457},{"$f":"IF($AA$7=0,'Reservoir B1'!E874, 'Reservoir B2'!E759)","v":23.914985644887693},{"$f":"IF($AA$7=0,'Reservoir B1'!C383,'Reservoir B2'!C385)-AE$2","v":194.96876351447577},{"$f":"IF($AA$7=0,'Reservoir B1'!C874,'Reservoir B2'!C759)-AF$2","v":194.96876351447577},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD387)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD761)","v":" "},null,null,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E384, 'Reservoir B2'!E386)","v":26.019222525702816},{"$f":"IF($AA$7=0,'Reservoir B1'!E875, 'Reservoir B2'!E760)","v":23.873979065129991},{"$f":"IF($AA$7=0,'Reservoir B1'!C384,'Reservoir B2'!C386)-AE$2","v":194.8867182955143},{"$f":"IF($AA$7=0,'Reservoir B1'!C875,'Reservoir B2'!C760)-AF$2","v":194.8867182955143},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD388)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD762)","v":" "},null,null,321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"IF($AA$7=0,'Reservoir B1'!E385, 'Reservoir B2'!E387)","v":25.974468164939154},{"$f":"IF($AA$7=0,'Reservoir B1'!E876, 'Reservoir B2'!E761)","v":23.832974963627677},{"$f":"IF($AA$7=0,'Reservoir B1'!C385,'Reservoir B2'!C387)-AE$2","v":194.80470726206073},{"$f":"IF($AA$7=0,'Reservoir B1'!C876,'Reservoir B2'!C761)-AF$2","v":194.80470726206073},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD389)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD763)","v":" "},null,null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB332+1/12","v":26.916666666666554},{"$f":"IF($AA$7=0,'Reservoir B1'!E386, 'Reservoir B2'!E388)","v":25.929716590389145},{"$f":"IF($AA$7=0,'Reservoir B1'!E877, 'Reservoir B2'!E762)","v":23.791973414864039},{"$f":"IF($AA$7=0,'Reservoir B1'!C386,'Reservoir B2'!C388)-AE$2","v":194.7227303998711},{"$f":"IF($AA$7=0,'Reservoir B1'!C877,'Reservoir B2'!C762)-AF$2","v":194.7227303998711},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD390)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD764)","v":" "},null,null,323,{"$f":"SUM(AC322:AC333)/12","v":26.175897966954484},{"$f":"SUM(AD322:AD333)/12","v":24.01752565112476}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"IF($AA$7=0,'Reservoir B1'!E387, 'Reservoir B2'!E389)","v":25.884967883188295},{"$f":"IF($AA$7=0,'Reservoir B1'!E878, 'Reservoir B2'!E763)","v":23.750974493175711},{"$f":"IF($AA$7=0,'Reservoir B1'!C387,'Reservoir B2'!C389)-AE$2","v":194.64078769470737},{"$f":"IF($AA$7=0,'Reservoir B1'!C878,'Reservoir B2'!C763)-AF$2","v":194.64078769470737},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD391)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD765)","v":" "},null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"IF($AA$7=0,'Reservoir B1'!E388, 'Reservoir B2'!E390)","v":25.840222124312323},{"$f":"IF($AA$7=0,'Reservoir B1'!E879, 'Reservoir B2'!E764)","v":23.70997827275292},{"$f":"IF($AA$7=0,'Reservoir B1'!C388,'Reservoir B2'!C390)-AE$2","v":194.55887913233747},{"$f":"IF($AA$7=0,'Reservoir B1'!C879,'Reservoir B2'!C764)-AF$2","v":194.55887913233747},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD392)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD766)","v":" "},null,null,325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"IF($AA$7=0,'Reservoir B1'!E389, 'Reservoir B2'!E391)","v":25.795479394576855},{"$f":"IF($AA$7=0,'Reservoir B1'!E880, 'Reservoir B2'!E765)","v":23.668984827639225},{"$f":"IF($AA$7=0,'Reservoir B1'!C389,'Reservoir B2'!C391)-AE$2","v":194.47700469853521},{"$f":"IF($AA$7=0,'Reservoir B1'!C880,'Reservoir B2'!C765)-AF$2","v":194.47700469853521},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD393)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD767)","v":" "},null,null,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"IF($AA$7=0,'Reservoir B1'!E390, 'Reservoir B2'!E392)","v":25.750739774638252},{"$f":"IF($AA$7=0,'Reservoir B1'!E881, 'Reservoir B2'!E766)","v":23.627994231732277},{"$f":"IF($AA$7=0,'Reservoir B1'!C390,'Reservoir B2'!C392)-AE$2","v":194.39516437908037},{"$f":"IF($AA$7=0,'Reservoir B1'!C881,'Reservoir B2'!C766)-AF$2","v":194.39516437908037},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD394)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD768)","v":" "},null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E391, 'Reservoir B2'!E393)","v":25.706003344993469},{"$f":"IF($AA$7=0,'Reservoir B1'!E882, 'Reservoir B2'!E767)","v":23.587006558783663},{"$f":"IF($AA$7=0,'Reservoir B1'!C391,'Reservoir B2'!C393)-AE$2","v":194.31335815975865},{"$f":"IF($AA$7=0,'Reservoir B1'!C882,'Reservoir B2'!C767)-AF$2","v":194.31335815975865},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD395)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD769)","v":" "},null,null,328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"IF($AA$7=0,'Reservoir B1'!E392, 'Reservoir B2'!E394)","v":25.661270185979991},{"$f":"IF($AA$7=0,'Reservoir B1'!E883, 'Reservoir B2'!E768)","v":23.546021882398858},{"$f":"IF($AA$7=0,'Reservoir B1'!C392,'Reservoir B2'!C394)-AE$2","v":194.23158602636164},{"$f":"IF($AA$7=0,'Reservoir B1'!C883,'Reservoir B2'!C768)-AF$2","v":194.23158602636164},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD396)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD770)","v":" "},null,null,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"IF($AA$7=0,'Reservoir B1'!E393, 'Reservoir B2'!E395)","v":25.616540377776534},{"$f":"IF($AA$7=0,'Reservoir B1'!E884, 'Reservoir B2'!E769)","v":23.505040276037878},{"$f":"IF($AA$7=0,'Reservoir B1'!C393,'Reservoir B2'!C395)-AE$2","v":194.14984796468687},{"$f":"IF($AA$7=0,'Reservoir B1'!C884,'Reservoir B2'!C769)-AF$2","v":194.14984796468687},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD397)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD771)","v":" "},null,null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"IF($AA$7=0,'Reservoir B1'!E394, 'Reservoir B2'!E396)","v":25.571814000402735},{"$f":"IF($AA$7=0,'Reservoir B1'!E885, 'Reservoir B2'!E770)","v":23.464061813015007},{"$f":"IF($AA$7=0,'Reservoir B1'!C394,'Reservoir B2'!C396)-AE$2","v":194.06814396053781},{"$f":"IF($AA$7=0,'Reservoir B1'!C885,'Reservoir B2'!C770)-AF$2","v":194.06814396053781},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD398)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD772)","v":" "},null,null,331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"IF($AA$7=0,'Reservoir B1'!E395, 'Reservoir B2'!E397)","v":25.527091133720003},{"$f":"IF($AA$7=0,'Reservoir B1'!E886, 'Reservoir B2'!E771)","v":23.423086566499553},{"$f":"IF($AA$7=0,'Reservoir B1'!C395,'Reservoir B2'!C397)-AE$2","v":193.98647399972381},{"$f":"IF($AA$7=0,'Reservoir B1'!C886,'Reservoir B2'!C771)-AF$2","v":193.98647399972381},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD399)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD773)","v":" "},null,null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"IF($AA$7=0,'Reservoir B1'!E396, 'Reservoir B2'!E398)","v":25.482371857430799},{"$f":"IF($AA$7=0,'Reservoir B1'!E887, 'Reservoir B2'!E772)","v":23.38211460951517},{"$f":"IF($AA$7=0,'Reservoir B1'!C396,'Reservoir B2'!C398)-AE$2","v":193.90483806806014},{"$f":"IF($AA$7=0,'Reservoir B1'!C887,'Reservoir B2'!C772)-AF$2","v":193.90483806806014},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD400)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD774)","v":" "},null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"IF($AA$7=0,'Reservoir B1'!E397, 'Reservoir B2'!E399)","v":25.437656251079652},{"$f":"IF($AA$7=0,'Reservoir B1'!E888, 'Reservoir B2'!E773)","v":23.341146014940836},{"$f":"IF($AA$7=0,'Reservoir B1'!C397,'Reservoir B2'!C399)-AE$2","v":193.82323615136801},{"$f":"IF($AA$7=0,'Reservoir B1'!C888,'Reservoir B2'!C773)-AF$2","v":193.82323615136801},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD401)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD775)","v":" "},null,null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E398, 'Reservoir B2'!E400)","v":25.392944394053014},{"$f":"IF($AA$7=0,'Reservoir B1'!E889, 'Reservoir B2'!E774)","v":23.300180855510707},{"$f":"IF($AA$7=0,'Reservoir B1'!C398,'Reservoir B2'!C400)-AE$2","v":193.74166823547449},{"$f":"IF($AA$7=0,'Reservoir B1'!C889,'Reservoir B2'!C774)-AF$2","v":193.74166823547449},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD402)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD776)","v":" "},null,null,335,{"$f":"SUM(AC334:AC345)/12","v":25.638925060179329},{"$f":"SUM(AD334:AD345)/12","v":23.525549200166818}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"IF($AA$7=0,'Reservoir B1'!E399, 'Reservoir B2'!E401)","v":25.348236365579019},{"$f":"IF($AA$7=0,'Reservoir B1'!E890, 'Reservoir B2'!E775)","v":23.259219203813874},{"$f":"IF($AA$7=0,'Reservoir B1'!C399,'Reservoir B2'!C401)-AE$2","v":193.6601343062126},{"$f":"IF($AA$7=0,'Reservoir B1'!C890,'Reservoir B2'!C775)-AF$2","v":193.6601343062126},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD403)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD777)","v":" "},null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"IF($AA$7=0,'Reservoir B1'!E400, 'Reservoir B2'!E402)","v":25.303532244728679},{"$f":"IF($AA$7=0,'Reservoir B1'!E891, 'Reservoir B2'!E776)","v":23.218261132295464},{"$f":"IF($AA$7=0,'Reservoir B1'!C400,'Reservoir B2'!C402)-AE$2","v":193.57863434942124},{"$f":"IF($AA$7=0,'Reservoir B1'!C891,'Reservoir B2'!C776)-AF$2","v":193.57863434942124},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD404)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD778)","v":" "},null,null,337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"IF($AA$7=0,'Reservoir B1'!E401, 'Reservoir B2'!E403)","v":25.258832110415241},{"$f":"IF($AA$7=0,'Reservoir B1'!E892, 'Reservoir B2'!E777)","v":23.177306713256083},{"$f":"IF($AA$7=0,'Reservoir B1'!C401,'Reservoir B2'!C403)-AE$2","v":193.4971683509452},{"$f":"IF($AA$7=0,'Reservoir B1'!C892,'Reservoir B2'!C777)-AF$2","v":193.4971683509452},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD405)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD779)","v":" "},null,null,338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"IF($AA$7=0,'Reservoir B1'!E402, 'Reservoir B2'!E404)","v":25.214136041394422},{"$f":"IF($AA$7=0,'Reservoir B1'!E893, 'Reservoir B2'!E778)","v":23.13635601885197},{"$f":"IF($AA$7=0,'Reservoir B1'!C402,'Reservoir B2'!C404)-AE$2","v":193.4157362966352},{"$f":"IF($AA$7=0,'Reservoir B1'!C893,'Reservoir B2'!C778)-AF$2","v":193.4157362966352},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD406)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD780)","v":" "},null,null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"IF($AA$7=0,'Reservoir B1'!E403, 'Reservoir B2'!E405)","v":25.169444116264987},{"$f":"IF($AA$7=0,'Reservoir B1'!E894, 'Reservoir B2'!E779)","v":23.095409121095607},{"$f":"IF($AA$7=0,'Reservoir B1'!C403,'Reservoir B2'!C405)-AE$2","v":193.33433817234783},{"$f":"IF($AA$7=0,'Reservoir B1'!C894,'Reservoir B2'!C779)-AF$2","v":193.33433817234783},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD407)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD781)","v":" "},null,null,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"IF($AA$7=0,'Reservoir B1'!E404, 'Reservoir B2'!E406)","v":25.124756413468862},{"$f":"IF($AA$7=0,'Reservoir B1'!E895, 'Reservoir B2'!E780)","v":23.054466091855762},{"$f":"IF($AA$7=0,'Reservoir B1'!C404,'Reservoir B2'!C406)-AE$2","v":193.25297396394558},{"$f":"IF($AA$7=0,'Reservoir B1'!C895,'Reservoir B2'!C780)-AF$2","v":193.25297396394558},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD408)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD782)","v":" "},null,null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"IF($AA$7=0,'Reservoir B1'!E405, 'Reservoir B2'!E407)","v":25.080073011290775},{"$f":"IF($AA$7=0,'Reservoir B1'!E896, 'Reservoir B2'!E781)","v":23.013527002857167},{"$f":"IF($AA$7=0,'Reservoir B1'!C405,'Reservoir B2'!C407)-AE$2","v":193.17164365729681},{"$f":"IF($AA$7=0,'Reservoir B1'!C896,'Reservoir B2'!C781)-AF$2","v":193.17164365729681},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD409)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD783)","v":" "},null,null,342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"IF($AA$7=0,'Reservoir B1'!E406, 'Reservoir B2'!E408)","v":25.035393987859173},{"$f":"IF($AA$7=0,'Reservoir B1'!E897, 'Reservoir B2'!E782)","v":22.972591925681385},{"$f":"IF($AA$7=0,'Reservoir B1'!C406,'Reservoir B2'!C408)-AE$2","v":193.09034723827583},{"$f":"IF($AA$7=0,'Reservoir B1'!C897,'Reservoir B2'!C782)-AF$2","v":193.09034723827583},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD410)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD784)","v":" "},null,null,343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"IF($AA$7=0,'Reservoir B1'!E407, 'Reservoir B2'!E409)","v":24.990719421146149},{"$f":"IF($AA$7=0,'Reservoir B1'!E898, 'Reservoir B2'!E783)","v":22.931660931766711},{"$f":"IF($AA$7=0,'Reservoir B1'!C407,'Reservoir B2'!C409)-AE$2","v":193.00908469276277},{"$f":"IF($AA$7=0,'Reservoir B1'!C898,'Reservoir B2'!C783)-AF$2","v":193.00908469276277},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD411)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD785)","v":" "},null,null,344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"IF($AA$7=0,'Reservoir B1'!E408, 'Reservoir B2'!E410)","v":24.946049388967548},{"$f":"IF($AA$7=0,'Reservoir B1'!E899, 'Reservoir B2'!E784)","v":22.890734092408302},{"$f":"IF($AA$7=0,'Reservoir B1'!C408,'Reservoir B2'!C410)-AE$2","v":192.92785600664368},{"$f":"IF($AA$7=0,'Reservoir B1'!C899,'Reservoir B2'!C784)-AF$2","v":192.92785600664368},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD412)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD786)","v":" "},null,null,345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"IF($AA$7=0,'Reservoir B1'!E409, 'Reservoir B2'!E411)","v":24.901383968982724},{"$f":"IF($AA$7=0,'Reservoir B1'!E900, 'Reservoir B2'!E785)","v":22.849811478757925},{"$f":"IF($AA$7=0,'Reservoir B1'!C409,'Reservoir B2'!C411)-AE$2","v":192.84666116581047},{"$f":"IF($AA$7=0,'Reservoir B1'!C900,'Reservoir B2'!C785)-AF$2","v":192.84666116581047},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD413)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD787)","v":" "},null,null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"IF($AA$7=0,'Reservoir B1'!E410, 'Reservoir B2'!E412)","v":24.856723238695807},{"$f":"IF($AA$7=0,'Reservoir B1'!E901, 'Reservoir B2'!E786)","v":22.808893161825132},{"$f":"IF($AA$7=0,'Reservoir B1'!C410,'Reservoir B2'!C412)-AE$2","v":192.76550015616095},{"$f":"IF($AA$7=0,'Reservoir B1'!C901,'Reservoir B2'!C786)-AF$2","v":192.76550015616095},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD414)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD788)","v":" "},null,null,347,{"$f":"SUM(AC346:AC357)/12","v":25.102440025732779},{"$f":"SUM(AD346:AD357)/12","v":23.034019739538781}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"IF($AA$7=0,'Reservoir B1'!E411, 'Reservoir B2'!E413)","v":24.81206727545473},{"$f":"IF($AA$7=0,'Reservoir B1'!E902, 'Reservoir B2'!E787)","v":22.767979212476373},{"$f":"IF($AA$7=0,'Reservoir B1'!C411,'Reservoir B2'!C413)-AE$2","v":192.68437296359878},{"$f":"IF($AA$7=0,'Reservoir B1'!C902,'Reservoir B2'!C787)-AF$2","v":192.68437296359878},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD415)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD789)","v":" "},null,null,348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"IF($AA$7=0,'Reservoir B1'!E412, 'Reservoir B2'!E414)","v":24.767416156452509},{"$f":"IF($AA$7=0,'Reservoir B1'!E903, 'Reservoir B2'!E788)","v":22.727069701436164},{"$f":"IF($AA$7=0,'Reservoir B1'!C412,'Reservoir B2'!C414)-AE$2","v":192.60327957403351},{"$f":"IF($AA$7=0,'Reservoir B1'!C903,'Reservoir B2'!C788)-AF$2","v":192.60327957403351},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD416)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD790)","v":" "},null,null,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"IF($AA$7=0,'Reservoir B1'!E413, 'Reservoir B2'!E415)","v":24.722769958726325},{"$f":"IF($AA$7=0,'Reservoir B1'!E904, 'Reservoir B2'!E789)","v":22.686164699286223},{"$f":"IF($AA$7=0,'Reservoir B1'!C413,'Reservoir B2'!C415)-AE$2","v":192.52221997338054},{"$f":"IF($AA$7=0,'Reservoir B1'!C904,'Reservoir B2'!C789)-AF$2","v":192.52221997338054},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD417)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD791)","v":" "},null,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"IF($AA$7=0,'Reservoir B1'!E414, 'Reservoir B2'!E416)","v":24.67812875915844},{"$f":"IF($AA$7=0,'Reservoir B1'!E905, 'Reservoir B2'!E790)","v":22.645264276466364},{"$f":"IF($AA$7=0,'Reservoir B1'!C414,'Reservoir B2'!C416)-AE$2","v":192.44119414756119},{"$f":"IF($AA$7=0,'Reservoir B1'!C905,'Reservoir B2'!C790)-AF$2","v":192.44119414756119},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD418)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD792)","v":" "},null,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"IF($AA$7=0,'Reservoir B1'!E415, 'Reservoir B2'!E417)","v":24.633492634476351},{"$f":"IF($AA$7=0,'Reservoir B1'!E906, 'Reservoir B2'!E791)","v":22.604368503274586},{"$f":"IF($AA$7=0,'Reservoir B1'!C415,'Reservoir B2'!C417)-AE$2","v":192.36020208250261},{"$f":"IF($AA$7=0,'Reservoir B1'!C906,'Reservoir B2'!C791)-AF$2","v":192.36020208250261},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD419)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD793)","v":" "},null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"IF($AA$7=0,'Reservoir B1'!E416, 'Reservoir B2'!E418)","v":24.588861661252608},{"$f":"IF($AA$7=0,'Reservoir B1'!E907, 'Reservoir B2'!E792)","v":22.563477449866912},{"$f":"IF($AA$7=0,'Reservoir B1'!C416,'Reservoir B2'!C418)-AE$2","v":192.27924376413779},{"$f":"IF($AA$7=0,'Reservoir B1'!C907,'Reservoir B2'!C792)-AF$2","v":192.27924376413779},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD420)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD794)","v":" "},null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"IF($AA$7=0,'Reservoir B1'!E417, 'Reservoir B2'!E419)","v":24.54423591590502},{"$f":"IF($AA$7=0,'Reservoir B1'!E908, 'Reservoir B2'!E793)","v":22.522591186257614},{"$f":"IF($AA$7=0,'Reservoir B1'!C417,'Reservoir B2'!C419)-AE$2","v":192.19831917840563},{"$f":"IF($AA$7=0,'Reservoir B1'!C908,'Reservoir B2'!C793)-AF$2","v":192.19831917840563},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD421)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD795)","v":" "},null,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"IF($AA$7=0,'Reservoir B1'!E418, 'Reservoir B2'!E420)","v":24.499615474697386},{"$f":"IF($AA$7=0,'Reservoir B1'!E909, 'Reservoir B2'!E794)","v":22.481709782319854},{"$f":"IF($AA$7=0,'Reservoir B1'!C418,'Reservoir B2'!C420)-AE$2","v":192.11742831125085},{"$f":"IF($AA$7=0,'Reservoir B1'!C909,'Reservoir B2'!C794)-AF$2","v":192.11742831125085},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD422)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD796)","v":" "},null,null,355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"IF($AA$7=0,'Reservoir B1'!E419, 'Reservoir B2'!E421)","v":24.45500041373927},{"$f":"IF($AA$7=0,'Reservoir B1'!E910, 'Reservoir B2'!E795)","v":22.440833307785471},{"$f":"IF($AA$7=0,'Reservoir B1'!C419,'Reservoir B2'!C421)-AE$2","v":192.03657114862406},{"$f":"IF($AA$7=0,'Reservoir B1'!C910,'Reservoir B2'!C795)-AF$2","v":192.03657114862406},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD423)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD797)","v":" "},null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"IF($AA$7=0,'Reservoir B1'!E420, 'Reservoir B2'!E422)","v":24.410390808985813},{"$f":"IF($AA$7=0,'Reservoir B1'!E911, 'Reservoir B2'!E796)","v":22.399961832244841},{"$f":"IF($AA$7=0,'Reservoir B1'!C420,'Reservoir B2'!C422)-AE$2","v":191.95574767648171},{"$f":"IF($AA$7=0,'Reservoir B1'!C911,'Reservoir B2'!C796)-AF$2","v":191.95574767648171},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD424)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD798)","v":" "},null,null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"IF($AA$7=0,'Reservoir B1'!E421, 'Reservoir B2'!E423)","v":24.3657867362388},{"$f":"IF($AA$7=0,'Reservoir B1'!E912, 'Reservoir B2'!E797)","v":22.35909542514781},{"$f":"IF($AA$7=0,'Reservoir B1'!C421,'Reservoir B2'!C423)-AE$2","v":191.87495788078607},{"$f":"IF($AA$7=0,'Reservoir B1'!C912,'Reservoir B2'!C797)-AF$2","v":191.87495788078607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD425)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD799)","v":" "},null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"IF($AA$7=0,'Reservoir B1'!E422, 'Reservoir B2'!E424)","v":24.321188271145925},{"$f":"IF($AA$7=0,'Reservoir B1'!E913, 'Reservoir B2'!E798)","v":22.318234155803083},{"$f":"IF($AA$7=0,'Reservoir B1'!C422,'Reservoir B2'!C424)-AE$2","v":191.7942017475053},{"$f":"IF($AA$7=0,'Reservoir B1'!C913,'Reservoir B2'!C798)-AF$2","v":191.7942017475053},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD426)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD800)","v":" "},null,null,359,{"$f":"SUM(AC358:AC369)/12","v":24.566579505519428},{"$f":"SUM(AD358:AD369)/12","v":22.543062461030445}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"IF($AA$7=0,'Reservoir B1'!E423, 'Reservoir B2'!E425)","v":24.276595489201906},{"$f":"IF($AA$7=0,'Reservoir B1'!E914, 'Reservoir B2'!E799)","v":22.277378093379159},{"$f":"IF($AA$7=0,'Reservoir B1'!C423,'Reservoir B2'!C425)-AE$2","v":191.71347926261339},{"$f":"IF($AA$7=0,'Reservoir B1'!C914,'Reservoir B2'!C799)-AF$2","v":191.71347926261339},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD427)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD801)","v":" "},null,null,360]

{"sheet":"Flash Output","index":62,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":true,"merged":[[5,1,6,1],[5,2,6,2],[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[4,2,4,5]]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"FLASH-STEAM OUTPUT PAGE",null,null,{"$f":"'Input A1'!A328","v":0}]
[{"$f":"'Input A1'!A398","v":0},"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":1}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf"]
[null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A249","v":0},null,"Reference","Improved","Reference","Improved"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Reservoir F1'!E63","v":39.997250101064417},{"$f":"'Reservoir F1'!E554","v":49.99657591477451},{"$f":"'Reservoir F1'!C63","v":225},{"$f":"'Reservoir F1'!C554","v":225}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D15)","v":11.510355409041868},{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D16)","v":6.3016279803388144},{"$f":"IF(A2=1,\"BINARY\",(E8-D8)/D8)","v":-0.45252533424045088},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7+1/12","v":8.3333333333333329E-2},{"$f":"'Reservoir F1'!E64","v":39.958666471694016},{"$f":"'Reservoir F1'!E555","v":49.948532827240086},{"$f":"'Reservoir F1'!C64","v":224.90625},{"$f":"'Reservoir F1'!C555","v":224.90625}]
[null,"Exploration ","¢ / kW-hr",{"$f":"'LCOE Flash'!H23","v":1.2063100594490139},{"$f":"'LCOE Flash'!H39","v":0.36753153545094125},{"$f":"IF(D9=0,\"NA\",(E9-D9)/D9)","v":-0.69532581397952331},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16666666666666666,{"$f":"'Reservoir F1'!E65","v":39.920114661953761},{"$f":"'Reservoir F1'!E556","v":49.9005293604801},{"$f":"'Reservoir F1'!C65","v":224.81253906250001},{"$f":"'Reservoir F1'!C556","v":224.81253906250001}]
[null,"Confirmation","¢ / kW-hr",{"$f":"'LCOE Flash'!H24","v":1.9571955122586482},{"$f":"'LCOE Flash'!H40","v":0.49566918482598094},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.74674518630284037},null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"'Reservoir F1'!E66","v":39.881594641276706},{"$f":"'Reservoir F1'!E557","v":49.852565476433575},{"$f":"'Reservoir F1'!C66","v":224.71886717122396},{"$f":"'Reservoir F1'!C557","v":224.71886717122396}]
[null,"Well Field Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F25","v":2.1401929451914774},{"$f":"'LCOE Flash'!F41","v":1.3963400127741132},-0.34756349145465182,null,null,null,null,null,null,"Exploration",{"$f":"D9","v":1.2063100594490139},null,null,null,null,null,0.33333333333333331,{"$f":"'Reservoir F1'!E67","v":39.84310637914529},{"$f":"'Reservoir F1'!E558","v":49.804641137101065},{"$f":"'Reservoir F1'!C67","v":224.62523430990262},{"$f":"'Reservoir F1'!C558","v":224.62523430990262}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Flash'!H26","v":0},{"$f":"'LCOE Flash'!H42","v":0},"NA",null,null,null,null,null,null,"Confirmation",{"$f":"D10","v":1.9571955122586482},null,null,null,null,null,0.41666666666666663,{"$f":"'Reservoir F1'!E68","v":39.804649845091106},{"$f":"'Reservoir F1'!E559","v":49.75675630454424},{"$f":"'Reservoir F1'!C68","v":224.53164046227351},{"$f":"'Reservoir F1'!C559","v":224.53164046227351}]
[null,"Well Field O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G25","v":0.34532691461211407},{"$f":"'LCOE Flash'!G41","v":0.1560368682808583},-0.54814738823318887,null,null,null,null,null,null,"Well Field Capital",{"$f":"D11","v":2.1401929451914774},null,null,null,null,null,0.49999999999999994,{"$f":"'Reservoir F1'!E69","v":39.766225008694896},{"$f":"'Reservoir F1'!E560","v":49.708910940886085},{"$f":"'Reservoir F1'!C69","v":224.4380856120809},{"$f":"'Reservoir F1'!C560","v":224.4380856120809}]
[{"$f":"'Input A1'!A328","v":0},"Field, Non-well Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F27","v":0.1300379810539089},{"$f":"'LCOE Flash'!F43","v":0.11921296837119805},-8.3245007304621324E-2,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D12","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"'Reservoir F1'!E70","v":39.72783183958645},{"$f":"'Reservoir F1'!E561","v":49.661105008310521},{"$f":"'Reservoir F1'!C70","v":224.34456974307588},{"$f":"'Reservoir F1'!C561","v":224.34456974307588}]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G27","v":9.610616492625168E-2},{"$f":"'LCOE Flash'!G43","v":6.8411050273487234E-2},-0.28817209253971016,null,null,null,null,null,null,"Well Field O&M",{"$f":"D13+D15","v":0.44143307953836575},null,null,null,null,null,0.66666666666666663,{"$f":"'Reservoir F1'!E71","v":39.689470307444353},{"$f":"'Reservoir F1'!E562","v":49.613338469062377},{"$f":"'Reservoir F1'!C71","v":224.25109283901628},{"$f":"'Reservoir F1'!C562","v":224.25109283901628}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F28","v":2.6298610280345551},{"$f":"'LCOE Flash'!F44","v":2.0283149532265612},-0.22873682996761374,null,null,null,null,null,null,"Plant Capital",{"$f":"D16","v":2.6298610280345551},null,null,null,null,null,0.75,{"$f":"'Reservoir F1'!E72","v":39.651140381996129},{"$f":"'Reservoir F1'!E563","v":49.565611285447289},{"$f":"'Reservoir F1'!C72","v":224.15765488366671},{"$f":"'Reservoir F1'!C563","v":224.15765488366671}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G28","v":0.95699182388625537},{"$f":"'LCOE Flash'!G44","v":0.71999581861452466},-0.24764684436833725,null,null,null,null,null,null,"Plant O&M",{"$f":"D17","v":0.95699182388625537},null,null,null,null,null,0.83333333333333337,{"$f":"'Reservoir F1'!E73","v":39.612842033017699},{"$f":"'Reservoir F1'!E564","v":49.517923419831277},{"$f":"'Reservoir F1'!C73","v":224.06425586079851},{"$f":"'Reservoir F1'!C564","v":224.06425586079851}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Flash'!I32","v":0.32620440430483028},{"$f":"'LCOE Flash'!I48","v":0.17858864721607981},-0.45252533424045077,null,null,null,null,null,null,"Royalty",{"$f":"D18","v":0.32620440430483028},null,null,null,null,null,0.91666666666666674,{"$f":"'Reservoir F1'!E74","v":39.574575230333714},{"$f":"'Reservoir F1'!E565","v":49.470274834640897},{"$f":"'Reservoir F1'!C74","v":223.97089575418985},{"$f":"'Reservoir F1'!C565","v":223.97089575418985}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Flash'!H30","v":1.2203878860407493},{"$f":"'LCOE Flash'!H46","v":0.44558671659683197},-0.63488107208075517,null,null,null,null,null,null,"Contingency",{"$f":"D19","v":1.2203878860407493},null,null,null,null,null,1,{"$f":"'Reservoir F1'!E75","v":39.536339943817318},{"$f":"'Reservoir F1'!E566","v":49.422665492363208},{"$f":"'Reservoir F1'!C75","v":223.87757454762561},{"$f":"'Reservoir F1'!C566","v":223.87757454762561}]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0833333333333333,{"$f":"'Reservoir F1'!E76","v":39.498136143389786},{"$f":"'Reservoir F1'!E567","v":49.375095355545128},{"$f":"'Reservoir F1'!C76","v":223.78429222489746},{"$f":"'Reservoir F1'!C567","v":223.78429222489746}]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H312/1000","v":41.225826187565524},{"$f":"'Summary A1'!J312/1000","v":51.333065565045246},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":0.24516766095832068},null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"'Reservoir F1'!E77","v":39.459963799020649},{"$f":"'Reservoir F1'!E568","v":49.327564386793732},{"$f":"'Reservoir F1'!C77","v":223.69104876980376},{"$f":"'Reservoir F1'!C568","v":223.69104876980376}]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H313/1000","v":40},{"$f":"'Summary A1'!J313/1000","v":50},0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"'Reservoir F1'!E78","v":39.421822880727696},{"$f":"'Reservoir F1'!E569","v":49.280072548776097},{"$f":"'Reservoir F1'!C78","v":223.59784416614968},{"$f":"'Reservoir F1'!C569","v":223.59784416614968}]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Flash'!D65*'LCOE Flash'!D139","v":35.619501995886736},{"$f":"'LCOE Flash'!E65*'LCOE Flash'!E139","v":44.545545546385654},0.25059428263566619,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"'Reservoir F1'!E79","v":39.383713358576422},{"$f":"'Reservoir F1'!E570","v":49.232619804218729},{"$f":"'Reservoir F1'!C79","v":223.50467839774714},{"$f":"'Reservoir F1'!C570","v":223.50467839774714}]
[null,"Power Plant Capital Cost","$",{"$f":"D25+D26","v":72181283.205551907},{"$f":"E25+E26","v":69621540.796782598},-3.5462689150037495E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"'Reservoir F1'!E80","v":39.345635202680491},{"$f":"'Reservoir F1'!E571","v":49.185206115908194},{"$f":"'Reservoir F1'!C80","v":223.41155144841477},{"$f":"'Reservoir F1'!C571","v":223.41155144841477}]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H320","v":72181283.205551907},{"$f":"'Summary A1'!J320","v":69621540.796782598},-3.5462689150037495E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"'Reservoir F1'!E81","v":39.307588383201065},{"$f":"'Reservoir F1'!E572","v":49.1378314466901},{"$f":"'Reservoir F1'!C81","v":223.31846330197794},{"$f":"'Reservoir F1'!C572","v":223.31846330197794}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"'Reservoir F1'!E82","v":39.269572870347041},{"$f":"'Reservoir F1'!E573","v":49.090495759469519},{"$f":"'Reservoir F1'!C82","v":223.2254139422688},{"$f":"'Reservoir F1'!C573","v":223.2254139422688}]
[null,"Exploration ","$",{"$f":"SUM(D30:D32)*D33","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E32)*E33","v":{"$error":"#REF!"}},{"$f":"IF(D27=0,\"NA\",(E27-D27)/D27)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"'Reservoir F1'!E83","v":39.23158863437498},{"$f":"'Reservoir F1'!E574","v":49.043199017210902},{"$f":"'Reservoir F1'!C83","v":223.13240335312619},{"$f":"'Reservoir F1'!C574","v":223.13240335312619}]
[null,"Power Potential Found","MW",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300},{"$f":"IF(D28=0,\"NA\",(E28-D28)/D28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"'Reservoir F1'!E84","v":39.193635645588628},{"$f":"'Reservoir F1'!E575","v":48.995941182937429},{"$f":"'Reservoir F1'!C84","v":223.03943151839573},{"$f":"'Reservoir F1'!C575","v":223.03943151839573}]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D29=0,\"NA\",(E29-D29)/D29)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333333333333326,{"$f":"'Reservoir F1'!E85","v":39.155713874339291},{"$f":"'Reservoir F1'!E576","v":48.948722219731486},{"$f":"'Reservoir F1'!C85","v":222.94649842192973},{"$f":"'Reservoir F1'!C576","v":222.94649842192973}]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-0.64},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"'Reservoir F1'!E86","v":39.11782329102531},{"$f":"'Reservoir F1'!E577","v":48.901542090734075},{"$f":"'Reservoir F1'!C86","v":222.85360404758728},{"$f":"'Reservoir F1'!C577","v":222.85360404758728}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77","v":3000000},{"$f":"'Summary A1'!J77","v":1750000},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":-0.41666666666666669},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"'Reservoir F1'!E87","v":39.07996386609215},{"$f":"'Reservoir F1'!E578","v":48.854400759144823},{"$f":"'Reservoir F1'!C87","v":222.76074837923414},{"$f":"'Reservoir F1'!C578","v":222.76074837923414}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"'Reservoir F1'!E88","v":39.042135570032258},{"$f":"'Reservoir F1'!E579","v":48.807298188221878},{"$f":"'Reservoir F1'!C88","v":222.66793140074282},{"$f":"'Reservoir F1'!C579","v":222.66793140074282}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D33=0,\"NA\",(E33-D33)/D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"'Reservoir F1'!E89","v":39.004338373385039},{"$f":"'Reservoir F1'!E580","v":48.760234341281894},{"$f":"'Reservoir F1'!C89","v":222.5751530959925},{"$f":"'Reservoir F1'!C580","v":222.5751530959925}]
[null,"Confirmation","$",{"$f":"D37+D38+D39","v":53418763.863563545},{"$f":"E37+E38+E39","v":16788754.35711997},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"'Reservoir F1'!E90","v":38.966572246736554},{"$f":"'Reservoir F1'!E581","v":48.713209181699554},{"$f":"'Reservoir F1'!C90","v":222.48241344886918},{"$f":"'Reservoir F1'!C581","v":222.48241344886918}]
[null,"# Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665},{"$f":"IF(D35=0,\"NA\",(E35-D35)/D35)","v":-0.47619047619047622},null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"'Reservoir F1'!E91","v":38.928837160719638},{"$f":"'Reservoir F1'!E582","v":48.666222672907786},{"$f":"'Reservoir F1'!C91","v":222.38971244326549},{"$f":"'Reservoir F1'!C582","v":222.38971244326549}]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75},{"$f":"IF(D36=0,\"NA\",(E36-D36)/D36)","v":0.25000000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"'Reservoir F1'!E92","v":38.89113308601349},{"$f":"'Reservoir F1'!E583","v":48.61927477839734},{"$f":"'Reservoir F1'!C92","v":222.2970500630808},{"$f":"'Reservoir F1'!C583","v":222.2970500630808}]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":50875013.203393854},{"$f":"'Summary A1'!J100","v":15989289.863923782},{"$f":"IF(D37=0,\"NA\",(E37-D37)/D37)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"'Reservoir F1'!E93","v":38.853459993343989},{"$f":"'Reservoir F1'!E584","v":48.572365461716998},{"$f":"'Reservoir F1'!C93","v":222.2044262922212},{"$f":"'Reservoir F1'!C584","v":222.2044262922212}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"'Reservoir F1'!E94","v":38.81581785348321},{"$f":"'Reservoir F1'!E585","v":48.525494686473088},{"$f":"'Reservoir F1'!C94","v":222.11184111459946},{"$f":"'Reservoir F1'!C585","v":222.11184111459946}]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102","v":2543750.6601696927},{"$f":"'Summary A1'!J102","v":799464.49319618917},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"'Reservoir F1'!E95","v":38.778206637249347},{"$f":"'Reservoir F1'!E586","v":48.478662416329385},{"$f":"'Reservoir F1'!C95","v":222.01929451413505},{"$f":"'Reservoir F1'!C586","v":222.01929451413505}]
[null,"Well Field Development","$K",{"$f":"D44+D46+D47+D48+D49+D50","v":62310585.876010597},{"$f":"E44+E46+E47+E48+E49+E50","v":52021079.634917907},-0.16513255486904546,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"'Reservoir F1'!E96","v":38.740626315506965},{"$f":"'Reservoir F1'!E587","v":48.431868615007339},{"$f":"'Reservoir F1'!C96","v":221.92678647475418},{"$f":"'Reservoir F1'!C587","v":221.92678647475418}]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"'Reservoir F1'!E97","v":38.703076859166416},{"$f":"'Reservoir F1'!E588","v":48.385113246285535},{"$f":"'Reservoir F1'!C97","v":221.8343169803897},{"$f":"'Reservoir F1'!C588","v":221.8343169803897}]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":6.0957425777277212},{"$f":"'Summary A1'!J112","v":7.3513276759637654},0.20597738211971578,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"'Reservoir F1'!E98","v":38.665558239184108},{"$f":"'Reservoir F1'!E589","v":48.338396273999763},{"$f":"'Reservoir F1'!C98","v":221.74188601498122},{"$f":"'Reservoir F1'!C589","v":221.74188601498122}]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":4.6292524799324237},{"$f":"'Summary A1'!J115","v":6.9810511909042532},0.50802990788831637,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"'Reservoir F1'!E99","v":38.628070426562175},{"$f":"'Reservoir F1'!E590","v":48.291717662042871},{"$f":"'Reservoir F1'!C99","v":221.64949356247499},{"$f":"'Reservoir F1'!C590","v":221.64949356247499}]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":28037295.361714978},{"$f":"'Summary A1'!J129","v":25368647.965058733},-9.5182055267010249E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"'Reservoir F1'!E100","v":38.590613392348423},{"$f":"'Reservoir F1'!E591","v":48.245077374364513},{"$f":"'Reservoir F1'!C100","v":221.55713960682397},{"$f":"'Reservoir F1'!C591","v":221.55713960682397}]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.5718069332957914},{"$f":"'Summary A1'!J114","v":5.5134957569728238},0.20597738211971561,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"'Reservoir F1'!E101","v":38.553187107636312},{"$f":"'Reservoir F1'!E592","v":48.19847537497116},{"$f":"'Reservoir F1'!C101","v":221.4648241319878},{"$f":"'Reservoir F1'!C592","v":221.4648241319878}]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":27689373.582713213},{"$f":"'Summary A1'!J130","v":20035654.95948917},-0.2764135707281708,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"'Reservoir F1'!E102","v":38.515791543564745},{"$f":"'Reservoir F1'!E593","v":48.151911627925962},{"$f":"'Reservoir F1'!C102","v":221.37254712193283},{"$f":"'Reservoir F1'!C593","v":221.37254712193283}]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2666887.377755878},{"$f":"'Summary A1'!J123","v":3216205.8582341471},0.2059773821197157,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"'Reservoir F1'!E103","v":38.478426671317997},{"$f":"'Reservoir F1'!E594","v":48.105386097348457},{"$f":"'Reservoir F1'!C103","v":221.28030856063202},{"$f":"'Reservoir F1'!C594","v":221.28030856063202}]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":0},{"$f":"'Summary A1'!J124","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"'Reservoir F1'!E104","v":38.441092462125553},{"$f":"'Reservoir F1'!E595","v":48.058898747414588},{"$f":"'Reservoir F1'!C104","v":221.18810843206509},{"$f":"'Reservoir F1'!C595","v":221.18810843206509}]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":902239.75020696945},{"$f":"'Summary A1'!J125","v":875757.53618738835},-2.9351637426200963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"'Reservoir F1'!E105","v":38.403788887262252},{"$f":"'Reservoir F1'!E596","v":48.01244954235667},{"$f":"'Reservoir F1'!C105","v":221.09594672021842},{"$f":"'Reservoir F1'!C596","v":221.09594672021842}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":3014789.8036195524},{"$f":"'Summary A1'!J127","v":2524813.3159484719},-0.16252426191796704,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"'Reservoir F1'!E106","v":38.366515918047739},{"$f":"'Reservoir F1'!E597","v":47.966038446462861},{"$f":"'Reservoir F1'!C106","v":221.00382340908502},{"$f":"'Reservoir F1'!C597","v":221.00382340908502}]
[null,"Well Stimulation","$",{"$f":"D52*D53+D54","v":0},{"$f":"E52*E53+E54","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"'Reservoir F1'!E107","v":38.329273525846823},{"$f":"'Reservoir F1'!E598","v":47.919665424077543},{"$f":"'Reservoir F1'!C107","v":220.91173848266456},{"$f":"'Reservoir F1'!C598","v":220.91173848266456}]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":3.2860926475815058},{"$f":"'Summary A1'!J153","v":4.656352899829967},0.41698771130416656,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"'Reservoir F1'!E108","v":38.292061682069104},{"$f":"'Reservoir F1'!E599","v":47.873330439600892},{"$f":"'Reservoir F1'!C108","v":220.81969192496345},{"$f":"'Reservoir F1'!C599","v":220.81969192496345}]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"'Reservoir F1'!E109","v":38.254880358168876},{"$f":"'Reservoir F1'!E600","v":47.827033457488717},{"$f":"'Reservoir F1'!C109","v":220.72768371999473},{"$f":"'Reservoir F1'!C600","v":220.72768371999473}]
[{"$f":"'Input A1'!A249","v":0},"Other Stimulation Costs",null,{"$f":"'Summary A1'!H157","v":0},{"$f":"'Summary A1'!J157","v":0},{"$f":"IF(D54=0,\"NA\",(E54-D54)/D54)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"'Reservoir F1'!E110","v":38.217729525645112},{"$f":"'Reservoir F1'!E601","v":47.780774442252451},{"$f":"'Reservoir F1'!C110","v":220.63571385177806},{"$f":"'Reservoir F1'!C601","v":220.63571385177806}]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D27+D34+D40+D51","v":{"$error":"#REF!"}},{"$f":"E27+E34+E40+E51","v":{"$error":"#REF!"}},{"$f":"IF(D55=0,\"NA\",(E55-D55)/D55)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"'Reservoir F1'!E111","v":38.180609156041371},{"$f":"'Reservoir F1'!E602","v":47.734553358459053},{"$f":"'Reservoir F1'!C111","v":220.54378230433983},{"$f":"'Reservoir F1'!C602","v":220.54378230433983}]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Flash'!Q36*1000000","v":33495748.514424797},{"$f":"'LCOE Flash'!U35*1000000","v":1675000},{"$f":"IF(D56=0,\"NA\",(E56-D56)/D56)","v":-0.94999365369373168},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"'Reservoir F1'!E112","v":38.143519220945606},{"$f":"'Reservoir F1'!E603","v":47.688370170730764},{"$f":"'Reservoir F1'!C112","v":220.45188906171302},{"$f":"'Reservoir F1'!C603","v":220.45188906171302}]
[null,"Total Project Cost","$",{"$f":"D24+D55+D56","v":{"$error":"#REF!"}},{"$f":"E24+E55+E56","v":{"$error":"#REF!"}},{"$f":"IF(D57=0,\"NA\",(E57-D57)/D57)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56+1/12","v":4.1666666666666687},{"$f":"'Reservoir F1'!E113","v":38.106459691990104},{"$f":"'Reservoir F1'!E604","v":47.642224843745034},{"$f":"'Reservoir F1'!C113","v":220.36003410793731},{"$f":"'Reservoir F1'!C604","v":220.36003410793731}]
[null,"O&M Costs",{"$f":"IF(G1=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"'Reservoir F1'!E114","v":38.069430540851457},{"$f":"'Reservoir F1'!E605","v":47.596117342234436},{"$f":"'Reservoir F1'!C114","v":220.268217427059},{"$f":"'Reservoir F1'!C605","v":220.268217427059}]
[null,"Facility Operations Staff","count",{"$f":"'O&M Cost F1'!E26","v":14.613938880056541},{"$f":"'O&M Cost F1'!N26","v":13.289582504852881},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":-9.0622821545462501E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"'Reservoir F1'!E115","v":38.032431739250299},{"$f":"'Reservoir F1'!E606","v":47.550047630986455},{"$f":"'Reservoir F1'!C115","v":220.17643900313107},{"$f":"'Reservoir F1'!C606","v":220.17643900313107}]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H29/1000)","v":1183.8298150436574},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q29/1000)","v":1079.9424139501282},{"$f":"IF(G1=1,0,(E60-D60)/D60)","v":-8.7755351126798609E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"'Reservoir F1'!E116","v":37.995463258951226},{"$f":"'Reservoir F1'!E607","v":47.504015674843288},{"$f":"'Reservoir F1'!C116","v":220.08469882021311},{"$f":"'Reservoir F1'!C607","v":220.08469882021311}]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H36/1000)","v":1652.9379418561464},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q36/1000)","v":1589.1399015847021},{"$f":"IF(G1=1,0,(E61-D61)/D61)","v":-3.859675469715642E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"'Reservoir F1'!E117","v":37.958525071763049},{"$f":"'Reservoir F1'!E608","v":47.45802143870214},{"$f":"'Reservoir F1'!C117","v":219.99299686237137},{"$f":"'Reservoir F1'!C608","v":219.99299686237137}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Flash'!P54","v":2836.7677568998038},{"$f":"'LCOE Flash'!Q54","v":2669.0823155348303},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":-5.9111445044140856E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"'Reservoir F1'!E118","v":37.92161714953815},{"$f":"'Reservoir F1'!E609","v":47.412064887514525},{"$f":"'Reservoir F1'!C118","v":219.90133311367873},{"$f":"'Reservoir F1'!C609","v":219.90133311367873}]
[null,"Well Field Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H28/1000)","v":162.97725047046555},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q28/1000)","v":146.28897128451032},{"$f":"IF(G$1=1,0,(E63-D63)/D63)","v":-0.10239637211807942},null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"'Reservoir F1'!E119","v":37.884739464172718},{"$f":"'Reservoir F1'!E610","v":47.36614598628649},{"$f":"'Reservoir F1'!C119","v":219.80970755821471},{"$f":"'Reservoir F1'!C610","v":219.80970755821471}]
[null,"Well Maintenance Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H49/1000)","v":1023.6370181128842},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q49/1000)","v":578.44120053543179},{"$f":"IF(D64=0,0,(E64-D64)/D64)","v":-0.43491570713043254},null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"'Reservoir F1'!E120","v":37.847891987606502},{"$f":"'Reservoir F1'!E611","v":47.32026470007834},{"$f":"'Reservoir F1'!C120","v":219.71812018006545},{"$f":"'Reservoir F1'!C611","v":219.71812018006545}]
[null,"Surface Equipment Maintenance Cost ","$K",{"$f":"IF(A7=1,0,('O&M Cost F1'!H51+'O&M Cost F1'!H53)/1000)","v":121.90592522371834},{"$f":"IF(A7=1,0,('O&M Cost F1'!Q51+'O&M Cost F1'!Q53)/1000)","v":107.31628551197053},{"$f":"IF(G$1=1,\"NA\",(E65-D65)/D65)","v":-0.11967949617685365},null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"'Reservoir F1'!E121","v":37.811074691822988},{"$f":"'Reservoir F1'!E612","v":47.274420994004743},{"$f":"'Reservoir F1'!C121","v":219.62657096332376},{"$f":"'Reservoir F1'!C612","v":219.62657096332376}]
[null,"Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H65/1000)","v":0},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q65/1000)","v":0},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"'Reservoir F1'!E122","v":37.774287548848825},{"$f":"'Reservoir F1'!E613","v":47.228614833234296},{"$f":"'Reservoir F1'!C122","v":219.53505989208904},{"$f":"'Reservoir F1'!C613","v":219.53505989208904}]
[null,"Pump Maintenance - Repair/Replacement","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H81/1000)","v":0},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q81/1000)","v":0},{"$f":"IF(G$1=1,0,(E67-D67)/D67)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"'Reservoir F1'!E123","v":37.737530530754192},{"$f":"'Reservoir F1'!E614","v":47.182846182989572},{"$f":"'Reservoir F1'!C123","v":219.44358695046733},{"$f":"'Reservoir F1'!C614","v":219.44358695046733}]
[null,"Total Field O&M","$K",{"$f":"'LCOE Flash'!P52+'LCOE Flash'!P53","v":1308.5201938070682},{"$f":"'LCOE Flash'!Q52+'LCOE Flash'!Q53","v":832.04645733191262},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":-0.36413174113032309},null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"'Reservoir F1'!E124","v":37.700803609652397},{"$f":"'Reservoir F1'!E615","v":47.137115008547056},{"$f":"'Reservoir F1'!C124","v":219.35215212257131},{"$f":"'Reservoir F1'!C615","v":219.35215212257131}]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Flash'!P56","v":5418.1952755930242},{"$f":"'LCOE Flash'!Q56","v":4528.5153589808906},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":-0.16420226133594967},null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"'Reservoir F1'!E125","v":37.664106757699805},{"$f":"'Reservoir F1'!E616","v":47.091421275236719},{"$f":"'Reservoir F1'!C125","v":219.26075539252025},{"$f":"'Reservoir F1'!C616","v":219.26075539252025}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Flash'!I32/100*'LCOE Flash'!P58)/1000","v":966.95302216148912},{"$f":"'LCOE Flash'!I48/100*'LCOE Flash'!Q58/1000","v":662.04245596449528},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":-0.31533131311323548},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999982,{"$f":"'Reservoir F1'!E126","v":37.627439947096036},{"$f":"'Reservoir F1'!E617","v":47.045764948442425},{"$f":"'Reservoir F1'!C126","v":219.16939674444004},{"$f":"'Reservoir F1'!C617","v":219.16939674444004}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Flash'!Q74","v":0},{"$f":"'LCOE Flash'!R74","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"'Reservoir F1'!E127","v":37.590803150083495},{"$f":"'Reservoir F1'!E618","v":47.000145993601315},{"$f":"'Reservoir F1'!C127","v":219.07807616246319},{"$f":"'Reservoir F1'!C618","v":219.07807616246319}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"'Reservoir F1'!E128","v":37.554196338947264},{"$f":"'Reservoir F1'!E619","v":46.954564376203656},{"$f":"'Reservoir F1'!C128","v":218.98679363072884},{"$f":"'Reservoir F1'!C619","v":218.98679363072884}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"'Reservoir F1'!E129","v":37.517619486015484},{"$f":"'Reservoir F1'!E620","v":46.909020061793385},{"$f":"'Reservoir F1'!C129","v":218.8955491333827},{"$f":"'Reservoir F1'!C620","v":218.8955491333827}]
[null,"EGS Scenario Definition",{"$f":"IF(C71=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73+1/12","v":5.5833333333333304},{"$f":"'Reservoir F1'!E130","v":37.481072563658735},{"$f":"'Reservoir F1'!E621","v":46.863513015967214},{"$f":"'Reservoir F1'!C130","v":218.80434265457714},{"$f":"'Reservoir F1'!C621","v":218.80434265457714}]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"'Reservoir F1'!E131","v":37.444555544290161},{"$f":"'Reservoir F1'!E622","v":46.818043204374888},{"$f":"'Reservoir F1'!C131","v":218.71317417847106},{"$f":"'Reservoir F1'!C622","v":218.71317417847106}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"'Reservoir F1'!E132","v":37.408068400365359},{"$f":"'Reservoir F1'!E623","v":46.772610592718983},{"$f":"'Reservoir F1'!C132","v":218.62204368923005},{"$f":"'Reservoir F1'!C623","v":218.62204368923005}]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":223.06023800691543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"'Reservoir F1'!E133","v":37.371611104382239},{"$f":"'Reservoir F1'!E624","v":46.727215146754801},{"$f":"'Reservoir F1'!C133","v":218.53095117102623},{"$f":"'Reservoir F1'!C624","v":218.53095117102623}]
[null,"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"'Reservoir F1'!E134","v":37.335183628881012},{"$f":"'Reservoir F1'!E625","v":46.681856832290322},{"$f":"'Reservoir F1'!C134","v":218.43989660803831},{"$f":"'Reservoir F1'!C625","v":218.43989660803831}]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":0},{"$f":"'Summary A1'!J207","v":0},{"$f":"IF(D79=0,\"NA\",(E79-D79)/D79)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"'Reservoir F1'!E135","v":37.298785946443935},{"$f":"'Reservoir F1'!E626","v":46.636535615185863},{"$f":"'Reservoir F1'!C135","v":218.34887998445163},{"$f":"'Reservoir F1'!C626","v":218.34887998445163}]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"'Reservoir F1'!E136","v":37.26241802969556},{"$f":"'Reservoir F1'!E627","v":46.591251461354354},{"$f":"'Reservoir F1'!C136","v":218.25790128445811},{"$f":"'Reservoir F1'!C627","v":218.25790128445811}]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":5.0000000000000001E-3},{"$f":"IF(D81=0,\"NA\",(E81-D81)/D81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"'Reservoir F1'!E137","v":37.226079851302067},{"$f":"'Reservoir F1'!E628","v":46.546004336760632},{"$f":"'Reservoir F1'!C137","v":218.16696049225627},{"$f":"'Reservoir F1'!C628","v":218.16696049225627}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":35.049999999999997},{"$f":"'Summary A1'!J179","v":35.049999999999997},{"$f":"E82-D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"'Reservoir F1'!E138","v":37.189771383971745},{"$f":"'Reservoir F1'!E629","v":46.500794207421954},{"$f":"'Reservoir F1'!C138","v":218.07605759205117},{"$f":"'Reservoir F1'!C629","v":218.07605759205117}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(D83=\"NA\",\"NA\",E83-D83)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"'Reservoir F1'!E139","v":37.153492600454548},{"$f":"'Reservoir F1'!E630","v":46.45562103940744},{"$f":"'Reservoir F1'!C139","v":217.98519256805449},{"$f":"'Reservoir F1'!C630","v":217.98519256805449}]
[null,"# of Reservoirs Replaced",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E84-D84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"'Reservoir F1'!E140","v":37.117243473542096},{"$f":"'Reservoir F1'!E631","v":46.41048479883807},{"$f":"'Reservoir F1'!C140","v":217.89436540448446},{"$f":"'Reservoir F1'!C631","v":217.89436540448446}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"'Reservoir F1'!C423","v":193.65324125569796},{"$f":"'Reservoir F1'!C914","v":193.65324125569796},{"$f":"E85-D85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"'Reservoir F1'!E141","v":37.081023976067669},{"$f":"'Reservoir F1'!E632","v":46.365385451886752},{"$f":"'Reservoir F1'!C141","v":217.80357608556594},{"$f":"'Reservoir F1'!C632","v":217.80357608556594}]
[null,"Plant Output at 30 yr","MW",{"$f":"'Reservoir F1'!E423","v":27.956696817041795},{"$f":"'Reservoir F1'!E914","v":35.004068345464034},{"$f":"(E86-D86)/D86","v":0.25208169529263968},null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"'Reservoir F1'!E142","v":37.044834080905837},{"$f":"'Reservoir F1'!E633","v":46.320322964777759},{"$f":"'Reservoir F1'!C142","v":217.71282459553029},{"$f":"'Reservoir F1'!C633","v":217.71282459553029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"'Reservoir F1'!E143","v":37.008673760972712},{"$f":"'Reservoir F1'!E634","v":46.275297303787141},{"$f":"'Reservoir F1'!C143","v":217.6221109186155},{"$f":"'Reservoir F1'!C634","v":217.6221109186155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"'Reservoir F1'!E144","v":36.972542989225751},{"$f":"'Reservoir F1'!E635","v":46.230308435242371},{"$f":"'Reservoir F1'!C144","v":217.53143503906608},{"$f":"'Reservoir F1'!C635","v":217.53143503906608}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"'Reservoir F1'!E145","v":36.936441738663476},{"$f":"'Reservoir F1'!E636","v":46.185356325522065},{"$f":"'Reservoir F1'!C145","v":217.44079694113316},{"$f":"'Reservoir F1'!C636","v":217.44079694113316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"'Reservoir F1'!E146","v":36.900369982325543},{"$f":"'Reservoir F1'!E637","v":46.140440941056092},{"$f":"'Reservoir F1'!C146","v":217.35019660907437},{"$f":"'Reservoir F1'!C637","v":217.35019660907437}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"'Reservoir F1'!E147","v":36.86432769329258},{"$f":"'Reservoir F1'!E638","v":46.095562248325329},{"$f":"'Reservoir F1'!C147","v":217.25963402715394},{"$f":"'Reservoir F1'!C638","v":217.25963402715394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"'Reservoir F1'!E148","v":36.828314844686176},{"$f":"'Reservoir F1'!E639","v":46.050720213861666},{"$f":"'Reservoir F1'!C148","v":217.16910917964262},{"$f":"'Reservoir F1'!C639","v":217.16910917964262}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"'Reservoir F1'!E149","v":36.792331409668826},{"$f":"'Reservoir F1'!E640","v":46.005914804247858},{"$f":"'Reservoir F1'!C149","v":217.07862205081778},{"$f":"'Reservoir F1'!C640","v":217.07862205081778}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"'Reservoir F1'!E150","v":36.75637736144359},{"$f":"'Reservoir F1'!E641","v":45.961145986117245},{"$f":"'Reservoir F1'!C150","v":216.98817262496328},{"$f":"'Reservoir F1'!C641","v":216.98817262496328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"'Reservoir F1'!E151","v":36.720452673254321},{"$f":"'Reservoir F1'!E642","v":45.916413726153969},{"$f":"'Reservoir F1'!C151","v":216.89776088636955},{"$f":"'Reservoir F1'!C642","v":216.89776088636955}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"'Reservoir F1'!E152","v":36.684557318385352},{"$f":"'Reservoir F1'!E643","v":45.871717991092495},{"$f":"'Reservoir F1'!C152","v":216.80738681933357},{"$f":"'Reservoir F1'!C643","v":216.80738681933357}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"'Reservoir F1'!E153","v":36.648691270161294},{"$f":"'Reservoir F1'!E644","v":45.82705874771753},{"$f":"'Reservoir F1'!C153","v":216.71705040815885},{"$f":"'Reservoir F1'!C644","v":216.71705040815885}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"'Reservoir F1'!E154","v":36.612854501947432},{"$f":"'Reservoir F1'!E645","v":45.782435962864362},{"$f":"'Reservoir F1'!C154","v":216.62675163715548},{"$f":"'Reservoir F1'!C645","v":216.62675163715548}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"'Reservoir F1'!E155","v":36.577046987149075},{"$f":"'Reservoir F1'!E646","v":45.737849603418191},{"$f":"'Reservoir F1'!C155","v":216.53649049064001},{"$f":"'Reservoir F1'!C646","v":216.53649049064001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"'Reservoir F1'!E156","v":36.541268699211912},{"$f":"'Reservoir F1'!E647","v":45.693299636314357},{"$f":"'Reservoir F1'!C156","v":216.44626695293559},{"$f":"'Reservoir F1'!C647","v":216.44626695293559}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"'Reservoir F1'!E157","v":36.505519611621494},{"$f":"'Reservoir F1'!E648","v":45.648786028538005},{"$f":"'Reservoir F1'!C157","v":216.35608100837189},{"$f":"'Reservoir F1'!C648","v":216.35608100837189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"'Reservoir F1'!E158","v":36.469799697903539},{"$f":"'Reservoir F1'!E649","v":45.6043087471242},{"$f":"'Reservoir F1'!C158","v":216.26593264128508},{"$f":"'Reservoir F1'!C649","v":216.26593264128508}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"'Reservoir F1'!E159","v":36.434108931623562},{"$f":"'Reservoir F1'!E650","v":45.559867759157548},{"$f":"'Reservoir F1'!C159","v":216.17582183601789},{"$f":"'Reservoir F1'!C650","v":216.17582183601789}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"'Reservoir F1'!E160","v":36.398447286386919},{"$f":"'Reservoir F1'!E651","v":45.515463031772299},{"$f":"'Reservoir F1'!C160","v":216.08574857691957},{"$f":"'Reservoir F1'!C651","v":216.08574857691957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"'Reservoir F1'!E161","v":36.362814735838782},{"$f":"'Reservoir F1'!E652","v":45.471094532152293},{"$f":"'Reservoir F1'!C161","v":215.99571284834587},{"$f":"'Reservoir F1'!C652","v":215.99571284834587}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"'Reservoir F1'!E162","v":36.327211253663755},{"$f":"'Reservoir F1'!E653","v":45.426762227530453},{"$f":"'Reservoir F1'!C162","v":215.90571463465906},{"$f":"'Reservoir F1'!C653","v":215.90571463465906}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"'Reservoir F1'!E163","v":36.29163681358618},{"$f":"'Reservoir F1'!E654","v":45.382466085189144},{"$f":"'Reservoir F1'!C163","v":215.81575392022796},{"$f":"'Reservoir F1'!C654","v":215.81575392022796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"'Reservoir F1'!E164","v":36.256091389369786},{"$f":"'Reservoir F1'!E655","v":45.338206072459862},{"$f":"'Reservoir F1'!C164","v":215.72583068942788},{"$f":"'Reservoir F1'!C655","v":215.72583068942788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"'Reservoir F1'!E165","v":36.220574954817629},{"$f":"'Reservoir F1'!E656","v":45.293982156722976},{"$f":"'Reservoir F1'!C165","v":215.63594492664063},{"$f":"'Reservoir F1'!C656","v":215.63594492664063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"'Reservoir F1'!E166","v":36.185087483772115},{"$f":"'Reservoir F1'!E657","v":45.24979430540791},{"$f":"'Reservoir F1'!C166","v":215.54609661625454},{"$f":"'Reservoir F1'!C657","v":215.54609661625454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"'Reservoir F1'!E167","v":36.149628950114668},{"$f":"'Reservoir F1'!E658","v":45.205642485992655},{"$f":"'Reservoir F1'!C167","v":215.45628574266445},{"$f":"'Reservoir F1'!C658","v":215.45628574266445}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"'Reservoir F1'!E168","v":36.11419932776603},{"$f":"'Reservoir F1'!E659","v":45.161526666004157},{"$f":"'Reservoir F1'!C168","v":215.36651229027169},{"$f":"'Reservoir F1'!C659","v":215.36651229027169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"'Reservoir F1'!E169","v":36.078798590685821},{"$f":"'Reservoir F1'!E660","v":45.117446813017793},{"$f":"'Reservoir F1'!C169","v":215.27677624348408},{"$f":"'Reservoir F1'!C660","v":215.27677624348408}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"'Reservoir F1'!E170","v":36.043426712872574},{"$f":"'Reservoir F1'!E661","v":45.073402894657377},{"$f":"'Reservoir F1'!C170","v":215.18707758671596},{"$f":"'Reservoir F1'!C661","v":215.18707758671596}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"'Reservoir F1'!E171","v":36.008083668363717},{"$f":"'Reservoir F1'!E662","v":45.029394878595127},{"$f":"'Reservoir F1'!C171","v":215.09741630438816},{"$f":"'Reservoir F1'!C662","v":215.09741630438816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"'Reservoir F1'!E172","v":35.972769431235406},{"$f":"'Reservoir F1'!E663","v":44.985422732551541},{"$f":"'Reservoir F1'!C172","v":215.00779238092801},{"$f":"'Reservoir F1'!C663","v":215.00779238092801}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"'Reservoir F1'!E173","v":35.937483975602433},{"$f":"'Reservoir F1'!E664","v":44.941486424295178},{"$f":"'Reservoir F1'!C173","v":214.9182058007693},{"$f":"'Reservoir F1'!C664","v":214.9182058007693}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"'Reservoir F1'!E174","v":35.90222727561811},{"$f":"'Reservoir F1'!E665","v":44.897585921642602},{"$f":"'Reservoir F1'!C174","v":214.82865654835231},{"$f":"'Reservoir F1'!C665","v":214.82865654835231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"'Reservoir F1'!E175","v":35.866999305474359},{"$f":"'Reservoir F1'!E666","v":44.853721192458394},{"$f":"'Reservoir F1'!C175","v":214.73914460812384},{"$f":"'Reservoir F1'!C666","v":214.73914460812384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"'Reservoir F1'!E176","v":35.831800039401415},{"$f":"'Reservoir F1'!E667","v":44.809892204654886},{"$f":"'Reservoir F1'!C176","v":214.64966996453714},{"$f":"'Reservoir F1'!C667","v":214.64966996453714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"'Reservoir F1'!E177","v":35.796629451667783},{"$f":"'Reservoir F1'!E668","v":44.766098926192086},{"$f":"'Reservoir F1'!C177","v":214.56023260205191},{"$f":"'Reservoir F1'!C668","v":214.56023260205191}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"'Reservoir F1'!E178","v":35.761487516580324},{"$f":"'Reservoir F1'!E669","v":44.722341325077679},{"$f":"'Reservoir F1'!C178","v":214.47083250513441},{"$f":"'Reservoir F1'!C669","v":214.47083250513441}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"'Reservoir F1'!E179","v":35.726374208483882},{"$f":"'Reservoir F1'!E670","v":44.678619369366707},{"$f":"'Reservoir F1'!C179","v":214.38146965825729},{"$f":"'Reservoir F1'!C670","v":214.38146965825729}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"'Reservoir F1'!E180","v":35.691289501761403},{"$f":"'Reservoir F1'!E671","v":44.634933027161694},{"$f":"'Reservoir F1'!C180","v":214.2921440458997},{"$f":"'Reservoir F1'!C671","v":214.2921440458997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"'Reservoir F1'!E181","v":35.656233370833924},{"$f":"'Reservoir F1'!E672","v":44.591282266612453},{"$f":"'Reservoir F1'!C181","v":214.20285565254724},{"$f":"'Reservoir F1'!C672","v":214.20285565254724}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"'Reservoir F1'!E182","v":35.621205790160175},{"$f":"'Reservoir F1'!E673","v":44.547667055915895},{"$f":"'Reservoir F1'!C182","v":214.11360446269202},{"$f":"'Reservoir F1'!C673","v":214.11360446269202}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"'Reservoir F1'!E183","v":35.586206734236747},{"$f":"'Reservoir F1'!E674","v":44.504087363315975},{"$f":"'Reservoir F1'!C183","v":214.02439046083259},{"$f":"'Reservoir F1'!C674","v":214.02439046083259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"'Reservoir F1'!E184","v":35.551236177597978},{"$f":"'Reservoir F1'!E675","v":44.460543157103665},{"$f":"'Reservoir F1'!C184","v":213.93521363147391},{"$f":"'Reservoir F1'!C675","v":213.93521363147391}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"'Reservoir F1'!E185","v":35.516294094815805},{"$f":"'Reservoir F1'!E676","v":44.417034405616782},{"$f":"'Reservoir F1'!C185","v":213.84607395912747},{"$f":"'Reservoir F1'!C676","v":213.84607395912747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"'Reservoir F1'!E186","v":35.4813804604997},{"$f":"'Reservoir F1'!E677","v":44.373561077239849},{"$f":"'Reservoir F1'!C186","v":213.75697142831118},{"$f":"'Reservoir F1'!C677","v":213.75697142831118}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"'Reservoir F1'!E187","v":35.446495249296611},{"$f":"'Reservoir F1'!E678","v":44.330123140404062},{"$f":"'Reservoir F1'!C187","v":213.66790602354939},{"$f":"'Reservoir F1'!C678","v":213.66790602354939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"'Reservoir F1'!E188","v":35.411638435890843},{"$f":"'Reservoir F1'!E679","v":44.286720563587146},{"$f":"'Reservoir F1'!C188","v":213.57887772937292},{"$f":"'Reservoir F1'!C679","v":213.57887772937292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"'Reservoir F1'!E189","v":35.376809995003917},{"$f":"'Reservoir F1'!E680","v":44.243353315313144},{"$f":"'Reservoir F1'!C189","v":213.48988653031901},{"$f":"'Reservoir F1'!C680","v":213.48988653031901}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"'Reservoir F1'!E190","v":35.342009901394732},{"$f":"'Reservoir F1'!E681","v":44.200021364152654},{"$f":"'Reservoir F1'!C190","v":213.40093241093138},{"$f":"'Reservoir F1'!C681","v":213.40093241093138}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"'Reservoir F1'!E191","v":35.307238129859108},{"$f":"'Reservoir F1'!E682","v":44.156724678722263},{"$f":"'Reservoir F1'!C191","v":213.31201535576017},{"$f":"'Reservoir F1'!C682","v":213.31201535576017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"'Reservoir F1'!E192","v":35.272494655230041},{"$f":"'Reservoir F1'!E683","v":44.113463227684818},{"$f":"'Reservoir F1'!C192","v":213.22313534936194},{"$f":"'Reservoir F1'!C683","v":213.22313534936194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"'Reservoir F1'!E193","v":35.237779452377453},{"$f":"'Reservoir F1'!E684","v":44.070236979749176},{"$f":"'Reservoir F1'!C193","v":213.13429237629973},{"$f":"'Reservoir F1'!C684","v":213.13429237629973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137+1/12","v":10.916666666666675},{"$f":"'Reservoir F1'!E194","v":35.203092496208122},{"$f":"'Reservoir F1'!E685","v":44.02704590367005},{"$f":"'Reservoir F1'!C194","v":213.04548642114295},{"$f":"'Reservoir F1'!C685","v":213.04548642114295}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"'Reservoir F1'!E195","v":35.16843376166549},{"$f":"'Reservoir F1'!E686","v":43.983889968247837},{"$f":"'Reservoir F1'!C195","v":212.95671746846747},{"$f":"'Reservoir F1'!C686","v":212.95671746846747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"'Reservoir F1'!E196","v":35.133803223729963},{"$f":"'Reservoir F1'!E687","v":43.940769142328904},{"$f":"'Reservoir F1'!C196","v":212.86798550285562},{"$f":"'Reservoir F1'!C687","v":212.86798550285562}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"'Reservoir F1'!E197","v":35.099200857418431},{"$f":"'Reservoir F1'!E688","v":43.897683394805163},{"$f":"'Reservoir F1'!C197","v":212.77929050889611},{"$f":"'Reservoir F1'!C688","v":212.77929050889611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"'Reservoir F1'!E198","v":35.064626637784244},{"$f":"'Reservoir F1'!E689","v":43.854632694613798},{"$f":"'Reservoir F1'!C198","v":212.69063247118407},{"$f":"'Reservoir F1'!C689","v":212.69063247118407}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"'Reservoir F1'!E199","v":35.030080539917314},{"$f":"'Reservoir F1'!E690","v":43.811617010737606},{"$f":"'Reservoir F1'!C199","v":212.60201137432108},{"$f":"'Reservoir F1'!C690","v":212.60201137432108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"'Reservoir F1'!E200","v":34.995562538944043},{"$f":"'Reservoir F1'!E691","v":43.768636312204748},{"$f":"'Reservoir F1'!C200","v":212.51342720291512},{"$f":"'Reservoir F1'!C691","v":212.51342720291512}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"'Reservoir F1'!E201","v":34.961072610026825},{"$f":"'Reservoir F1'!E692","v":43.725690568088282},{"$f":"'Reservoir F1'!C201","v":212.4248799415806},{"$f":"'Reservoir F1'!C692","v":212.4248799415806}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"'Reservoir F1'!E202","v":34.926610728364537},{"$f":"'Reservoir F1'!E693","v":43.682779747506636},{"$f":"'Reservoir F1'!C202","v":212.33636957493829},{"$f":"'Reservoir F1'!C693","v":212.33636957493829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"'Reservoir F1'!E203","v":34.892176869192049},{"$f":"'Reservoir F1'!E694","v":43.639903819623051},{"$f":"'Reservoir F1'!C203","v":212.2478960876154},{"$f":"'Reservoir F1'!C694","v":212.2478960876154}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"'Reservoir F1'!E204","v":34.85777100778045},{"$f":"'Reservoir F1'!E695","v":43.597062753645915},{"$f":"'Reservoir F1'!C204","v":212.15945946424557},{"$f":"'Reservoir F1'!C695","v":212.15945946424557}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"'Reservoir F1'!E205","v":34.823393119436517},{"$f":"'Reservoir F1'!E696","v":43.554256518828019},{"$f":"'Reservoir F1'!C205","v":212.07105968946883},{"$f":"'Reservoir F1'!C696","v":212.07105968946883}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"'Reservoir F1'!E206","v":34.789043179503253},{"$f":"'Reservoir F1'!E697","v":43.511485084467246},{"$f":"'Reservoir F1'!C206","v":211.98269674793156},{"$f":"'Reservoir F1'!C697","v":211.98269674793156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"'Reservoir F1'!E207","v":34.754721163359171},{"$f":"'Reservoir F1'!E698","v":43.468748419905758},{"$f":"'Reservoir F1'!C207","v":211.89437062428658},{"$f":"'Reservoir F1'!C698","v":211.89437062428658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"'Reservoir F1'!E208","v":34.720427046418791},{"$f":"'Reservoir F1'!E699","v":43.426046494530482},{"$f":"'Reservoir F1'!C208","v":211.80608130319314},{"$f":"'Reservoir F1'!C699","v":211.80608130319314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"'Reservoir F1'!E209","v":34.686160804132122},{"$f":"'Reservoir F1'!E700","v":43.383379277772555},{"$f":"'Reservoir F1'!C209","v":211.71782876931681},{"$f":"'Reservoir F1'!C700","v":211.71782876931681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"'Reservoir F1'!E210","v":34.651922411984771},{"$f":"'Reservoir F1'!E701","v":43.340746739107452},{"$f":"'Reservoir F1'!C210","v":211.6296130073296},{"$f":"'Reservoir F1'!C701","v":211.6296130073296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"'Reservoir F1'!E211","v":34.617711845497816},{"$f":"'Reservoir F1'!E702","v":43.298148848054844},{"$f":"'Reservoir F1'!C211","v":211.54143400190989},{"$f":"'Reservoir F1'!C702","v":211.54143400190989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"'Reservoir F1'!E212","v":34.583529080227834},{"$f":"'Reservoir F1'!E703","v":43.255585574178518},{"$f":"'Reservoir F1'!C212","v":211.45329173774243},{"$f":"'Reservoir F1'!C703","v":211.45329173774243}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"'Reservoir F1'!E213","v":34.549374091766651},{"$f":"'Reservoir F1'!E704","v":43.213056887086246},{"$f":"'Reservoir F1'!C213","v":211.36518619951838},{"$f":"'Reservoir F1'!C704","v":211.36518619951838}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"'Reservoir F1'!E214","v":34.515246855741452},{"$f":"'Reservoir F1'!E705","v":43.170562756429774},{"$f":"'Reservoir F1'!C214","v":211.27711737193525},{"$f":"'Reservoir F1'!C705","v":211.27711737193525}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"'Reservoir F1'!E215","v":34.481147347814542},{"$f":"'Reservoir F1'!E706","v":43.128103151904611},{"$f":"'Reservoir F1'!C215","v":211.18908523969696},{"$f":"'Reservoir F1'!C706","v":211.18908523969696}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"'Reservoir F1'!E216","v":34.447075543683255},{"$f":"'Reservoir F1'!E707","v":43.085678043249835},{"$f":"'Reservoir F1'!C216","v":211.10108978751376},{"$f":"'Reservoir F1'!C707","v":211.10108978751376}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"'Reservoir F1'!E217","v":34.413031419080099},{"$f":"'Reservoir F1'!E708","v":43.043287400248339},{"$f":"'Reservoir F1'!C217","v":211.01313100010231},{"$f":"'Reservoir F1'!C708","v":211.01313100010231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"'Reservoir F1'!E218","v":34.379014949772419},{"$f":"'Reservoir F1'!E709","v":43.000931192726441},{"$f":"'Reservoir F1'!C218","v":210.9252088621856},{"$f":"'Reservoir F1'!C709","v":210.9252088621856}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"'Reservoir F1'!E219","v":34.345026111562468},{"$f":"'Reservoir F1'!E710","v":42.95860939055386},{"$f":"'Reservoir F1'!C219","v":210.83732335849302},{"$f":"'Reservoir F1'!C710","v":210.83732335849302}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"'Reservoir F1'!E220","v":34.311064880287326},{"$f":"'Reservoir F1'!E711","v":42.916321963643711},{"$f":"'Reservoir F1'!C220","v":210.74947447376033},{"$f":"'Reservoir F1'!C711","v":210.74947447376033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"'Reservoir F1'!E221","v":34.277131231818665},{"$f":"'Reservoir F1'!E712","v":42.874068881952226},{"$f":"'Reservoir F1'!C221","v":210.66166219272961},{"$f":"'Reservoir F1'!C712","v":210.66166219272961}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"'Reservoir F1'!E222","v":34.243225142062997},{"$f":"'Reservoir F1'!E713","v":42.831850115478915},{"$f":"'Reservoir F1'!C222","v":210.57388650014931},{"$f":"'Reservoir F1'!C713","v":210.57388650014931}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"'Reservoir F1'!E223","v":34.209346586961161},{"$f":"'Reservoir F1'!E714","v":42.789665634266115},{"$f":"'Reservoir F1'!C223","v":210.48614738077427},{"$f":"'Reservoir F1'!C714","v":210.48614738077427}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"'Reservoir F1'!E224","v":34.17549554248864},{"$f":"'Reservoir F1'!E715","v":42.747515408399259},{"$f":"'Reservoir F1'!C224","v":210.39844481936564},{"$f":"'Reservoir F1'!C715","v":210.39844481936564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"'Reservoir F1'!E225","v":34.141671984655304},{"$f":"'Reservoir F1'!E716","v":42.705399408006649},{"$f":"'Reservoir F1'!C225","v":210.31077880069091},{"$f":"'Reservoir F1'!C716","v":210.31077880069091}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"'Reservoir F1'!E226","v":34.10787588950528},{"$f":"'Reservoir F1'!E717","v":42.663317603259152},{"$f":"'Reservoir F1'!C226","v":210.22314930952396},{"$f":"'Reservoir F1'!C717","v":210.22314930952396}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"'Reservoir F1'!E227","v":34.07410723311704},{"$f":"'Reservoir F1'!E718","v":42.621269964370512},{"$f":"'Reservoir F1'!C227","v":210.13555633064502},{"$f":"'Reservoir F1'!C718","v":210.13555633064502}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"'Reservoir F1'!E228","v":34.040365991603139},{"$f":"'Reservoir F1'!E719","v":42.579256461596827},{"$f":"'Reservoir F1'!C228","v":210.04799984884059},{"$f":"'Reservoir F1'!C719","v":210.04799984884059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"'Reservoir F1'!E229","v":34.006652141110372},{"$f":"'Reservoir F1'!E720","v":42.537277065236836},{"$f":"'Reservoir F1'!C229","v":209.96047984890359},{"$f":"'Reservoir F1'!C720","v":209.96047984890359}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"'Reservoir F1'!E230","v":33.972965657819401},{"$f":"'Reservoir F1'!E721","v":42.495331745631511},{"$f":"'Reservoir F1'!C230","v":209.87299631563323},{"$f":"'Reservoir F1'!C721","v":209.87299631563323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"'Reservoir F1'!E231","v":33.939306517944956},{"$f":"'Reservoir F1'!E722","v":42.453420473164179},{"$f":"'Reservoir F1'!C231","v":209.78554923383507},{"$f":"'Reservoir F1'!C722","v":209.78554923383507}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"'Reservoir F1'!E232","v":33.905674697735627},{"$f":"'Reservoir F1'!E723","v":42.41154321826037},{"$f":"'Reservoir F1'!C232","v":209.69813858832097},{"$f":"'Reservoir F1'!C723","v":209.69813858832097}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"'Reservoir F1'!E233","v":33.872070173473745},{"$f":"'Reservoir F1'!E724","v":42.369699951387574},{"$f":"'Reservoir F1'!C233","v":209.61076436390917},{"$f":"'Reservoir F1'!C724","v":209.61076436390917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"'Reservoir F1'!E234","v":33.838492921475492},{"$f":"'Reservoir F1'!E725","v":42.327890643055497},{"$f":"'Reservoir F1'!C234","v":209.52342654542423},{"$f":"'Reservoir F1'!C725","v":209.52342654542423}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"'Reservoir F1'!E235","v":33.804942918090518},{"$f":"'Reservoir F1'!E726","v":42.286115263815489},{"$f":"'Reservoir F1'!C235","v":209.43612511769697},{"$f":"'Reservoir F1'!C726","v":209.43612511769697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"'Reservoir F1'!E236","v":33.771420139702251},{"$f":"'Reservoir F1'!E727","v":42.244373784260944},{"$f":"'Reservoir F1'!C236","v":209.34886006556462},{"$f":"'Reservoir F1'!C727","v":209.34886006556462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"'Reservoir F1'!E237","v":33.737924562727493},{"$f":"'Reservoir F1'!E728","v":42.202666175026849},{"$f":"'Reservoir F1'!C237","v":209.26163137387064},{"$f":"'Reservoir F1'!C728","v":209.26163137387064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"'Reservoir F1'!E238","v":33.704456163616555},{"$f":"'Reservoir F1'!E729","v":42.160992406789852},{"$f":"'Reservoir F1'!C238","v":209.17443902746487},{"$f":"'Reservoir F1'!C729","v":209.17443902746487}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"'Reservoir F1'!E239","v":33.671014918853039},{"$f":"'Reservoir F1'!E730","v":42.119352450268124},{"$f":"'Reservoir F1'!C239","v":209.08728301120343},{"$f":"'Reservoir F1'!C730","v":209.08728301120343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"'Reservoir F1'!E240","v":33.637600804953877},{"$f":"'Reservoir F1'!E731","v":42.077746276221319},{"$f":"'Reservoir F1'!C240","v":209.00016330994876},{"$f":"'Reservoir F1'!C731","v":209.00016330994876}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"'Reservoir F1'!E241","v":33.604213798469189},{"$f":"'Reservoir F1'!E732","v":42.036173855450379},{"$f":"'Reservoir F1'!C241","v":208.91307990856961},{"$f":"'Reservoir F1'!C732","v":208.91307990856961}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"'Reservoir F1'!E242","v":33.570853875982323},{"$f":"'Reservoir F1'!E733","v":41.994635158797671},{"$f":"'Reservoir F1'!C242","v":208.82603279194106},{"$f":"'Reservoir F1'!C733","v":208.82603279194106}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"'Reservoir F1'!E243","v":33.537521014109508},{"$f":"'Reservoir F1'!E734","v":41.953130157146425},{"$f":"'Reservoir F1'!C243","v":208.73902194494443},{"$f":"'Reservoir F1'!C734","v":208.73902194494443}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"'Reservoir F1'!E244","v":33.504215189500123},{"$f":"'Reservoir F1'!E735","v":41.911658821421284},{"$f":"'Reservoir F1'!C244","v":208.65204735246738},{"$f":"'Reservoir F1'!C735","v":208.65204735246738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"'Reservoir F1'!E245","v":33.470936378836377},{"$f":"'Reservoir F1'!E736","v":41.870221122587616},{"$f":"'Reservoir F1'!C245","v":208.56510899940386},{"$f":"'Reservoir F1'!C736","v":208.56510899940386}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"'Reservoir F1'!E246","v":33.437684558833411},{"$f":"'Reservoir F1'!E737","v":41.828817031651923},{"$f":"'Reservoir F1'!C246","v":208.47820687065411},{"$f":"'Reservoir F1'!C737","v":208.47820687065411}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"'Reservoir F1'!E247","v":33.404459706239095},{"$f":"'Reservoir F1'!E738","v":41.78744651966138},{"$f":"'Reservoir F1'!C247","v":208.39134095112468},{"$f":"'Reservoir F1'!C738","v":208.39134095112468}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"'Reservoir F1'!E248","v":33.371261797833974},{"$f":"'Reservoir F1'!E739","v":41.746109557703861},{"$f":"'Reservoir F1'!C248","v":208.30451122572839},{"$f":"'Reservoir F1'!C739","v":208.30451122572839}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"'Reservoir F1'!E249","v":33.338090810431311},{"$f":"'Reservoir F1'!E740","v":41.704806116908017},{"$f":"'Reservoir F1'!C249","v":208.21771767938435},{"$f":"'Reservoir F1'!C740","v":208.21771767938435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"'Reservoir F1'!E250","v":33.304946720876849},{"$f":"'Reservoir F1'!E741","v":41.663536168442882},{"$f":"'Reservoir F1'!C250","v":208.13096029701794},{"$f":"'Reservoir F1'!C741","v":208.13096029701794}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"'Reservoir F1'!E251","v":33.271829506048796},{"$f":"'Reservoir F1'!E742","v":41.622299683518001},{"$f":"'Reservoir F1'!C251","v":208.04423906356087},{"$f":"'Reservoir F1'!C742","v":208.04423906356087}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"'Reservoir F1'!E252","v":33.23873914285786},{"$f":"'Reservoir F1'!E743","v":41.581096633383268},{"$f":"'Reservoir F1'!C252","v":207.95755396395106},{"$f":"'Reservoir F1'!C743","v":207.95755396395106}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"'Reservoir F1'!E253","v":33.20567560824712},{"$f":"'Reservoir F1'!E744","v":41.539926989329011},{"$f":"'Reservoir F1'!C253","v":207.87090498313276},{"$f":"'Reservoir F1'!C744","v":207.87090498313276}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"'Reservoir F1'!E254","v":33.172638879191744},{"$f":"'Reservoir F1'!E745","v":41.498790722685399},{"$f":"'Reservoir F1'!C254","v":207.78429210605645},{"$f":"'Reservoir F1'!C745","v":207.78429210605645}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"'Reservoir F1'!E255","v":33.139628932699331},{"$f":"'Reservoir F1'!E746","v":41.457687804823095},{"$f":"'Reservoir F1'!C255","v":207.69771531767893},{"$f":"'Reservoir F1'!C746","v":207.69771531767893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"'Reservoir F1'!E256","v":33.106645745809509},{"$f":"'Reservoir F1'!E747","v":41.416618207152524},{"$f":"'Reservoir F1'!C256","v":207.61117460296325},{"$f":"'Reservoir F1'!C747","v":207.61117460296325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"'Reservoir F1'!E257","v":33.073689295593951},{"$f":"'Reservoir F1'!E748","v":41.375581901124143},{"$f":"'Reservoir F1'!C257","v":207.52466994687867},{"$f":"'Reservoir F1'!C748","v":207.52466994687867}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T201+1/12","v":16.250000000000039},{"$f":"'Reservoir F1'!E258","v":33.040759559156427},{"$f":"'Reservoir F1'!E749","v":41.334578858228262},{"$f":"'Reservoir F1'!C258","v":207.43820133440082},{"$f":"'Reservoir F1'!C749","v":207.43820133440082}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"'Reservoir F1'!E259","v":33.007856513632419},{"$f":"'Reservoir F1'!E750","v":41.293609049994721},{"$f":"'Reservoir F1'!C259","v":207.3517687505115},{"$f":"'Reservoir F1'!C750","v":207.3517687505115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"'Reservoir F1'!E260","v":32.974980136189487},{"$f":"'Reservoir F1'!E751","v":41.252672447993319},{"$f":"'Reservoir F1'!C260","v":207.2653721801988},{"$f":"'Reservoir F1'!C751","v":207.2653721801988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"'Reservoir F1'!E261","v":32.942130404026912},{"$f":"'Reservoir F1'!E752","v":41.211769023833341},{"$f":"'Reservoir F1'!C261","v":207.17901160845705},{"$f":"'Reservoir F1'!C752","v":207.17901160845705}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"'Reservoir F1'!E262","v":32.909307294375608},{"$f":"'Reservoir F1'!E753","v":41.170898749163449},{"$f":"'Reservoir F1'!C262","v":207.09268702028686},{"$f":"'Reservoir F1'!C753","v":207.09268702028686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"'Reservoir F1'!E263","v":32.876510784498187},{"$f":"'Reservoir F1'!E754","v":41.130061595671798},{"$f":"'Reservoir F1'!C263","v":207.00639840069508},{"$f":"'Reservoir F1'!C754","v":207.00639840069508}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"'Reservoir F1'!E264","v":32.843740851688899},{"$f":"'Reservoir F1'!E755","v":41.089257535085878},{"$f":"'Reservoir F1'!C264","v":206.92014573469478},{"$f":"'Reservoir F1'!C755","v":206.92014573469478}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"'Reservoir F1'!E265","v":32.810997473273403},{"$f":"'Reservoir F1'!E756","v":41.048486539172387},{"$f":"'Reservoir F1'!C265","v":206.83392900730533},{"$f":"'Reservoir F1'!C756","v":206.83392900730533}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"'Reservoir F1'!E266","v":32.778280626608897},{"$f":"'Reservoir F1'!E757","v":41.007748579737203},{"$f":"'Reservoir F1'!C266","v":206.74774820355231},{"$f":"'Reservoir F1'!C757","v":206.74774820355231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"'Reservoir F1'!E267","v":32.745590289083822},{"$f":"'Reservoir F1'!E758","v":40.967043628625177},{"$f":"'Reservoir F1'!C267","v":206.66160330846751},{"$f":"'Reservoir F1'!C758","v":206.66160330846751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"'Reservoir F1'!E268","v":32.712926438118082},{"$f":"'Reservoir F1'!E759","v":40.926371657720274},{"$f":"'Reservoir F1'!C268","v":206.57549430708897},{"$f":"'Reservoir F1'!C759","v":206.57549430708897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"'Reservoir F1'!E269","v":32.680289051162596},{"$f":"'Reservoir F1'!E760","v":40.885732638945129},{"$f":"'Reservoir F1'!C269","v":206.48942118446104},{"$f":"'Reservoir F1'!C760","v":206.48942118446104}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"'Reservoir F1'!E270","v":32.647678105699676},{"$f":"'Reservoir F1'!E761","v":40.845126544261419},{"$f":"'Reservoir F1'!C270","v":206.40338392563419},{"$f":"'Reservoir F1'!C761","v":206.40338392563419}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"'Reservoir F1'!E271","v":32.615093579242611},{"$f":"'Reservoir F1'!E762","v":40.804553345669447},{"$f":"'Reservoir F1'!C271","v":206.31738251566517},{"$f":"'Reservoir F1'!C762","v":206.31738251566517}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"'Reservoir F1'!E272","v":32.582535449335822},{"$f":"'Reservoir F1'!E763","v":40.764013015208235},{"$f":"'Reservoir F1'!C272","v":206.23141693961699},{"$f":"'Reservoir F1'!C763","v":206.23141693961699}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"'Reservoir F1'!E273","v":32.55000369355448},{"$f":"'Reservoir F1'!E764","v":40.723505524955094},{"$f":"'Reservoir F1'!C273","v":206.14548718255884},{"$f":"'Reservoir F1'!C764","v":206.14548718255884}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"'Reservoir F1'!E274","v":32.517498289504864},{"$f":"'Reservoir F1'!E765","v":40.683030847026146},{"$f":"'Reservoir F1'!C274","v":206.0595932295661},{"$f":"'Reservoir F1'!C765","v":206.0595932295661}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"'Reservoir F1'!E275","v":32.485019214824007},{"$f":"'Reservoir F1'!E766","v":40.642588953575697},{"$f":"'Reservoir F1'!C275","v":205.97373506572046},{"$f":"'Reservoir F1'!C766","v":205.97373506572046}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"'Reservoir F1'!E276","v":32.452566447179635},{"$f":"'Reservoir F1'!E767","v":40.602179816796323},{"$f":"'Reservoir F1'!C276","v":205.88791267610975},{"$f":"'Reservoir F1'!C767","v":205.88791267610975}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"'Reservoir F1'!E277","v":32.420139964270369},{"$f":"'Reservoir F1'!E768","v":40.561803408919076},{"$f":"'Reservoir F1'!C277","v":205.80212604582806},{"$f":"'Reservoir F1'!C768","v":205.80212604582806}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"'Reservoir F1'!E278","v":32.387739743825279},{"$f":"'Reservoir F1'!E769","v":40.52145970221293},{"$f":"'Reservoir F1'!C278","v":205.71637515997566},{"$f":"'Reservoir F1'!C769","v":205.71637515997566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"'Reservoir F1'!E279","v":32.355365763603977},{"$f":"'Reservoir F1'!E770","v":40.481148668984858},{"$f":"'Reservoir F1'!C279","v":205.63066000365902},{"$f":"'Reservoir F1'!C770","v":205.63066000365902}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"'Reservoir F1'!E280","v":32.323018001396619},{"$f":"'Reservoir F1'!E771","v":40.44087028157989},{"$f":"'Reservoir F1'!C280","v":205.54498056199083},{"$f":"'Reservoir F1'!C771","v":205.54498056199083}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"'Reservoir F1'!E281","v":32.290696435023918},{"$f":"'Reservoir F1'!E772","v":40.400624512381093},{"$f":"'Reservoir F1'!C281","v":205.45933682009002},{"$f":"'Reservoir F1'!C772","v":205.45933682009002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"'Reservoir F1'!E282","v":32.258401042336764},{"$f":"'Reservoir F1'!E773","v":40.360411333809083},{"$f":"'Reservoir F1'!C282","v":205.37372876308166},{"$f":"'Reservoir F1'!C773","v":205.37372876308166}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"'Reservoir F1'!E283","v":32.226131801216489},{"$f":"'Reservoir F1'!E774","v":40.320230718322463},{"$f":"'Reservoir F1'!C283","v":205.28815637609705},{"$f":"'Reservoir F1'!C774","v":205.28815637609705}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"'Reservoir F1'!E284","v":32.193888689574571},{"$f":"'Reservoir F1'!E775","v":40.280082638417291},{"$f":"'Reservoir F1'!C284","v":205.20261964427368},{"$f":"'Reservoir F1'!C775","v":205.20261964427368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"'Reservoir F1'!E285","v":32.161671685352609},{"$f":"'Reservoir F1'!E776","v":40.239967066627131},{"$f":"'Reservoir F1'!C285","v":205.11711855275524},{"$f":"'Reservoir F1'!C776","v":205.11711855275524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"'Reservoir F1'!E286","v":32.129480766522441},{"$f":"'Reservoir F1'!E777","v":40.199883975523271},{"$f":"'Reservoir F1'!C286","v":205.03165308669159},{"$f":"'Reservoir F1'!C777","v":205.03165308669159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"'Reservoir F1'!E287","v":32.097315911085794},{"$f":"'Reservoir F1'!E778","v":40.159833337714161},{"$f":"'Reservoir F1'!C287","v":204.9462232312388},{"$f":"'Reservoir F1'!C778","v":204.9462232312388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"'Reservoir F1'!E288","v":32.06517709707451},{"$f":"'Reservoir F1'!E779","v":40.119815125845761},{"$f":"'Reservoir F1'!C288","v":204.86082897155913},{"$f":"'Reservoir F1'!C779","v":204.86082897155913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"'Reservoir F1'!E289","v":32.033064302550265},{"$f":"'Reservoir F1'!E780","v":40.07982931260117},{"$f":"'Reservoir F1'!C289","v":204.77547029282098},{"$f":"'Reservoir F1'!C780","v":204.77547029282098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"'Reservoir F1'!E290","v":32.000977505604581},{"$f":"'Reservoir F1'!E781","v":40.039875870700662},{"$f":"'Reservoir F1'!C290","v":204.69014718019898},{"$f":"'Reservoir F1'!C781","v":204.69014718019898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Reservoir F1'!E291","v":31.968916684358717},{"$f":"'Reservoir F1'!E782","v":39.999954772901553},{"$f":"'Reservoir F1'!C291","v":204.60485961887392},{"$f":"'Reservoir F1'!C782","v":204.60485961887392}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"'Reservoir F1'!E292","v":31.936881816963712},{"$f":"'Reservoir F1'!E783","v":39.960065991998206},{"$f":"'Reservoir F1'!C292","v":204.51960759403272},{"$f":"'Reservoir F1'!C783","v":204.51960759403272}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"'Reservoir F1'!E293","v":31.90487288160022},{"$f":"'Reservoir F1'!E784","v":39.920209500821869},{"$f":"'Reservoir F1'!C293","v":204.43439109086856},{"$f":"'Reservoir F1'!C784","v":204.43439109086856}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"'Reservoir F1'!E294","v":31.872889856478537},{"$f":"'Reservoir F1'!E785","v":39.880385272240737},{"$f":"'Reservoir F1'!C294","v":204.34921009458071},{"$f":"'Reservoir F1'!C785","v":204.34921009458071}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"'Reservoir F1'!E295","v":31.840932719838335},{"$f":"'Reservoir F1'!E786","v":39.840593279159542},{"$f":"'Reservoir F1'!C295","v":204.26406459037466},{"$f":"'Reservoir F1'!C786","v":204.26406459037466}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"'Reservoir F1'!E296","v":31.809001449948873},{"$f":"'Reservoir F1'!E787","v":39.800833494519836},{"$f":"'Reservoir F1'!C296","v":204.17895456346201},{"$f":"'Reservoir F1'!C787","v":204.17895456346201}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"'Reservoir F1'!E297","v":31.777096025108818},{"$f":"'Reservoir F1'!E788","v":39.761105891299863},{"$f":"'Reservoir F1'!C297","v":204.09387999906059},{"$f":"'Reservoir F1'!C788","v":204.09387999906059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"'Reservoir F1'!E298","v":31.745216423646085},{"$f":"'Reservoir F1'!E789","v":39.721410442514227},{"$f":"'Reservoir F1'!C298","v":204.00884088239434},{"$f":"'Reservoir F1'!C789","v":204.00884088239434}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"'Reservoir F1'!E299","v":31.713362623917895},{"$f":"'Reservoir F1'!E790","v":39.681747121214052},{"$f":"'Reservoir F1'!C299","v":203.92383719869335},{"$f":"'Reservoir F1'!C790","v":203.92383719869335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"'Reservoir F1'!E300","v":31.681534604310663},{"$f":"'Reservoir F1'!E791","v":39.642115900486779},{"$f":"'Reservoir F1'!C300","v":203.83886893319391},{"$f":"'Reservoir F1'!C791","v":203.83886893319391}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"'Reservoir F1'!E301","v":31.649732343240025},{"$f":"'Reservoir F1'!E792","v":39.602516753456264},{"$f":"'Reservoir F1'!C301","v":203.75393607113841},{"$f":"'Reservoir F1'!C792","v":203.75393607113841}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"'Reservoir F1'!E302","v":31.617955819150509},{"$f":"'Reservoir F1'!E793","v":39.562949653282338},{"$f":"'Reservoir F1'!C302","v":203.66903859777545},{"$f":"'Reservoir F1'!C793","v":203.66903859777545}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"'Reservoir F1'!E303","v":31.586205010515847},{"$f":"'Reservoir F1'!E794","v":39.523414573161176},{"$f":"'Reservoir F1'!C303","v":203.58417649835971},{"$f":"'Reservoir F1'!C794","v":203.58417649835971}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"'Reservoir F1'!E304","v":31.554479895838632},{"$f":"'Reservoir F1'!E795","v":39.483911486324914},{"$f":"'Reservoir F1'!C304","v":203.49934975815208},{"$f":"'Reservoir F1'!C795","v":203.49934975815208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"'Reservoir F1'!E305","v":31.522780453650434},{"$f":"'Reservoir F1'!E796","v":39.444440366041746},{"$f":"'Reservoir F1'!C305","v":203.41455836241951},{"$f":"'Reservoir F1'!C796","v":203.41455836241951}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"'Reservoir F1'!E306","v":31.491106662511484},{"$f":"'Reservoir F1'!E797","v":39.405001185615589},{"$f":"'Reservoir F1'!C306","v":203.32980229643519},{"$f":"'Reservoir F1'!C797","v":203.32980229643519}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"'Reservoir F1'!E307","v":31.459458501010943},{"$f":"'Reservoir F1'!E798","v":39.365593918386317},{"$f":"'Reservoir F1'!C307","v":203.24508154547834},{"$f":"'Reservoir F1'!C798","v":203.24508154547834}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"'Reservoir F1'!E308","v":31.427835947766702},{"$f":"'Reservoir F1'!E799","v":39.326218537729673},{"$f":"'Reservoir F1'!C308","v":203.1603960948344},{"$f":"'Reservoir F1'!C799","v":203.1603960948344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"'Reservoir F1'!E309","v":31.396238981425086},{"$f":"'Reservoir F1'!E800","v":39.286875017056701},{"$f":"'Reservoir F1'!C309","v":203.07574592979489},{"$f":"'Reservoir F1'!C800","v":203.07574592979489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"'Reservoir F1'!E310","v":31.364667580661198},{"$f":"'Reservoir F1'!E801","v":39.247563329814341},{"$f":"'Reservoir F1'!C310","v":202.99113103565747},{"$f":"'Reservoir F1'!C801","v":202.99113103565747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"'Reservoir F1'!E311","v":31.333121724178632},{"$f":"'Reservoir F1'!E802","v":39.208283449485009},{"$f":"'Reservoir F1'!C311","v":202.90655139772596},{"$f":"'Reservoir F1'!C802","v":202.90655139772596}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"'Reservoir F1'!E312","v":31.301601390709394},{"$f":"'Reservoir F1'!E803","v":39.169035349586515},{"$f":"'Reservoir F1'!C312","v":202.82200700131025},{"$f":"'Reservoir F1'!C803","v":202.82200700131025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"'Reservoir F1'!E313","v":31.270106559013946},{"$f":"'Reservoir F1'!E804","v":39.129819003671997},{"$f":"'Reservoir F1'!C313","v":202.73749783172639},{"$f":"'Reservoir F1'!C804","v":202.73749783172639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"'Reservoir F1'!E314","v":31.238637207880963},{"$f":"'Reservoir F1'!E805","v":39.090634385329871},{"$f":"'Reservoir F1'!C314","v":202.65302387429651},{"$f":"'Reservoir F1'!C805","v":202.65302387429651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"'Reservoir F1'!E315","v":31.207193316127565},{"$f":"'Reservoir F1'!E806","v":39.051481468183873},{"$f":"'Reservoir F1'!C315","v":202.56858511434891},{"$f":"'Reservoir F1'!C806","v":202.56858511434891}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"'Reservoir F1'!E316","v":31.175774862599006},{"$f":"'Reservoir F1'!E807","v":39.012360225892778},{"$f":"'Reservoir F1'!C316","v":202.48418153721795},{"$f":"'Reservoir F1'!C807","v":202.48418153721795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"'Reservoir F1'!E317","v":31.144381826168733},{"$f":"'Reservoir F1'!E808","v":38.973270632150523},{"$f":"'Reservoir F1'!C317","v":202.39981312824412},{"$f":"'Reservoir F1'!C808","v":202.39981312824412}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"'Reservoir F1'!E318","v":31.113014185738237},{"$f":"'Reservoir F1'!E809","v":38.934212660685901},{"$f":"'Reservoir F1'!C318","v":202.31547987277403},{"$f":"'Reservoir F1'!C809","v":202.31547987277403}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"'Reservoir F1'!E319","v":31.081671920237042},{"$f":"'Reservoir F1'!E810","v":38.895186285262646},{"$f":"'Reservoir F1'!C319","v":202.2311817561604},{"$f":"'Reservoir F1'!C810","v":202.2311817561604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"'Reservoir F1'!E320","v":31.050355008622759},{"$f":"'Reservoir F1'!E811","v":38.85619147967946},{"$f":"'Reservoir F1'!C320","v":202.14691876376202},{"$f":"'Reservoir F1'!C811","v":202.14691876376202}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"'Reservoir F1'!E321","v":31.019063429880816},{"$f":"'Reservoir F1'!E812","v":38.817228217769653},{"$f":"'Reservoir F1'!C321","v":202.06269088094379},{"$f":"'Reservoir F1'!C812","v":202.06269088094379}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265+1/12","v":21.583333333333297},{"$f":"'Reservoir F1'!E322","v":30.987797163024567},{"$f":"'Reservoir F1'!E813","v":38.778296473401355},{"$f":"'Reservoir F1'!C322","v":201.97849809307675},{"$f":"'Reservoir F1'!C813","v":201.97849809307675}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"'Reservoir F1'!E323","v":30.95655618709506},{"$f":"'Reservoir F1'!E814","v":38.739396220477161},{"$f":"'Reservoir F1'!C323","v":201.89434038553799},{"$f":"'Reservoir F1'!C814","v":201.89434038553799}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"'Reservoir F1'!E324","v":30.925340481161236},{"$f":"'Reservoir F1'!E815","v":38.700527432934372},{"$f":"'Reservoir F1'!C324","v":201.81021774371069},{"$f":"'Reservoir F1'!C815","v":201.81021774371069}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"'Reservoir F1'!E325","v":30.894150024319529},{"$f":"'Reservoir F1'!E816","v":38.661690084744563},{"$f":"'Reservoir F1'!C325","v":201.72613015298415},{"$f":"'Reservoir F1'!C816","v":201.72613015298415}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"'Reservoir F1'!E326","v":30.862984795694238},{"$f":"'Reservoir F1'!E817","v":38.622884149913979},{"$f":"'Reservoir F1'!C326","v":201.64207759875376},{"$f":"'Reservoir F1'!C817","v":201.64207759875376}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"'Reservoir F1'!E327","v":30.831844774436973},{"$f":"'Reservoir F1'!E818","v":38.584109602482883},{"$f":"'Reservoir F1'!C327","v":201.55806006642095},{"$f":"'Reservoir F1'!C818","v":201.55806006642095}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"'Reservoir F1'!E328","v":30.800729939726942},{"$f":"'Reservoir F1'!E819","v":38.545366416525894},{"$f":"'Reservoir F1'!C328","v":201.47407754139329},{"$f":"'Reservoir F1'!C819","v":201.47407754139329}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"'Reservoir F1'!E329","v":30.769640270770996},{"$f":"'Reservoir F1'!E820","v":38.506654566152051},{"$f":"'Reservoir F1'!C329","v":201.39013000908437},{"$f":"'Reservoir F1'!C820","v":201.39013000908437}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"'Reservoir F1'!E330","v":30.738575746803065},{"$f":"'Reservoir F1'!E821","v":38.467974025504112},{"$f":"'Reservoir F1'!C330","v":201.30621745491393},{"$f":"'Reservoir F1'!C821","v":201.30621745491393}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"'Reservoir F1'!E331","v":30.707536347084574},{"$f":"'Reservoir F1'!E822","v":38.429324768759088},{"$f":"'Reservoir F1'!C331","v":201.22233986430774},{"$f":"'Reservoir F1'!C822","v":201.22233986430774}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"'Reservoir F1'!E332","v":30.676522050904197},{"$f":"'Reservoir F1'!E823","v":38.390706770127899},{"$f":"'Reservoir F1'!C332","v":201.13849722269762},{"$f":"'Reservoir F1'!C823","v":201.13849722269762}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"'Reservoir F1'!E333","v":30.645532837577793},{"$f":"'Reservoir F1'!E824","v":38.352120003855319},{"$f":"'Reservoir F1'!C333","v":201.05468951552152},{"$f":"'Reservoir F1'!C824","v":201.05468951552152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"'Reservoir F1'!E334","v":30.614568686448401},{"$f":"'Reservoir F1'!E825","v":38.313564444219978},{"$f":"'Reservoir F1'!C334","v":200.97091672822339},{"$f":"'Reservoir F1'!C825","v":200.97091672822339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"'Reservoir F1'!E335","v":30.583629576886199},{"$f":"'Reservoir F1'!E826","v":38.275040065534284},{"$f":"'Reservoir F1'!C335","v":200.88717884625331},{"$f":"'Reservoir F1'!C826","v":200.88717884625331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"'Reservoir F1'!E336","v":30.552715488288367},{"$f":"'Reservoir F1'!E827","v":38.23654684214425},{"$f":"'Reservoir F1'!C336","v":200.80347585506738},{"$f":"'Reservoir F1'!C827","v":200.80347585506738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"'Reservoir F1'!E337","v":30.521826400079039},{"$f":"'Reservoir F1'!E828","v":38.198084748429515},{"$f":"'Reservoir F1'!C337","v":200.71980774012778},{"$f":"'Reservoir F1'!C828","v":200.71980774012778}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"'Reservoir F1'!E338","v":30.490962291709302},{"$f":"'Reservoir F1'!E829","v":38.159653758803209},{"$f":"'Reservoir F1'!C338","v":200.63617448690275},{"$f":"'Reservoir F1'!C829","v":200.63617448690275}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"'Reservoir F1'!E339","v":30.460123142657171},{"$f":"'Reservoir F1'!E830","v":38.121253847712019},{"$f":"'Reservoir F1'!C339","v":200.55257608086654},{"$f":"'Reservoir F1'!C830","v":200.55257608086654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"'Reservoir F1'!E340","v":30.429308932427325},{"$f":"'Reservoir F1'!E831","v":38.082884989635843},{"$f":"'Reservoir F1'!C340","v":200.46901250749951},{"$f":"'Reservoir F1'!C831","v":200.46901250749951}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"'Reservoir F1'!E341","v":30.398519640551342},{"$f":"'Reservoir F1'!E832","v":38.044547159088054},{"$f":"'Reservoir F1'!C341","v":200.38548375228805},{"$f":"'Reservoir F1'!C832","v":200.38548375228805}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"'Reservoir F1'!E342","v":30.367755246587517},{"$f":"'Reservoir F1'!E833","v":38.006240330615327},{"$f":"'Reservoir F1'!C342","v":200.30198980072461},{"$f":"'Reservoir F1'!C833","v":200.30198980072461}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"'Reservoir F1'!E343","v":30.33701573012063},{"$f":"'Reservoir F1'!E834","v":37.967964478797256},{"$f":"'Reservoir F1'!C343","v":200.21853063830764},{"$f":"'Reservoir F1'!C834","v":200.21853063830764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"'Reservoir F1'!E344","v":30.306301070762149},{"$f":"'Reservoir F1'!E835","v":37.92971957824674},{"$f":"'Reservoir F1'!C344","v":200.1351062505417},{"$f":"'Reservoir F1'!C835","v":200.1351062505417}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"'Reservoir F1'!E345","v":30.275611248150138},{"$f":"'Reservoir F1'!E836","v":37.891505603609694},{"$f":"'Reservoir F1'!C345","v":200.05171662293731},{"$f":"'Reservoir F1'!C836","v":200.05171662293731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"'Reservoir F1'!E346","v":30.244946241948945},{"$f":"'Reservoir F1'!E837","v":37.853322529564892},{"$f":"'Reservoir F1'!C346","v":199.96836174101108},{"$f":"'Reservoir F1'!C837","v":199.96836174101108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"'Reservoir F1'!E347","v":30.214306031849567},{"$f":"'Reservoir F1'!E838","v":37.815170330824181},{"$f":"'Reservoir F1'!C347","v":199.88504159028568},{"$f":"'Reservoir F1'!C838","v":199.88504159028568}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"'Reservoir F1'!E348","v":30.183690597569168},{"$f":"'Reservoir F1'!E839","v":37.777048982132044},{"$f":"'Reservoir F1'!C348","v":199.80175615628974},{"$f":"'Reservoir F1'!C839","v":199.80175615628974}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"'Reservoir F1'!E349","v":30.15309991885141},{"$f":"'Reservoir F1'!E840","v":37.738958458265913},{"$f":"'Reservoir F1'!C349","v":199.71850542455797},{"$f":"'Reservoir F1'!C840","v":199.71850542455797}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"'Reservoir F1'!E350","v":30.122533975465977},{"$f":"'Reservoir F1'!E841","v":37.70089873403569},{"$f":"'Reservoir F1'!C350","v":199.63528938063109},{"$f":"'Reservoir F1'!C841","v":199.63528938063109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"'Reservoir F1'!E351","v":30.091992747208963},{"$f":"'Reservoir F1'!E842","v":37.662869784284098},{"$f":"'Reservoir F1'!C351","v":199.55210801005583},{"$f":"'Reservoir F1'!C842","v":199.55210801005583}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"'Reservoir F1'!E352","v":30.061476213902385},{"$f":"'Reservoir F1'!E843","v":37.624871583886197},{"$f":"'Reservoir F1'!C352","v":199.46896129838498},{"$f":"'Reservoir F1'!C843","v":199.46896129838498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"'Reservoir F1'!E353","v":30.030984355394629},{"$f":"'Reservoir F1'!E844","v":37.586904107749824},{"$f":"'Reservoir F1'!C353","v":199.38584923117733},{"$f":"'Reservoir F1'!C844","v":199.38584923117733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"'Reservoir F1'!E354","v":30.00051715155989},{"$f":"'Reservoir F1'!E845","v":37.548967330814989},{"$f":"'Reservoir F1'!C354","v":199.30277179399769},{"$f":"'Reservoir F1'!C845","v":199.30277179399769}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"'Reservoir F1'!E355","v":29.970074582298381},{"$f":"'Reservoir F1'!E846","v":37.511061228054061},{"$f":"'Reservoir F1'!C355","v":199.21972897241687},{"$f":"'Reservoir F1'!C846","v":199.21972897241687}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"'Reservoir F1'!E356","v":29.939656627536301},{"$f":"'Reservoir F1'!E847","v":37.473185774471816},{"$f":"'Reservoir F1'!C356","v":199.13672075201171},{"$f":"'Reservoir F1'!C847","v":199.13672075201171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"'Reservoir F1'!E357","v":29.909263267225658},{"$f":"'Reservoir F1'!E848","v":37.43534094510516},{"$f":"'Reservoir F1'!C357","v":199.05374711836504},{"$f":"'Reservoir F1'!C848","v":199.05374711836504}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"'Reservoir F1'!E358","v":29.878894481344272},{"$f":"'Reservoir F1'!E849","v":37.397526715023098},{"$f":"'Reservoir F1'!C358","v":198.97080805706574},{"$f":"'Reservoir F1'!C849","v":198.97080805706574}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"'Reservoir F1'!E359","v":29.848550249895794},{"$f":"'Reservoir F1'!E850","v":37.359743059326824},{"$f":"'Reservoir F1'!C359","v":198.88790355370864},{"$f":"'Reservoir F1'!C850","v":198.88790355370864}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"'Reservoir F1'!E360","v":29.818230552909483},{"$f":"'Reservoir F1'!E851","v":37.321989953149405},{"$f":"'Reservoir F1'!C360","v":198.80503359389459},{"$f":"'Reservoir F1'!C851","v":198.80503359389459}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"'Reservoir F1'!E361","v":29.787935370440326},{"$f":"'Reservoir F1'!E852","v":37.284267371655986},{"$f":"'Reservoir F1'!C361","v":198.72219816323047},{"$f":"'Reservoir F1'!C852","v":198.72219816323047}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"'Reservoir F1'!E362","v":29.757664682568898},{"$f":"'Reservoir F1'!E853","v":37.246575290043509},{"$f":"'Reservoir F1'!C362","v":198.63939724732913},{"$f":"'Reservoir F1'!C853","v":198.63939724732913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"'Reservoir F1'!E363","v":29.727418469401314},{"$f":"'Reservoir F1'!E854","v":37.208913683540793},{"$f":"'Reservoir F1'!C363","v":198.55663083180943},{"$f":"'Reservoir F1'!C854","v":198.55663083180943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"'Reservoir F1'!E364","v":29.697196711069065},{"$f":"'Reservoir F1'!E855","v":37.171282527408167},{"$f":"'Reservoir F1'!C364","v":198.47389890229618},{"$f":"'Reservoir F1'!C855","v":198.47389890229618}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"'Reservoir F1'!E365","v":29.666999387729238},{"$f":"'Reservoir F1'!E856","v":37.133681796937914},{"$f":"'Reservoir F1'!C365","v":198.39120144442023},{"$f":"'Reservoir F1'!C856","v":198.39120144442023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"'Reservoir F1'!E366","v":29.636826479564235},{"$f":"'Reservoir F1'!E857","v":37.096111467453795},{"$f":"'Reservoir F1'!C366","v":198.30853844381841},{"$f":"'Reservoir F1'!C857","v":198.30853844381841}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"'Reservoir F1'!E367","v":29.606677966781817},{"$f":"'Reservoir F1'!E858","v":37.05857151431114},{"$f":"'Reservoir F1'!C367","v":198.22590988613348},{"$f":"'Reservoir F1'!C858","v":198.22590988613348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"'Reservoir F1'!E368","v":29.576553829614941},{"$f":"'Reservoir F1'!E859","v":37.021061912896677},{"$f":"'Reservoir F1'!C368","v":198.14331575701428},{"$f":"'Reservoir F1'!C859","v":198.14331575701428}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"'Reservoir F1'!E369","v":29.546454048321941},{"$f":"'Reservoir F1'!E860","v":36.983582638628711},{"$f":"'Reservoir F1'!C369","v":198.06075604211554},{"$f":"'Reservoir F1'!C860","v":198.06075604211554}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"'Reservoir F1'!E370","v":29.516378603186144},{"$f":"'Reservoir F1'!E861","v":36.94613366695669},{"$f":"'Reservoir F1'!C370","v":197.97823072709801},{"$f":"'Reservoir F1'!C861","v":197.97823072709801}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"'Reservoir F1'!E371","v":29.486327474516134},{"$f":"'Reservoir F1'!E862","v":36.908714973361491},{"$f":"'Reservoir F1'!C371","v":197.89573979762838},{"$f":"'Reservoir F1'!C862","v":197.89573979762838}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"'Reservoir F1'!E372","v":29.456300642645434},{"$f":"'Reservoir F1'!E863","v":36.871326533355074},{"$f":"'Reservoir F1'!C372","v":197.81328323937939},{"$f":"'Reservoir F1'!C863","v":197.81328323937939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"'Reservoir F1'!E373","v":29.426298087932693},{"$f":"'Reservoir F1'!E864","v":36.833968322480636},{"$f":"'Reservoir F1'!C373","v":197.73086103802964},{"$f":"'Reservoir F1'!C864","v":197.73086103802964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"'Reservoir F1'!E374","v":29.396319790761591},{"$f":"'Reservoir F1'!E865","v":36.796640316312562},{"$f":"'Reservoir F1'!C374","v":197.64847317926382},{"$f":"'Reservoir F1'!C865","v":197.64847317926382}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"'Reservoir F1'!E375","v":29.366365731540423},{"$f":"'Reservoir F1'!E866","v":36.759342490455936},{"$f":"'Reservoir F1'!C375","v":197.56611964877246},{"$f":"'Reservoir F1'!C866","v":197.56611964877246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"'Reservoir F1'!E376","v":29.336435890702628},{"$f":"'Reservoir F1'!E867","v":36.722074820547085},{"$f":"'Reservoir F1'!C376","v":197.48380043225214},{"$f":"'Reservoir F1'!C867","v":197.48380043225214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"'Reservoir F1'!E377","v":29.30653024870643},{"$f":"'Reservoir F1'!E868","v":36.684837282253234},{"$f":"'Reservoir F1'!C377","v":197.40151551540538},{"$f":"'Reservoir F1'!C868","v":197.40151551540538}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"'Reservoir F1'!E378","v":29.276648786034546},{"$f":"'Reservoir F1'!E869","v":36.647629851272065},{"$f":"'Reservoir F1'!C378","v":197.31926488394063},{"$f":"'Reservoir F1'!C869","v":197.31926488394063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"'Reservoir F1'!E379","v":29.246791483194794},{"$f":"'Reservoir F1'!E870","v":36.61045250333256},{"$f":"'Reservoir F1'!C379","v":197.23704852357233},{"$f":"'Reservoir F1'!C870","v":197.23704852357233}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"'Reservoir F1'!E380","v":29.216958320719257},{"$f":"'Reservoir F1'!E871","v":36.573305214193915},{"$f":"'Reservoir F1'!C380","v":197.15486642002085},{"$f":"'Reservoir F1'!C871","v":197.15486642002085}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"'Reservoir F1'!E381","v":29.187149279164895},{"$f":"'Reservoir F1'!E872","v":36.53618795964627},{"$f":"'Reservoir F1'!C381","v":197.07271855901251},{"$f":"'Reservoir F1'!C872","v":197.07271855901251}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"'Reservoir F1'!E382","v":29.157364339113048},{"$f":"'Reservoir F1'!E873","v":36.499100715510124},{"$f":"'Reservoir F1'!C382","v":196.99060492627962},{"$f":"'Reservoir F1'!C873","v":196.99060492627962}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"'Reservoir F1'!E383","v":29.127603481169711},{"$f":"'Reservoir F1'!E874","v":36.462043457636703},{"$f":"'Reservoir F1'!C383","v":196.90852550756034},{"$f":"'Reservoir F1'!C874","v":196.90852550756034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"'Reservoir F1'!E384","v":29.097866685965126},{"$f":"'Reservoir F1'!E875","v":36.425016161907415},{"$f":"'Reservoir F1'!C384","v":196.82648028859887},{"$f":"'Reservoir F1'!C875","v":196.82648028859887}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"'Reservoir F1'!E385","v":29.068153934154079},{"$f":"'Reservoir F1'!E876","v":36.388018804234214},{"$f":"'Reservoir F1'!C385","v":196.7444692551453},{"$f":"'Reservoir F1'!C876","v":196.7444692551453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329+1/12","v":26.916666666666554},{"$f":"'Reservoir F1'!E386","v":29.038465206415719},{"$f":"'Reservoir F1'!E877","v":36.35105136055941},{"$f":"'Reservoir F1'!C386","v":196.66249239295567},{"$f":"'Reservoir F1'!C877","v":196.66249239295567}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"'Reservoir F1'!E387","v":29.008800483453356},{"$f":"'Reservoir F1'!E878","v":36.314113806855389},{"$f":"'Reservoir F1'!C387","v":196.58054968779194},{"$f":"'Reservoir F1'!C878","v":196.58054968779194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"'Reservoir F1'!E388","v":28.979159745994679},{"$f":"'Reservoir F1'!E879","v":36.277206119124891},{"$f":"'Reservoir F1'!C388","v":196.49864112542204},{"$f":"'Reservoir F1'!C879","v":196.49864112542204}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"'Reservoir F1'!E389","v":28.94954297479147},{"$f":"'Reservoir F1'!E880","v":36.240328273400657},{"$f":"'Reservoir F1'!C389","v":196.41676669161978},{"$f":"'Reservoir F1'!C880","v":196.41676669161978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"'Reservoir F1'!E390","v":28.919950150619794},{"$f":"'Reservoir F1'!E881","v":36.203480245745652},{"$f":"'Reservoir F1'!C390","v":196.33492637216494},{"$f":"'Reservoir F1'!C881","v":196.33492637216494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"'Reservoir F1'!E391","v":28.890381254279582},{"$f":"'Reservoir F1'!E882","v":36.166662012252594},{"$f":"'Reservoir F1'!C391","v":196.25312015284322},{"$f":"'Reservoir F1'!C882","v":196.25312015284322}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"'Reservoir F1'!E392","v":28.860836266595008},{"$f":"'Reservoir F1'!E883","v":36.129873549044355},{"$f":"'Reservoir F1'!C392","v":196.17134801944621},{"$f":"'Reservoir F1'!C883","v":196.17134801944621}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"'Reservoir F1'!E393","v":28.831315168414225},{"$f":"'Reservoir F1'!E884","v":36.093114832273663},{"$f":"'Reservoir F1'!C393","v":196.08960995777144},{"$f":"'Reservoir F1'!C884","v":196.08960995777144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"'Reservoir F1'!E394","v":28.801817940609194},{"$f":"'Reservoir F1'!E885","v":36.056385838122914},{"$f":"'Reservoir F1'!C394","v":196.00790595362238},{"$f":"'Reservoir F1'!C885","v":196.00790595362238}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"'Reservoir F1'!E395","v":28.772344564075937},{"$f":"'Reservoir F1'!E886","v":36.019686542804457},{"$f":"'Reservoir F1'!C395","v":195.92623599280839},{"$f":"'Reservoir F1'!C886","v":195.92623599280839}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"'Reservoir F1'!E396","v":28.742895019734227},{"$f":"'Reservoir F1'!E887","v":35.983016922560211},{"$f":"'Reservoir F1'!C396","v":195.84460006114472},{"$f":"'Reservoir F1'!C887","v":195.84460006114472}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"'Reservoir F1'!E397","v":28.713469288527573},{"$f":"'Reservoir F1'!E888","v":35.946376953661634},{"$f":"'Reservoir F1'!C397","v":195.76299814445258},{"$f":"'Reservoir F1'!C888","v":195.76299814445258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"'Reservoir F1'!E398","v":28.684067351423433},{"$f":"'Reservoir F1'!E889","v":35.909766612410024},{"$f":"'Reservoir F1'!C398","v":195.68143022855907},{"$f":"'Reservoir F1'!C889","v":195.68143022855907}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"'Reservoir F1'!E399","v":28.654689189412771},{"$f":"'Reservoir F1'!E890","v":35.873185875135945},{"$f":"'Reservoir F1'!C399","v":195.59989629929717},{"$f":"'Reservoir F1'!C890","v":195.59989629929717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"'Reservoir F1'!E400","v":28.625334783510286},{"$f":"'Reservoir F1'!E891","v":35.836634718199527},{"$f":"'Reservoir F1'!C400","v":195.51839634250581},{"$f":"'Reservoir F1'!C891","v":195.51839634250581}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"'Reservoir F1'!E401","v":28.596004114754312},{"$f":"'Reservoir F1'!E892","v":35.800113117990321},{"$f":"'Reservoir F1'!C401","v":195.43693034402978},{"$f":"'Reservoir F1'!C892","v":195.43693034402978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"'Reservoir F1'!E402","v":28.56669716420658},{"$f":"'Reservoir F1'!E893","v":35.763621050926972},{"$f":"'Reservoir F1'!C402","v":195.35549828971978},{"$f":"'Reservoir F1'!C893","v":195.35549828971978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"'Reservoir F1'!E403","v":28.537413912952527},{"$f":"'Reservoir F1'!E894","v":35.727158493457708},{"$f":"'Reservoir F1'!C403","v":195.2741001654324},{"$f":"'Reservoir F1'!C894","v":195.2741001654324}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"'Reservoir F1'!E404","v":28.508154342100852},{"$f":"'Reservoir F1'!E895","v":35.690725422059678},{"$f":"'Reservoir F1'!C404","v":195.19273595703015},{"$f":"'Reservoir F1'!C895","v":195.19273595703015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"'Reservoir F1'!E405","v":28.478918432783868},{"$f":"'Reservoir F1'!E896","v":35.65432181323947},{"$f":"'Reservoir F1'!C405","v":195.11140565038139},{"$f":"'Reservoir F1'!C896","v":195.11140565038139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"'Reservoir F1'!E406","v":28.449706166157057},{"$f":"'Reservoir F1'!E897","v":35.617947643532467},{"$f":"'Reservoir F1'!C406","v":195.0301092313604},{"$f":"'Reservoir F1'!C897","v":195.0301092313604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"'Reservoir F1'!E407","v":28.420517523399326},{"$f":"'Reservoir F1'!E898","v":35.581602889503287},{"$f":"'Reservoir F1'!C407","v":194.94884668584734},{"$f":"'Reservoir F1'!C898","v":194.94884668584734}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"'Reservoir F1'!E408","v":28.391352485712815},{"$f":"'Reservoir F1'!E899","v":35.545287527745401},{"$f":"'Reservoir F1'!C408","v":194.86761799972825},{"$f":"'Reservoir F1'!C899","v":194.86761799972825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"'Reservoir F1'!E409","v":28.362211034322829},{"$f":"'Reservoir F1'!E900","v":35.509001534881193},{"$f":"'Reservoir F1'!C409","v":194.78642315889505},{"$f":"'Reservoir F1'!C900","v":194.78642315889505}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"'Reservoir F1'!E410","v":28.333093150477929},{"$f":"'Reservoir F1'!E901","v":35.472744887561987},{"$f":"'Reservoir F1'!C410","v":194.70526214924553},{"$f":"'Reservoir F1'!C901","v":194.70526214924553}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"'Reservoir F1'!E411","v":28.303998815449731},{"$f":"'Reservoir F1'!E902","v":35.436517562467792},{"$f":"'Reservoir F1'!C411","v":194.62413495668335},{"$f":"'Reservoir F1'!C902","v":194.62413495668335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"'Reservoir F1'!E412","v":28.274928010532978},{"$f":"'Reservoir F1'!E903","v":35.400319536307435},{"$f":"'Reservoir F1'!C412","v":194.54304156711808},{"$f":"'Reservoir F1'!C903","v":194.54304156711808}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"'Reservoir F1'!E413","v":28.24588071704531},{"$f":"'Reservoir F1'!E904","v":35.364150785818218},{"$f":"'Reservoir F1'!C413","v":194.46198196646512},{"$f":"'Reservoir F1'!C904","v":194.46198196646512}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"'Reservoir F1'!E414","v":28.216856916327544},{"$f":"'Reservoir F1'!E905","v":35.328011287766351},{"$f":"'Reservoir F1'!C414","v":194.38095614064576},{"$f":"'Reservoir F1'!C905","v":194.38095614064576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"'Reservoir F1'!E415","v":28.187856589743308},{"$f":"'Reservoir F1'!E906","v":35.291901018946433},{"$f":"'Reservoir F1'!C415","v":194.29996407558718},{"$f":"'Reservoir F1'!C906","v":194.29996407558718}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"'Reservoir F1'!E416","v":28.158879718679042},{"$f":"'Reservoir F1'!E907","v":35.255819956181448},{"$f":"'Reservoir F1'!C416","v":194.21900575722236},{"$f":"'Reservoir F1'!C907","v":194.21900575722236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"'Reservoir F1'!E417","v":28.129926284544165},{"$f":"'Reservoir F1'!E908","v":35.219768076323021},{"$f":"'Reservoir F1'!C417","v":194.1380811714902},{"$f":"'Reservoir F1'!C908","v":194.1380811714902}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"'Reservoir F1'!E418","v":28.100996268770839},{"$f":"'Reservoir F1'!E909","v":35.183745356251059},{"$f":"'Reservoir F1'!C418","v":194.05719030433542},{"$f":"'Reservoir F1'!C909","v":194.05719030433542}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"'Reservoir F1'!E419","v":28.072089652813919},{"$f":"'Reservoir F1'!E910","v":35.147751772873761},{"$f":"'Reservoir F1'!C419","v":193.97633314170864},{"$f":"'Reservoir F1'!C910","v":193.97633314170864}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"'Reservoir F1'!E420","v":28.043206418151026},{"$f":"'Reservoir F1'!E911","v":35.111787303127656},{"$f":"'Reservoir F1'!C420","v":193.89550966956628},{"$f":"'Reservoir F1'!C911","v":193.89550966956628}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"'Reservoir F1'!E421","v":28.01434654628239},{"$f":"'Reservoir F1'!E912","v":35.075851923977417},{"$f":"'Reservoir F1'!C421","v":193.81471987387064},{"$f":"'Reservoir F1'!C912","v":193.81471987387064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"'Reservoir F1'!E422","v":27.985510018730871}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"'Reservoir F1'!E423","v":27.956696817041795}]

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

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