{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Introduction","Tariff Calculation","Financing","Costs and Benefits","CBA","Data","LCOE","Capital cost","Interest rate & loan","Monthly-data"],"not_rendered":{"charts":13,"images":3,"macros":1,"external_links":0,"defined_names":214,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":188,"n_cols":54,"rows_kept":188,"cut":false,"hidden":false,"merged":[[0,2,0,17],[112,3,112,18],[129,48,130,69],[131,39,131,70],[132,39,132,70],[133,39,133,70],[134,39,134,70],[135,39,135,70],[116,1,117,67],[123,3,124,67],[129,3,135,11],[129,12,135,38],[83,2,85,67],[86,2,86,67],[87,2,87,67],[89,2,89,67],[96,2,96,67],[103,2,103,67],[104,2,104,67],[105,3,105,67],[106,3,106,67],[107,3,107,15],[108,3,108,15],[109,3,109,67],[110,3,110,17],[111,3,111,21],[59,48,65,67],[66,48,69,67],[70,48,76,67],[187,4,187,66],[181,3,182,66],[184,4,184,66],[185,4,185,66],[113,0,115,67],[118,0,120,67],[126,3,126,67],[121,3,122,67],[155,3,155,67],[136,39,137,41],[140,12,144,38],[140,39,141,41],[128,12,128,38],[128,39,128,70],[128,3,128,11],[80,0,82,67],[145,39,147,70],[148,39,150,70],[174,4,175,22],[30,1,32,1],[36,1,38,1],[45,36,45,38],[36,32,38,54],[30,2,32,9],[33,2,35,9],[36,2,38,9],[40,0,41,67],[43,28,43,30],[33,1,35,1],[1,0,3,67],[5,0,6,67],[24,0,25,67],[19,2,20,67],[29,32,29,54],[29,10,29,31],[29,2,29,9],[54,48,58,67],[78,0,79,67],[63,2,75,21],[54,25,58,44],[59,25,61,44],[62,25,67,44],[59,2,62,21],[54,2,58,21],[49,0,50,67],[51,0,53,22],[51,23,53,45],[51,46,53,67],[30,10,32,31],[30,32,32,54],[33,10,35,31],[33,32,35,54],[36,10,38,31],[176,4,177,22],[140,3,144,11],[136,48,137,67],[140,48,141,70],[148,3,150,11],[148,12,150,38],[136,3,139,11],[136,12,139,38],[145,3,147,11],[145,12,147,38],[157,23,157,47],[158,23,165,47],[166,4,166,22],[167,4,167,22],[172,4,173,22],[172,23,173,25],[172,26,173,47],[143,39,143,70],[144,39,144,70],[178,4,179,22],[129,39,130,41],[176,23,177,25],[176,26,177,47],[178,23,179,25],[178,26,179,47],[166,23,167,47],[171,4,171,22],[171,23,171,47],[157,4,157,22],[158,4,158,22],[159,4,159,22],[160,4,160,22],[161,4,161,22],[162,4,162,22],[163,4,163,22],[164,4,164,22],[165,4,165,22],[138,39,138,70],[139,39,139,70],[142,39,142,70],[174,23,175,25],[174,26,175,47],[152,3,153,67]]}
[]
["Introduction to the Tariff Analysis Tool"]
[]
[]
[]
["Before You Start"]
[]
[]
[null,1,"This file has macros. Make sure to download this file in your system and open in MS Excel, and not Google Sheets."]
[]
[null,2,"After opening the file, you may receive a prompt suggesting some active content has been disabled."]
[null,null,"Please click the \"Enable Content\" option and click on \"Connect\" with the dialogue box that opens"]
[null,null,"This will ensure that the file is connected with the latest market data, which we update monthly."]
[]
[null,3,"Macros may be disabled in your Excel by default. You will receive a prompt stating that Microsoft has blocked macros from running. If that's the case, kindly take the following steps"]
[null,null,"File --> Options --> Trust Centre -->  Trust Centre Settings --> Macro Settings --> Enable Macros"]
[]
[null,4,"Sometimes, due to your organization's admin settings, some features of the downloaded file may be blocked and macros will remain disabled."]
[null,null," In that case, please follow these steps to unblock the file"]
[null,null,"Close the file. Right click on downloaded or saved file name --> Properties --> In the dialogue box: General tab --> At the bottom, there will be a security section, Tick the box next to unblock --> Apply --> OK"]
[]
[null,5,"Some of the calculations have circular referencing. Please enable iterative calculation by"]
[null,null,"File --> Options --> Formulas --> Calculation Options --> Enable Iterative Calculation"]
[]
["Overview of the Tool"]
[]
[]
[null,"This tool has three chapters"]
[]
[null,null,null,null,null,null,null,null,null,null,"Purpose",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intended for"]
[null,1,"Tariff calculation",null,null,null,null,null,null,null,"Analyze tariffs for projects under different components of the PM-KUSUM scheme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developers, state nodal agencies designing their tenders or Electricity Regulatory Commissions hearing a tariff petition under PM KUSUM"]
[]
[]
[null,2,"Financing",null,null,null,null,null,null,null,"Provides details on risk reduction instruments and alternative financing mechanisms that can be used for solar projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State policy-makers and financing institutions who wish to catalyze investment under PM-KUSUM in a state through alternative financial mechanisms"]
[]
[]
[null,3,"Costs and benefits",null,null,null,null,null,null,null,"Outlines the costs and benefits of solarizing agricultural power demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Officials of the state nodal agency and the DISCOMs to analyse the benefits of solarizing agricultural power demand"]
[]
[]
[]
["General Instructions"]
[]
[]
[null,">","User input cells are highlighted in orange colours as shown here ==>"]
[]
[null,">","Cells that display outputs of calculations are highlighted in blue colour as shown here ==>"]
[]
[null,"> ","In some places the output will automatically update when input is changed, but in other places you'll have to click the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," button to update the outputs "]
[]
["Sheet-wise Instructions"]
[]
["Tariff Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs and Benefits"]
[]
[]
[null,1,"The \"Input\" section lists the critical parameters for tariff calculation. If you are unsure about certain factors or costs, click the \"default\" button to use the default values.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Financing sheet showcases two categories of financing instruments and their impacts on tariffs:\n    A. Risk reduction instruments\n    B. Alternative financing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Under the \"DISCOM statistics\" section, use the dropdowns to select a state and a DISCOM from the selected state. This automatically updates the \"Assumptions\" section based on preloaded data. "]
[]
[]
[]
[]
[null,2,"The \"Calculate Tariff (LCOE)\" section shows the expected tariff for each Component based on the given inputs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Press the   Click Here       button to expand or collapse individual instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Currently data of six most agriculturally intensive states have been pre-loaded. The \"India\" option in the state dropdown corresponds to the aggregate value of these six states only. The \"All\" option in the DISCOM section corresponds to the aggregate value of all DISCOMs in the selected state."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Under each instrument, the \"What are the costs and benefits\" section estimates the savings. Enter the required inputs and click the   Calculate   button to evaluate the savings through the respective instrument. "]
[null,3,"The \"Tariff sensitivity to different parameters\" section shows how the expected tariff varies with changes in different input parameters. Enter the upper and lower limit of the range within which you want to see the variation in tariff for any variable and click the calculate button to see how the expected tariff varies. The calculation takes a few seconds, during which the workbook may freeze."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Under the \"Ambition on solarizing agricultural load\" section, enter the total capacity targeted under each component/deployment model."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Under the \"Costs and Benefits\" section, the table shows NPV values of costs and benefits over 25 years in INR crores. The charts that follow present a per-unit cost and benefit comparison and help the user do a comparative analysis of benefits under each component."]
[]
[]
[]
[]
[]
[]
[]
["Methodology and Data Sources"]
[]
["Tariff Calculation"]
[]
[]
[null,1,"The calculation of tariff for a solar plant under the PM KUSUM scheme is based on the levelized cost of energy (LCOE) method of tariff determination. It is defined as the ratio of the net present value of total capital and operating costs of a plant to the net present value of the electricity generated by that plant over its operating life. The present value of all costs is calculated by discounting all costs, including depreciation and interest payments, to the base year and then calculating their sum."]
[]
[]
[null,null,"The guidelines for calculating the levelized cost of energy for renewable energy sources are provided by CERC regulations on tariff determination for renewable energy sources."]
[null,null,"Central Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2024."]
[]
[null,2,"The data sources for calculating the capital cost of a solar power plant are listed below:"]
[null,null,null,"Cost of PV modules",null,null,null,null,null,null,null,null,null,null,null,null,null,"Market prices gathered from JMK Research.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(JMK Research RE Monthly Update)"]
[null,null,null,"Cost of inverters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of tariff orders and stakeholder consultations."]
[null,null,null,"Cost of mounting structure",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of tariff orders and stakeholder consultations."]
[null,null,null,"BOS and other civil work costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of tariff orders and stakeholder consultations."]
[null,null,null,"Connectivity cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of tariff orders and stakeholder consultations."]
[]
[null,3,"The sources for values of operational aspects of the solar power plant are as follows:"]
[null,null,null,"Capacity utilization factor (CUF)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default value is based on review of tenders released under PM KUSUM.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(MSKVY 2.0 Tender Maharashtra)"]
[null,null,null,"Annual O&M expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of tariff orders by SERCs under the PM KUSUM scheme.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(MP Tariff order)"]
[null,null,null,"Land rent",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of tariff orders by SERCs under the PM KUSUM scheme."]
[null,null,null,"Land rent annual escalation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default value is based on review of tenders released under PM KUSUM.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(MSKVY 2.0 Tender Maharashtra)"]
[null,null,null,"Grid unavailability",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default value is based on review of tenders released under PM KUSUM.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(MSKVY 2.0 Tender Maharashtra)"]
[]
[null,4,"The parameters for the calculation of tariff through levelized cost of energy (LCOE) method are provided in the "]
[null,null,"Central Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2024."]
[null,null,null,"Debt: Equity ratio"]
[null,null,null,"Return on equity (RoE)"]
[null,null,null,"Interest rate for debt repayment"]
[null,null,null,"Loan tenure"]
[null,null,null,"Depreciation considerations"]
[null,null,null,"O&M escalation rate"]
[null,null,null,"Working capital requirements"]
[null,null,null,"Discount rate"]
["Financing"]
[]
[]
[null,"The Financing section involves an analysis of the impact on LCOE tariff if certain risk reduction instruments and alternative financing models are used to finance the projects under PM KUSUM. Please go through the financing sheet for more details on these instruments."]
[]
["Costs and Benefits"]
[]
[]
[null,null,1,"The methodology for the cost-benefit analysis is the utility cost test (UCT) method which reflects the perspective of DISCOMs on solarizing their agricultural power demand. The cost-benefit analysis draws parallel with a CEEW study conducted to analyze the costs and benefits of grid-connected rooftop solar cited below."]
[]
[null,null,null,"Kuldeep, N., Ramesh, K., Tyagi, A., & Saji, S. (2019). Valuing Grid-connected Rooftop Solar: A framework to assess costs and benefits to discoms. Council on Energy, Environment and Water."]
[]
[]
[null,null,2," The major costs and benefits of solarization under PM KUSUM are listed below:"]
[]
[null,null,null,"Parameter",null,null,null,null,null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formula"]
[null,null,null,"Avoided generation capacity cost (AGCC)",null,null,null,null,null,null,null,null,"DISCOMs procure power mainly from generation companies through PPAs and they have to make fixed payments toward capacity procurement. Generation from KUSUM can decrease the contracted capacity for a new PPA, reducing fixed expenses significantly.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGCC =                          ",null,null,null,"KUSUM Output",null,null,null,null,"x System Coincidence Factor x Degradation Factor x Capacity Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  (1-TL%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KUSUM Output: Rated capacity of the KUSUM plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System coincidence factor: Ratio of KUSUM output (kW) at the DISCOM’s peak supply hour to its rated output (kW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Degradation factor: Factor to account for the decrease in the plant's performance over the years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity cost (INR/kW): Fixed cost of additional contracted capacity as decided by the regulatory commission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TL%: Transmission loss per cent"]
[null,null,null,"Avoided power purchase cost (APCC) ",null,null,null,null,null,null,null,null,"It is the cost of power purchase incurred by the DISCOM for the actual quantum of electricity procured from a genco. Solar generation will be procured at a lower tariff, reducing power purchase cost.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APCC =                          ",null,null,null,"KUSUM Energy",null,null,null,null,"x Variable Power Purchase Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1-TL%)(1-DL%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KUSUM energy:  Actual electricity produced by KUSUM plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable power purchase cost (INR/kWh): Variable component of the power purchase cost of the DISCOM as set by the ERC"]
[null,null,null,"Avoided transmission Capacity Cost (ATCC)",null,null,null,null,null,null,null,null,"These are fixed payments made by DISCOMs for using the transmission network. KUSUM plants, being located close to the source of consumption, will reduce the need for transmission capacity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATCC =                          ",null,null,null,"KUSUM Output",null,null,null,null,"x Transmission Coincidence Factor x Degradation Factor x Transmission Capacity Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1-TL%)(1-DL%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DL%: Distribution loss per cent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission coincidence factor:  Ratio of KUSUM plant output (kW) at transmission load’s peak hours to its rated output (kW) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission capacity cost (INR/kW): Fixed capacity charge payable to transmission licensee as per the commission "]
[null,null,null,"Performance-based incentive (PBI)",null,null,null,null,null,null,null,null,"MNRE provides DISCOMs PBI for progress Component A of PM KUSUM for 5 years from date of commissioning, which the DISCOM can keep with themselves or transfer to the plant owner.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PBI = 0.40 x No of units of electricity produced per year x 5"]
[]
[]
[null,null,null,"Feed-in tariff cost (FIT)",null,null,null,null,null,null,null,null,"This is a loss to the DISCOM as there is a financial outgo in terms of the power purchase cost from solar developers at the feed-in tariff.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIT = Tariff discovered after competitive bidding"]
[]
[]
[]
[null,null,3,"Each of the costs and benefits parameter is calculated annually and discounted to the present year. The table in the \"Costs and Benefits\" sheet shows the net present values (NPV) of the total costs and benefits of solarizing agricultural power demand in INR crores."]
[]
[]
[null,null,4,"The sources for DISCOM-level  data  are as follows:"]
[]
[null,null,null,null,"Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source"]
[null,null,null,null,"Total electricity consumption (MU)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARR true-up orders for DISCOMs"]
[null,null,null,null,"Total agricultural consumption (MU)"]
[null,null,null,null,"Transmission losses (%)"]
[null,null,null,null,"Distribution losses up to 11 kV substation"]
[null,null,null,null,"Fixed cost of generating stations (INR crores)"]
[null,null,null,null,"Capacity allotted to generating stations (MW)"]
[null,null,null,null,"Total variable cost of power purchase (INR crores)"]
[null,null,null,null,"Total energy units purchased (MU)"]
[null,null,null,null,"Fixed transmission charges (INR crores)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission MYT orders"]
[null,null,null,null,"Transmission capacity (MW)"]
[]
[null,null,5,"The formulae used for calculating other variables are listed below:"]
[]
[null,null,null,null,"Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of calculation"]
[null,null,null,null,"Discount rate formula (DR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DR = ",null,null,"[(Debt component X Interest on debt) X (1 – Corporate Tax)] + (Equity component X RoE)"]
[]
[null,null,null,null,"Average fixed capacity charges (AFCC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFCC =",null,null," Fixed charges for each generating station (INR crores) \nCapacity allocated to each generating station (MW)"]
[]
[null,null,null,null,"Average variable cost of power (AVCP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVCP =",null,null," Total variable cost of power purchase (INR crores) \nTotal energy units purchased (MU)"]
[]
[null,null,null,null,"Average fixed transmission charges (AFTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFTC =",null,null," Fixed transmission charges (INR crores) \nTransmission capacity (MW)"]
[]
[]
[null,null,6,"To calculate the coincidence factors, the total power demand and VRE generation in 15-minute time periods for each state over a 1-year period have been taken. The net demand in these time intervals is calculated by subtracting VRE generation from total demand. Top 5% of net power demand is identified as peak demand."]
[]
[]
[null,null,null,"i.","System coincidence factor is the average of the VRE generation during time intervals corresponding to top 5% of net power demand in the respective state. "]
[null,null,null,"ii.","Transmission coincidence factor is the average of the VRE generation during time intervals corresponding to top 5% of total power demand in the respective state. "]
[null,null,null,"iii.","The data for total power has been acquired from respective state departments and",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MERIT portal"]
[null,null,null,"iv.","The data for VRE generation has been acquired from respective state departments."]

{"sheet":"Tariff Calculation","index":1,"n_rows":198,"n_cols":62,"rows_kept":198,"cut":false,"hidden":false,"merged":[[0,0,2,67],[4,0,5,67],[19,47,19,49],[19,38,19,40],[33,11,33,13],[23,38,23,40],[7,11,7,13],[11,11,11,13],[20,13,27,20],[11,21,11,23],[27,38,27,40],[25,38,25,40],[29,11,29,13],[29,38,29,40],[18,31,20,36],[35,11,35,13],[37,11,37,13],[31,38,31,40],[43,0,44,67],[50,58,50,60],[39,11,39,13],[31,11,31,13],[50,22,53,27],[31,45,33,59],[49,22,49,45],[50,48,50,57],[47,1,47,14],[51,58,59,66],[56,34,61,46],[41,11,41,13],[62,36,63,42],[62,6,63,12],[62,56,63,62],[56,22,59,27],[138,10,138,12],[144,10,144,12],[141,10,141,12],[81,0,82,67],[126,52,127,56],[126,58,127,66],[126,38,127,49],[111,10,111,12],[119,10,121,28],[101,58,101,62],[103,58,103,62],[129,52,129,56],[131,52,131,56],[129,58,129,66],[131,58,131,66],[163,10,163,12],[166,10,166,12],[187,10,187,12],[160,10,160,12],[160,16,160,18],[163,16,163,18],[146,10,148,28],[175,37,177,48],[197,5,199,29],[93,10,93,12],[87,10,87,12],[117,10,117,12],[90,10,90,12],[87,13,88,30],[101,36,103,47],[95,10,99,30],[163,19,164,31],[171,5,173,32],[114,10,114,12],[190,10,190,12],[193,10,193,12],[166,16,166,18],[175,59,175,65],[177,59,177,65],[101,50,101,56],[103,48,103,56],[175,50,175,57],[177,50,177,57],[129,45,129,50],[131,43,131,50]]}
["PM-KUSUM Tariff Analysis"]
[]
[]
[]
["Input"]
[]
[]
[null,"Project capacity - - - - - - - - - - - - - - -",null,null,null,null,null,null,null,null,null,1,null,null,"MW"]
[]
[null,"Total capital cost/MW - - - - - - - - - ",null,null,null,null,null,null,null,null,null,"DCR-based                   - - - - - - - - - - - - -",null,null,null,null,null,null,null,null,null,"Non-DCR-based"]
[]
[null,null,null,null,null,null,null,null,null,null,null,3.9856199999999999,null,null,"INR Crores",null,null,null,null,null,null,3.0407666399999993,null,null,"INR Crores"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"— The \"default\" button changes parameter values to pre-loaded data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—","PV modules - - - - - - - - - - - ",null,null,null,null,null,null,"DCR modules           - - - - - - - - - - -",null,null,null,null,null,null,null,null,"non-DCR modules"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—  Enter post-tax module price"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1276000000000002,null,null,"INR Crores",null,null,null,null,null,1.2686423999999996,null,null,"INR Crores"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"To change the capital cost, either directly change the total capital cost or change the individual components"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale module price",null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"(INR \",ROUND('Capital cost'!D3*10,2), \"/watt)\")","v":"(INR 17.73/watt)"},null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"(INR \",ROUND('Capital cost'!$D$2*10,2), \"/watt)\")","v":"(INR 10.57/watt)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—","Oversizing - - - - - - - - - - - - - - -",null,null,null,null,null,null,0.1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—","Inverter - - - - - - - - - - - - - - -",null,null,null,null,null,null,0.25035999999999997,null,null,"INR Crores"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—","Mounting structure - - - - - - - - -",null,null,null,null,null,null,0.39829999999999993,null,null,"INR Crores"]
[]
[null,"Capacity utilization factor - - - - - - - - - -",null,null,null,null,null,null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—","BOS and civil works - - - - - - - - - -",null,null,null,null,null,null,0.79659999999999986,null,null,"INR Crores"]
[]
[null,"Return on equity - - - - - - - - - - -",null,null,null,null,null,null,null,null,null,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—","Evacuation line- - - - - - - - - - -",null,null,null,null,null,null,0.2,null,null,"INR Crores",null,null,null,"— The default option for transmission voltage is 11 kV for power plants ≤ 2 MW and 33 kV for > 2MW"]
[]
[null,"Annual O&M expenses - - - - - - - - - -",null,null,null,null,null,null,null,null,null,7,null,null,"INR Lakhs"]
[]
[null,"Land rent - - - - - - - - - - - - - - - - - - - - - - -",null,null,null,null,null,null,null,null,null,30000,null,null,"INR/acre"]
[]
[null,"Land rent annual escalation - - - - -",null,null,null,null,null,null,null,null,null,0.03]
[]
[null,"Grid unavailability - - - - - - - - - - - - - -",null,null,null,null,null,null,null,null,null,0.02]
[]
[null,"Interest Rate - - - - - - - - - - - - - -",null,null,null,null,null,null,null,null,null,0.11]
[]
["Calculated Tariff (LCOE)"]
[]
[]
[]
[null,"Without subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM-KUSUM Component A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM-KUSUM Component C (FLS)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How will the performance-based incentive (PBI) be managed?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity eligible for CFA",null,null,null,null,null,null,null,null,null,1,null,null,"MW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—  Under Component C, only the capacity corresponding to the agricultural load is eligible for the CFA. By default, this tool assumes that the entire capacity is eligible, but the user can change the value here"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will interest subvention under AIF be availed?",null,null,null,null,null,null,null,null,null,null,null,"— The Agriculture Infrastructure Fund (AIF) scheme provides a 3% interest subvention for agriculture infrastructure projects up to 7 years. PM-KUSUM Component A has been made eligible under the scheme."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"LCOE_no_subsidy","v":3.1416530440719246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(plant_capacity>=0.5,plant_capacity<=2),LCOE_Component_A,\"Only 0.5-2 MW plants in KUSUM A\")","v":3.1416530440719246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE_Component_C","v":3.058517482229036}]
[null,null,null,"Tariff =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff ="]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tariff Sensitivity to Different Parameters"]
[]
[]
[null,"A. Sensitivity to annual O&M expenses (INR lakhs/MW/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M expenses","Component A","Component C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H74*10","v":4},{"$f":"LCOE!I74","v":2.8673963462818519},{"$f":"LCOE!J74","v":2.7842607844389646}]
[null,null,null,null,null,"Upper bound",null,null,null,null,10,null,null,"—Change the lower and upper bounds to see maximum and minimum tariff when O&M changes in this range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H75*10","v":4.75},{"$f":"LCOE!I75","v":2.9359605207293709},{"$f":"LCOE!J75","v":2.8528249588864818}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H76*10","v":5.5},{"$f":"LCOE!I76","v":3.0045246951768885},{"$f":"LCOE!J76","v":2.9213891333339994}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H77*10","v":6.25},{"$f":"LCOE!I77","v":3.0730888696244056},{"$f":"LCOE!J77","v":2.9899533077815184}]
[null,null,"Current value - - - - - - - - - - - ",null,null,null,null,null,null,null,{"$f":"OnM","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H78*10","v":7},{"$f":"LCOE!I78","v":3.1416530440719246},{"$f":"LCOE!J78","v":3.058517482229036}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H79*10","v":7.7499999999999991},{"$f":"LCOE!I79","v":3.2102172185194413},{"$f":"LCOE!J79","v":3.127081656676554}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H80*10","v":8.4999999999999982},{"$f":"LCOE!I80","v":3.2787813929669598},{"$f":"LCOE!J80","v":3.1956458311240721}]
[null,null,null,null,null,"Lower Bound",null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H81*10","v":9.2499999999999982},{"$f":"LCOE!I81","v":3.3473455674144779},{"$f":"LCOE!J81","v":3.2642100055715897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!H82*10","v":10},{"$f":"LCOE!I82","v":3.4159097418619959},{"$f":"LCOE!J82","v":3.3327741800191069}]
[null,null,null,null,null,null,null,null,null,null,"The standard O&M cost for utility-scale plants is INR 4 lakhs/MW/annum, while the same for solar rooftops is about INR 10.5 lakhs/MW/annum. The O&M cost of a  PM-KUSUM power plant can be expected to lie between these bounds"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For every INR 1 lakh/MW/year change in O&M cost, corresponding change in tariff for the two components is:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A ",null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"INR \", ROUND(INDEX(LINEST(AW87:AW95, AV87:AV95),1),3))","v":"INR 0.091"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component C (FLS)",null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"INR \", ROUND(INDEX(LINEST(AX87:AX95, AV87:AV95),1),3))","v":"INR 0.091"}]
[]
[]
[]
[]
[]
[null,"B. Sensitivity to land rent (INR/acre/year)"]
[]
[null,null,null,null,null,"Upper bound",null,null,null,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Land Rent","Component A","Component C"]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M74","v":10000},{"$f":"LCOE!N74","v":3.0766537380225301},{"$f":"LCOE!O74","v":2.9935181761796432}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M75","v":15000},{"$f":"LCOE!N75","v":3.092903564534879},{"$f":"LCOE!O75","v":3.0097680026919904}]
[null,null,"Current value - - - - - - - - - - - ",null,null,null,null,null,null,null,{"$f":"LandRent","v":30000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M76","v":20000},{"$f":"LCOE!N76","v":3.1091533910472284},{"$f":"LCOE!O76","v":3.0260178292043385}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M77","v":25000},{"$f":"LCOE!N77","v":3.1254032175595765},{"$f":"LCOE!O77","v":3.0422676557166874}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M78","v":30000},{"$f":"LCOE!N78","v":3.1416530440719246},{"$f":"LCOE!O78","v":3.058517482229036}]
[null,null,null,null,null,"Lower Bound",null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M79","v":35000},{"$f":"LCOE!N79","v":3.1579028705842727},{"$f":"LCOE!O79","v":3.0747673087413836}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M80","v":40000},{"$f":"LCOE!N80","v":3.1741526970966212},{"$f":"LCOE!O80","v":3.091017135253733}]
[null,null,null,null,null,null,null,null,null,null,"The default land lease rate has been taken based on a review of land rent assumptions in official documents. These rates have wide variation even within a state",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M81","v":45000},{"$f":"LCOE!N81","v":3.1904025236089701},{"$f":"LCOE!O81","v":3.1072669617660802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!M82","v":50000},{"$f":"LCOE!N82","v":3.2066523501213182},{"$f":"LCOE!O82","v":3.1235167882784292}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact of land rent on final tariff:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff without any land rent",null,null,null,null,null,"Change with additional INR 10,000/acre/year"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A ",null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"INR \", ROUND(INDEX(LINEST(AU113:AU121,AT113:AT121),2),2))","v":"INR 3.04"},null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"INR \", ROUND(INDEX(LINEST(AU113:AU121,AT113:AT121),1),7)*10000)","v":"INR 0.032"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component C (FLS)",null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"INR \", ROUND(INDEX(LINEST(AV113:AV121,AT113:AT121),2),2))","v":"INR 2.96"},null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"INR \", ROUND(INDEX(LINEST(AV113:AV121,AT113:AT121),1),7)*10000)","v":"INR 0.032"}]
[]
[]
[]
[]
[null,"C. Sensitivity to grid unavailability (%)"]
[]
[null,null,null,null,null,"Upper bound",null,null,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Land Rent","Component A","Component C"]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R74","v":0.01},{"$f":"LCOE!S74","v":3.1055555083307236},{"$f":"LCOE!T74","v":2.984787821447485}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R75","v":1.4999999999999999E-2},{"$f":"LCOE!S75","v":3.1223957119479464},{"$f":"LCOE!T75","v":3.0001794553820322}]
[null,null,"Current value - - - - - - - - - - - ",null,null,null,null,null,null,null,{"$f":"GridUnavail","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R76","v":0.02},{"$f":"LCOE!S76","v":3.139410495333645},{"$f":"LCOE!T76","v":3.0157306519887292}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R77","v":2.5000000000000001E-2},{"$f":"LCOE!S77","v":3.1566025873948003},{"$f":"LCOE!T77","v":3.0314439054379747}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R78","v":3.0000000000000002E-2},{"$f":"LCOE!S78","v":3.1739747742114135},{"$f":"LCOE!T78","v":3.0473217621552422}]
[null,null,null,null,null,"Lower Bound",null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R79","v":3.5000000000000003E-2},{"$f":"LCOE!S79","v":3.1915299005416609},{"$f":"LCOE!T79","v":3.0633668221967678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R80","v":0.04},{"$f":"LCOE!S80","v":3.2092708713748581},{"$f":"LCOE!T80","v":3.0795817406689387}]
[null,null,null,null,null,null,null,null,null,null,"The default grid unavailability has been chosen based on the grid availability guaranteed in most of the state tenders, i.e., 98%.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R81","v":4.4999999999999998E-2},{"$f":"LCOE!S81","v":3.2272006535340201},{"$f":"LCOE!T81","v":3.0959692291929928}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!R82","v":0.05},{"$f":"LCOE!S82","v":3.2453222773298425},{"$f":"LCOE!T82","v":3.1125320574167321}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"D. Sensitivity to module cost (INR crore/MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Module Price",null,"Component A","Component C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCR","non-DCR","non-DCR","DCR"]
[null,null,null,null,null,null,null,null,null,null,"DCR modules",null,null,null,null,null,"Non-DCR modules",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W74","v":1},{"$f":"LCOE!X74","v":0.4},{"$f":"LCOE!Y74","v":2.5465503690147346},{"$f":"LCOE!Z74","v":2.2064500477877238}]
[null,null,null,null,null,"Upper bound",null,null,null,null,2,null,null,null,null,null,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W75","v":1.175},{"$f":"LCOE!X75","v":0.57499999999999996},{"$f":"LCOE!Y75","v":2.7144203993639646},{"$f":"LCOE!Z75","v":2.3743200781369533}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W76","v":1.35},{"$f":"LCOE!X76","v":0.75},{"$f":"LCOE!Y76","v":2.8822904297131924},{"$f":"LCOE!Z76","v":2.5421901084861842}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W77","v":1.5250000000000001},{"$f":"LCOE!X77","v":0.92500000000000004},{"$f":"LCOE!Y77","v":3.0501604600624228},{"$f":"LCOE!Z77","v":2.710060138835412}]
[null,null,"Current value - - - - - - - - - - - ",null,null,null,null,null,null,null,{"$f":"module_cost_DCR","v":2.1276000000000002},null,null," - - - - - - - - ",null,null,{"$f":"module_cost_nonDCR","v":1.2686423999999996},null,null,"— The default module prices are taken from publicly available database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W78","v":1.7000000000000002},{"$f":"LCOE!X78","v":1.1000000000000001},{"$f":"LCOE!Y78","v":3.2180304904116523},{"$f":"LCOE!Z78","v":2.877930169184642}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W79","v":1.8750000000000002},{"$f":"LCOE!X79","v":1.2750000000000001},{"$f":"LCOE!Y79","v":3.3859005207608805},{"$f":"LCOE!Z79","v":3.045800199533871}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W80","v":2.0500000000000003},{"$f":"LCOE!X80","v":1.4500000000000002},{"$f":"LCOE!Y80","v":3.5537705511101105},{"$f":"LCOE!Z80","v":3.213670229883101}]
[null,null,null,null,null,"Lower Bound",null,null,null,null,1,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W81","v":2.2250000000000001},{"$f":"LCOE!X81","v":1.6250000000000002},{"$f":"LCOE!Y81","v":3.7216405814593396},{"$f":"LCOE!Z81","v":3.3815402602323288}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!W82","v":2},{"$f":"LCOE!X82","v":1.8},{"$f":"LCOE!Y82","v":3.8895106118085678},{"$f":"LCOE!Z82","v":3.1657073640690356}]
[]
[]
[]
[null,null,null,null,null,"Module prices have fluctuated significantly in the last few years, as shown below, but the tariffs set by states have remained relatively static for many months."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For every INR 10 lakh/MW change in the module  cost, the corresponding change in tariff for the two components is:",null,null,null,null,null,null,null,null,null,null,null,null,"Component A ",null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"—    INR \", ROUND(INDEX(LINEST(AR160:AR168,AQ160:AQ168),1)/10,3))","v":"—    INR 0.096"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component C (FLS)",null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"—    INR \", ROUND(INDEX(LINEST(AS160:AS168,AP160:AP168),1)/10,3))","v":"—    INR 0.096"}]
[]
[]
[]
[]
[]
[]
[]
[null,"E. Sensitivity to CUF (%)"]
[]
[null,null,null,null,null,"Upper bound",null,null,null,null,0.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CUF","Component A","Component C"]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD74","v":0.17},{"$f":"LCOE!AE74","v":3.7336071199607859},{"$f":"LCOE!AF74","v":3.3675803921073513}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD75","v":0.17750000000000002},{"$f":"LCOE!AE75","v":3.5758490726384995},{"$f":"LCOE!AF75","v":3.2252882628633799}]
[null,null,"Current value - - - - - - - - - - - ",null,null,null,null,null,null,null,{"$f":"CUF","v":0.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD76","v":0.18500000000000003},{"$f":"LCOE!AE76","v":3.4308822183423446},{"$f":"LCOE!AF76","v":3.0945333332878362}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD77","v":0.19250000000000003},{"$f":"LCOE!AE77","v":3.2972114825627732},{"$f":"LCOE!AF77","v":2.9739670995233745}]
[null,null,null,null,null,null,null,null,null,null,null,"|",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD78","v":0.20000000000000004},{"$f":"LCOE!AE78","v":3.173566051966668},{"$f":"LCOE!AF78","v":2.8624433332912491}]
[null,null,null,null,null,"Lower Bound",null,null,null,null,0.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD79","v":0.20750000000000005},{"$f":"LCOE!AE79","v":3.0588588452690768},{"$f":"LCOE!AF79","v":2.7589815260638537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD80","v":0.21500000000000005},{"$f":"LCOE!AE80","v":2.9521544669457374},{"$f":"LCOE!AF80","v":2.6627379844569745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LCOE!AD81","v":0.22250000000000006},{"$f":"LCOE!AE81","v":2.8526436422172292},{"$f":"LCOE!AF81","v":2.5729827714977511}]
[]
[null,null,null,null,null,"While most PM-KUSUM scheme state tenders mandate 19% CUF, the observed CUF from many pilot plants has been lower due to grid-related and plant-related issues."]

{"sheet":"Financing","index":2,"n_rows":177,"n_cols":49,"rows_kept":177,"cut":false,"hidden":false,"merged":[[193,2,194,9],[193,10,194,23],[187,10,188,23],[184,10,185,23],[183,10,183,23],[187,2,188,9],[183,2,183,9],[184,2,185,9],[190,2,191,9],[190,10,191,23],[36,2,37,20],[141,1,141,21],[176,2,177,25],[173,2,174,26],[170,1,170,6],[154,23,158,23],[169,1,169,5],[155,2,157,20],[152,2,154,20],[149,2,150,18],[107,2,110,21],[143,23,149,23],[142,1,145,20],[30,27,30,34],[28,27,28,34],[42,23,51,23],[26,23,35,23],[86,34,87,39],[84,23,93,23],[89,34,89,36],[91,34,91,36],[33,24,33,34],[35,24,35,34],[33,2,34,21],[121,1,122,7],[123,1,124,7],[147,2,148,19],[160,36,163,46],[93,38,98,48],[156,36,156,38],[154,36,154,38],[91,40,91,42],[93,34,93,36],[101,42,101,44],[105,42,105,44],[145,36,145,38],[143,36,143,38],[138,1,138,49],[90,2,91,21],[158,36,158,38],[158,40,158,42],[156,40,156,42],[154,40,154,42],[107,42,107,44],[109,42,109,44],[136,1,136,50],[147,36,147,38],[149,36,149,38],[101,23,109,23],[103,2,105,21],[139,1,139,19],[19,1,19,50],[0,0,2,50],[48,43,48,45],[51,43,51,45],[35,40,39,49],[12,1,12,14],[12,15,12,28],[25,1,31,20],[26,24,26,38],[28,36,28,38],[30,36,30,38],[33,36,33,38],[35,36,35,38],[44,43,44,45],[46,43,46,45],[42,43,42,45],[42,47,42,49],[44,47,44,49],[100,2,101,21],[93,2,96,21],[89,40,89,42],[78,1,78,50],[49,2,52,20],[63,1,64,8],[66,1,67,8],[83,1,87,20],[82,1,82,21],[56,1,59,8],[60,1,60,8],[61,1,62,8],[45,2,47,20],[41,2,43,20]]}
["Financing"]
[]
[]
[]
[null,"In this section, we analyze the scope of different financing options available for PM-KUSUM"]
[]
[null,"There are two broad financing options for states:"]
[null,null,"a. ","Risk reduction instruments that can reduce cost of financing for developers under the RESCO model, thereby reducing the tariff "]
[null,null,"b.","Alternative financing models to RESCO projects"]
[]
[null,"We analyzed the following instruments/models for PM-KUSUM"]
[]
[null,"A. Risk reduction instruments (for RESCO projects)",null,null,null,null,null,null,null,null,null,null,null,null,null,"B. Alternative financing options (for CAPEX projects)"]
[]
[null,1,"Revolving fund for payment guarantee",null,null,null,null,null,null,null,null,null,null,null,null,1,"Hybrid annuity model"]
[]
[null,2,"Credit default guarantee "]
[]
[]
[null,"A1. Revolving Fund for Payment Guarantee"]
[]
[null,"A corpus fund that can be accessed by developers/financiers in the event of delay in tariff payment by the DISCOM"]
[null,"To read more about this mechanism or to collapse the details,"]
[]
[null,"What is the challenge?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"What are the costs and benefits"]
[null,"Timely payment from DISCOM is a key investment risk factor for solar developers and financiers given the past payment delays. This leads to a risk premium in the interest rate offered by the banks for Component A and Component C (FLS). In Component A, where the bank uses PPAs as the loan collateral, this becomes a major issue for the banks."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Expected capacity to be contracted under:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A (MW)",null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component C (FLS) (MW)",null,null,null,null,null,null,null,null,0]
[]
[null,"How does the instrument work?"]
[null,">","The state government or a development partner, such as a multilateral development bank, sets up a corpus fund with a bank.\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months of payment in corpus",null,null,null,null,null,null,null,null,null,null,null,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in interest rate (%)",null,null,null,null,null,null,null,null,null,null,null,1.5E-3,null,null,null,"— This depends on multiple factors like the DISCOM's past records etc. A default value of 0.15% is assumed based on literature review."]
[null,">","The fund value is equivalent to the total payables to the developers under the scheme for a certain number of months – typically two or three months."]
[]
[]
[null,">","A nodal agency (other than DISCOM) is assigned to operate the fund."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KUSUM A",null,null,null,"KUSUM C"]
[null,">","If the DISCOM delays the payments to any or all developers for a certain period--typically 2 to 3 months--the nodal agency can make the payments from the corpus fund."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimates",null,"Estimated size of the revolving fund (INR crores)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated reduction in tariff for DISCOM (INR/unit)"]
[null,">","The state government replenishes the fund shortly after its utilization. The government deducts the corresponding amount from its regular transfer to the DISCOMs, like subsidies etc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual savings for DISCOM from reduced tariff (INR crores)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime savings for the DISCOM due to the Fund (INR crores)"]
[null,">","This mechanism ensures the payment to the developers does not go beyond a pre-decided number of months and correspondingly reduces the risk premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(calculated as a simple summation over 25 years)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total investment attracted (INR crores)"]
[]
[]
[null,"Who are the stakeholders and what are their roles?"]
[]
[null,"State government",null,null,null,null,null,null,null,null,"·       Initial funding of the revolving fund (if a multilateral development bank is not involved)"]
[null,null,null,null,null,null,null,null,null,null,"·       Identify nodal agency for fund management"]
[null,null,null,null,null,null,null,null,null,null,"·       Create guidelines for fund operation including tripartite agreement with DISCOM and the nodal agency (if needed)"]
[null,null,null,null,null,null,null,null,null,null,"·       Replenishment of used fund"]
[null,"DISCOM",null,null,null,null,null,null,null,null,"·       Agreement with the state government and the nodal agency"]
[null,"A designated bank",null,null,null,null,null,null,null,null,"·       Hold the corpus fund"]
[null,null,null,null,null,null,null,null,null,null,"·       Release payment to developers on instruction from the nodal agency"]
[null,"Nodal agency (other than DISCOM)",null,null,null,null,null,null,null,null,"·       Agreement with the state government and DISCOM"]
[null,null,null,null,null,null,null,null,null,null,"·       Operate the fund based on guidelines"]
[]
[null,"A multilateral development bank (optional)",null,null,null,null,null,null,null,null,"·       Support the state government with the formation of corpus"]
[null,null,null,null,null,null,null,null,null,null,"·       Can gradually withdraw if the state government commits to increase their share in the corpus over the years."]
[]
[null,"Examples"]
[]
[null,"Maharashtra's Mukhya Mantri Saur Krishi Vahini Yajona (MSKVY) 2.0 scheme"]
[null,">","Revolving fund corpus of 100 crore/GW"]
[null,">","Fund manager: MSEB Holding company which receives 1% as fees"]
[null,">","Initial source of fund: Green Energy Cess Fund"]
[null,">","Operations: Payment from the revolving fund will be sanctioned by the nodal agency in the event of payment delay of 3 months or more"]
[null,">","Fund is replenished by diverting the government subsidy transfer to the DISCOM"]
[]
[null,"A2. Credit Guarantee Fund for Risk Reduction"]
[null,"A corpus fund that can be accessed by the financing institutions (banks/NBFCs) who have advanced loans for solar power plants in case of payment default by developers"]
[null,"To read more about this mechanism or to collapse the details,"]
[]
[null,"What is the challenge?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"What are the costs and benefits?"]
[null,"Several participants in the PM-KUSUM scheme, especially Component A, are first-time entrepreneurs or have higher risk profiles due to limited experience and credit records. Banks put a higher premium on interest rates due to default risks despite long-term PPAs. This leads to higher tariff discovery for the schemes."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,"Expected capacity to be covered under the scheme "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity under guarantee (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of projects covered (%)"]
[]
[null,"How does the instrument work?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A",null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.25]
[null,">","The state government or a multilateral development bank sets up the credit guarantee fund with a bank."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component C (FLS)",null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.25]
[]
[null,">","The fund value is equivalent to a certain proportion (e.g., 25%) of the total debt financing required for the targeted capacity of projects. This means that the outstanding debt for this proportion of the total projects will be guaranteed for repayment to the bank/ financial institution in case of default.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in interest rate ",null,null,null,null,null,null,null,null,0.01,null,null,null,"— This depends on multiple factors like the history of defaults, extent of coverage under the guarantee, etc. A default value of 1% is assumed based on literature review"]
[]
[]
[]
[]
[null,">","A bank/fund manager operates the guarantee fund."]
[]
[null,">","It can be invoked if the developer defaults on repayment of loan financed by the bank/financing institution."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimates",null,"Estimated size of the credit guarantee fund (INR crores)"]
[]
[null,">","The banks extend loans for the installation of solar projects. In case of repayment default, the banks can access this guarantee fund to recover the outstanding default amount.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated reduction in tariff for DISCOM in"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A (INR/unit)"]
[]
[null,">","This mechanism ensures that the financing institutions are repaid the outstanding principal amount for projects covered under this fund in case of developer default. This reduces the risk premium associated with this sector, thereby also reducing the cost of finance for developers.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component C(FLS) (INR/unit)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated annual savings for DISCOM (INR crores)"]
[]
[]
[null,"Who are the stakeholders and what are their roles?"]
[]
[null,"State government",null,null,null,null,null,null,null,null,"·       Initial funding of the guarantee fund (if a multilateral development bank is not involved)"]
[null,null,null,null,null,null,null,null,null,null,"·       Identify nodal agency for fund management"]
[null,null,null,null,null,null,null,null,null,null,"·       Create guidelines for fund operationalization including tripartite agreement with DISCOM and the nodal agency (if needed)"]
[null,null,null,null,null,null,null,null,null,null,"·       Replenishment of used fund"]
[null,"DISCOM",null,null,null,null,null,null,null,null,"·       Agreement with the state government and the nodal agency"]
[null,"A designated bank",null,null,null,null,null,null,null,null,"·       Hold the corpus fund"]
[null,null,null,null,null,null,null,null,null,null,"·       Release payment to financing institution on instruction from the nodal agency"]
[null,"Nodal agency (other than DISCOM)",null,null,null,null,null,null,null,null,"·       Agreement with the state government and DISCOM"]
[null,null,null,null,null,null,null,null,null,null,"·       Operate the fund based on guidelines"]
[null,"A multilateral development bank (optional)",null,null,null,null,null,null,null,null,"·       Support the state government with the formation of corpus"]
[null,null,null,null,null,null,null,null,null,null,"·       Can gradually withdraw if the state government commits to increase their share in the corpus over the years."]
[]
[null,"Examples"]
[null,"Green Climate Fund's (GCF) Credit Guarantee Fund for Pakistan's Distributed Solar Project"]
[null,">","A total investment of USD 54 million was envisioned under this project for financing distributed solar projects in the country."]
[null,">","Accredited entity for this guarantee fund is JS Bank, a regulated bank in Pakistan."]
[null,">","Initial source of fund: USD 10 million grant from GCF and USD 44 million in co-financing leveraged from other sources using this fund."]
[null,">","Operations: JS Bank does due diligence on certified solar vendors and makes payments for the installation of solar projects directly to the vendor."]
[null,">","In case of default, the fund covers the lending portfolio amount, thereby reducing lender risk in the sector."]
[null,">","As a result of the guarantee, JS Bank agreed to reduce its spread by 1% for financing RE projects, thereby reducing the cost of financing."]
[null,">","The GCF assumes  that a maximum of 20% of the loans disbursed will default, hence covering 20% of the total sanctioned projects under the credit guarantee."]
[]
[null,"B1. Hybrid Annuity Model (HAM)"]
[]
[null,"The hybrid annuity model (HAM) is a Public-Private Partnership (PPP) approach where the government and private sector share financial and operational risks."]
[null,"To read more about this mechanism or to collapse the details,"]
[]
[null,"What is the challenge?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"What are the costs and benefits"]
[null,"One reason for low interest among potential developers is the long-term investment risks with tariff-based payment. Improved revenue stability may make the scheme more attractive for potential developers."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,"Total planned capacity (in MW)",null,null,null,null,null,null,null,null,null,null,1000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy in the form of annuity",null,null,null,null,null,null,null,null,null,null,0.3]
[null,"How does the instrument work?"]
[null,">","Apart from the Central Financial Assistance, the state/DISCOM also provides an additional payment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of annuity payments",null,null,null,null,null,null,null,null,null,null,10]
[]
[null,">","This is made as annuity payments spread over fixed years with a fixed interest rate.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate on annuity payments",null,null,null,null,null,null,null,null,null,null,0.1]
[]
[]
[null,">","If the state government is making the annuity payment they can potentially compensate it from the subsidy transfer to the DISCOM."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KUSUM A",null,null,null,"KUSUM C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimates",null,"Estimated tariff (INR/unit)"]
[null,">","The remaining revenue is recovered through a competitively discovered feed-in tariff (FIT) over 25 years."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total annuity amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"crores"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuity payment/ year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"crores"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The estimated tariff and annuity have been calculated for the total planned capacity entered by the user for the each of the two components separately."]
[]
[]
[]
[null,"Who are the stakeholders and what are their roles?"]
[]
[null,"Developers",null,null,null,null,null,null,null,null,"·       Build and operate the solar plant, recover costs through annuities and FIT."]
[null,"DISCOM",null,null,null,null,null,null,null,null,"·       Procure power under FIT agreements over a 25-year period."]
[null,null,null,null,null,null,null,null,null,null,"·       Provide annuity payments for 12 years, ensuring predictable cash flows."]
[null,"Central Government",null,null,null,null,null,null,null,null,"·       Providing CFA"]
[null,"Banks/financiers",null,null,null,null,null,null,null,null,"·       Offer project loans based on the secure revenue structure"]
[]
[null,"Examples"]
[null,">","Highway Development in India: HAM is widely used in highway projects like the Eastern Peripheral Expressway, where costs are split between annuities and toll revenues."]
[]
[]
[null,">","Moray Offshore Wind Farm (Scotland): Combines annuities with long-term tariff mechanisms for stable renewable energy revenues."]

{"sheet":"Costs and Benefits","index":3,"n_rows":65,"n_cols":69,"rows_kept":65,"cut":false,"hidden":false,"merged":[[4,1,4,20],[4,23,4,45],[7,63,7,65],[15,13,15,16],[8,36,8,38],[10,36,10,38],[6,7,6,12],[4,48,4,75],[8,7,8,12],[15,2,23,11],[8,63,8,65],[9,63,9,65],[6,63,6,65],[14,63,14,65],[13,63,13,65],[15,63,15,65],[28,63,28,65],[29,63,29,65],[30,63,30,65],[16,63,16,65],[22,63,22,65],[24,63,24,65],[25,63,25,65],[27,63,27,65],[26,63,26,65],[37,0,37,40],[11,13,11,16],[13,13,13,16],[40,15,40,21],[40,22,40,30],[40,31,40,40],[25,24,26,34],[25,36,25,38],[22,36,22,38],[22,24,23,34],[12,36,12,38],[14,36,14,38],[44,46,44,49],[46,37,46,40],[46,27,46,30],[46,18,46,21],[43,18,43,21],[45,27,45,30],[49,27,49,30],[25,94,25,96],[6,14,9,19],[6,40,11,44],[11,63,11,65],[10,63,10,65],[19,63,19,65],[20,63,20,65],[18,63,18,65],[7,68,11,72],[49,37,49,40],[43,46,43,49],[45,37,45,40],[44,18,44,21],[45,18,45,21],[49,18,49,21],[0,0,2,75],[52,46,52,49],[45,46,45,49],[46,46,46,49],[40,41,40,49],[50,18,50,21],[50,27,50,30],[50,37,50,40],[52,18,52,21],[49,46,49,49],[52,37,52,40],[52,27,52,30],[43,37,43,40],[43,27,43,30],[44,37,44,40],[44,27,44,30]]}
["Cost-Benefit Analysis"]
[]
[]
[]
[null,"DISCOM statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambition on solarizing agricultural load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technical"]
[null,null,"State",null,null,null,null,"Karnataka",null,null,null,null,null,{"$f":"HYPERLINK(\"#H7\", CHAR(128))","v":"€"},"— Select the state and the DISCOM",null,null,null,null,null,null,null,null,null,"Component-wise targeted capacity addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—Input component-wise targets in MW",null,null,null,null,null,null,null,"Transmission losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$F$2:$F$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":5.2699999999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual transmission loss reduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"—","User can specify the loss reduction targets"]
[null,null,"Discom",null,null,null,null,"All",null,null,null,null,null,{"$f":"HYPERLINK(\"#H9\",CHAR(128))","v":"€"},null,null,null,null,null,null,null,null,null,null,null,null,">","Component A",null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,"Distribution losses up to 11 kV substation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$G$2:$G$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":0.114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual distribution loss reduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"—"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">","Component C (FLS)",null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,"System coincidence factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$N$2:$N$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":0.3}]
[null,null,"Total electricity consumption",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$C$2:$C$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":58542.46},null,null,null,"MU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission coincidence factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$O$2:$O$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":0.70104863013698604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">","Other decentralized solar",null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,"Financial"]
[null,null,"Total agricultural consumption",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$D$2:$D$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":22060.400000000001},null,null,null,"MU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average fixed capacity charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$H$2:$H$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":8686},null,null,"INR/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">","Utility-scale solar",null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,"Average fixed transmission charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$I$2:$I$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":1818},null,null,"INR/kW"]
[null,null,"Solar capacity corresponding to 100% agricultural power demand solarization",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$14/0.19/365/24*1000","v":13254.265801490028},null,null,null,"MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average variable cost of power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$J$2:$J$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":3},null,null,"INR/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$K$2:$K$22,MATCH(1,($H$7=Data!$A$2:$A$22)*($H$9=Data!$B$2:$B$22),0))","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation upgradation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substations targeted under Comp. A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.333333333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substations targeted under Comp. C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.333333333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substations targeted under other DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.333333333333336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total new solar capacity addition (MW)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Capacity_Addition_A,Capacity_Addition_C,Capacity_Addition_Other,Capacity_Addition_Utility)","v":400},null,null,null,null,null,null,null,null,null,null,null,"Expenses for substation upgrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,"INR Lakhs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar power plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity utilization factor (decentralized)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CUF","v":0.21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% agricultural load targeted for solarization",null,null,null,null,null,null,null,null,null,null,null,{"$f":"New_Capacity_Addition/Total_Agri_SolarDemand","v":3.0178963210095916E-2},null,null,null,null,null,null,null,null,null,null,null,"Capacity utilization factor (utility-scale)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual degradation rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff component A ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff_KUSUMA","v":3.1416530440719246},null,null,"INR/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff component C (FLS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff_KUSUMC","v":3.058517482229036},null,null,"INR/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff other decentralized ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff_nosubsidy","v":3.1416530440719246},null,null,"INR/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff for utility-scale solar power plants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,null,null,"INR/kWh"]
[]
[]
[]
["Costs and Benefits"]
[]
[]
["A. Shifting agricultural load from conventional sources to solar power"]
["Following are the net present values (INR crores) of different costs and benefits to the state/DISCOM over 25 years calculated based on discounted cash flow model"]
[]
[null,"Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A",null,null,null,null,null,null,"Component C (FLS)",null,null,null,null,null,null,null,null,"Other distributed solar",null,null,null,null,null,null,null,null,null,"Utility-scale solar"]
[]
[null,"Benefits (INR crores)"]
[null,"Avoided generation capacity cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H10:AF10)/10000000","v":215.74635171770066},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H27:AF27)/10000000","v":215.74635171770066},null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H43:AF43)/10000000","v":215.74635171770066},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!I57:AG57)/10000000","v":202.84370126003932}]
[null,"Avoided power purchase cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H11:AF11)/10000000","v":351.32761501916485},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H28:AF28)/10000000","v":351.32761501916485},null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H44:AF44)/10000000","v":351.32761501916485},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H58:AF58)/10000000","v":342.13878397539514}]
[null,"Avoided transmission capacity cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H13:AF13)/10000000","v":119.09970418033483},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H30:AF30)/10000000","v":119.09970418033483},null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H46:AF46)/10000000","v":119.09970418033483}]
[null,"Performance-based incentive (PBI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H16:L16)/10000000","v":26.29113149577406}]
[]
[null,"Costs (INR crores)"]
[null,"Feed-in tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H15:AF15)/10000000","v":-438.35704898389235},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H32:AF32)/10000000","v":-426.75708582951648},null,null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H48:AF48)/10000000","v":-438.35704898389235},null,null,null,null,null,null,null,null,{"$f":"NPV($BL$17,CBA!H59:AF59)/10000000","v":-332.21595282612731}]
[null,"Substation Upgradation cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CBA!H17/10000000","v":-10},null,null,null,null,null,null,null,null,{"$f":"CBA!H33/10000000","v":-10},null,null,null,null,null,null,null,null,null,{"$f":"CBA!H49/10000000","v":-10}]
[]
[null,"Net benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S44,S45,S46,S47,S50,S51)","v":264.10775342908198},null,null,null,null,null,null,null,null,{"$f":"SUM(AB44,AB45,AB46,AB47,AB50,AB51)","v":249.41658508768381},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL44,AL45,AL46,AL47,AL50,AL51)","v":237.81662193330794},null,null,null,null,null,null,null,null,{"$f":"SUM(AU44,AU45,AU46,AU47,AU50)","v":212.76653240930722}]
[]
[null,"Following charts represent the costs and benefits on a per-unit generated basis"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component A","Component C(FLS)","Other distributed solar","Utility-scale solar"]
[null,null,"Avoided\nGeneration\nCapacity\nCost",null,null,null,null,null,null,null,null,null,null,{"$f":"S44/CBA!$AG$4*10000000","v":0.49787395720669519},{"$f":"AB44/CBA!$AG$21*10000000","v":0.49787395720669519},{"$f":"AL44/CBA!$AG$37*10000000","v":0.49787395720669519},{"$f":"AU44/CBA!$AG$53*10000000","v":0.49150368109852943}]
[null,null,"Avoided\nPower\nPurchase\nCost",null,null,null,null,null,null,null,null,null,null,{"$f":"S45/CBA!$AG$4*10000000","v":0.81075238850136777},{"$f":"AB45/CBA!$AG$21*10000000","v":0.81075238850136777},{"$f":"AL45/CBA!$AG$37*10000000","v":0.81075238850136777},{"$f":"AU45/CBA!$AG$53*10000000","v":0.82902486360620187}]
[null,null,"Avoided\nTransmission\nCapacity\nCost",null,null,null,null,null,null,null,null,null,null,{"$f":"S46/CBA!$AG$4*10000000","v":0.27484423514145179},{"$f":"AB46/CBA!$AG$21*10000000","v":0.27484423514145179},{"$f":"AL46/CBA!$AG$37*10000000","v":0.27484423514145179},{"$f":"AU46/CBA!$AG$53*10000000","v":0}]
[null,null,"Incentives\nfrom\nPM-KUSUM",null,null,null,null,null,null,null,null,null,null,{"$f":"S47/CBA!$AG$4*10000000","v":6.0671569057956329E-2},{"$f":"AB47/CBA!$AG$21*10000000","v":0},{"$f":"AL47/CBA!$AG$37*10000000","v":0},{"$f":"AU47/CBA!$AG$53*10000000","v":0}]
[null,null,"Feed-in\nTariff",null,null,null,null,null,null,null,null,null,null,{"$f":"S50/CBA!$AG$4*10000000","v":-1.0115886405932388},{"$f":"AB50/CBA!$AG$21*10000000","v":-0.98481961523943906},{"$f":"AL50/CBA!$AG$37*10000000","v":-1.0115886405932388},{"$f":"AU50/CBA!$AG$53*10000000","v":-0.80498118856730083}]
[null,null,"Substation\nUpgrade\nCost",null,null,null,null,null,null,null,null,null,null,{"$f":"S51/CBA!$AG$4*10000000","v":-2.3076819294638746E-2},{"$f":"AB51/CBA!$AG$21*10000000","v":-2.3076819294638746E-2},{"$f":"AL51/CBA!$AG$37*10000000","v":-2.3076819294638746E-2}]
[null,null,"Net\nbenefits",null,null,null,null,null,null,null,null,null,null,{"$f":"S53/CBA!$AG$4*10000000","v":0.60947669001959326},{"$f":"AB53/CBA!$AG$21*10000000","v":0.57557414631543691},{"$f":"AL53/CBA!$AG$37*10000000","v":0.54880512096163692},{"$f":"AU53/CBA!$AG$53*10000000","v":0.51554735613743052}]

{"sheet":"CBA","index":4,"n_rows":65,"n_cols":33,"rows_kept":65,"cut":false,"hidden":true,"merged":[[8,1,8,4],[15,1,15,4],[1,6,1,31],[50,6,50,31],[0,1,0,4],[1,1,1,4],[18,6,18,31],[34,6,34,31]]}
[null,"Assumptions",null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Technical",null,null,null,null,"Distributed solar power plants: Component A"]
[null,"Transmission losses",null,{"$f":"'Costs and Benefits'!BL7","v":5.2699999999999997E-2},null,null,"Component A",{"$f":"Capacity_Addition_A","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual transmission loss reduction (targeted)",null,{"$f":"'Costs and Benefits'!BL8","v":0},null,null,"Component A generation",{"$f":"H3*365*24*$D$17*1000","v":183960000},{"$f":"H4*(1-$D$19)","v":183040200},{"$f":"I4*(1-$D$19)","v":182124999},181214374.005,180308302.13497499,179406760.62430012,178509726.82117862,177617178.18707272,176729092.29613736,175845446.83465669,174966219.60048339,174091388.50248098,173220931.55996859,172354826.90216875,171493052.76765791,170635587.50381961,169782409.56630051,168933497.51846901,168088830.03087667,167248385.88072228,166412143.95131868,165580083.23156208,164752182.81540427,163928421.90132725,163108779.79182062,{"$f":"SUM(H4:AF4)","v":4333352821.4277}]
[null,"Distribution losses upto 11 kV substation",null,{"$f":"'Costs and Benefits'!BL9","v":0.114},null,null,"Transmission Loss (%)",{"$f":"$D$3-$D$4","v":5.2699999999999997E-2},{"$f":"H5-$D$4","v":5.2699999999999997E-2},{"$f":"I5-$D$4","v":5.2699999999999997E-2},5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2]
[null,"Annual distribution loss reduction (targeted)",null,{"$f":"'Costs and Benefits'!BL10","v":0},null,null,"Distribution Loss up to 11 kV (%)",{"$f":"$D$5-$D$6","v":0.114},{"$f":"H6-$D$4","v":0.114},{"$f":"I6-$D$4","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,"System Coincidence Factor",null,{"$f":"'Costs and Benefits'!BL11","v":0.3},null,null,"System Coincidence Factor (%)",{"$f":"$D$7","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Transmission Coincidence Factor",null,{"$f":"'Costs and Benefits'!BL12","v":0.70104863013698604},null,null,"Transmission Coincidence Factor (%)",{"$f":"$D$8","v":0.70104863013698604},0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604]
[null,"Financial",null,null,null,null,"Avoided Generation Capacity",{"$f":"H3*$D$7/(1-H5)","v":31.668953868890529},{"$f":"I3*$D$7/(1-I5)","v":31.668953868890529},31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529]
[null,"Average Fixed Capacity Charges",null,{"$f":"'Costs and Benefits'!BL14","v":8686},"INR/kW",null,"Avoided Generation Capacity Cost",{"$f":"H9*$D$10*1000","v":275076533.30518311},275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311]
[null,"Average Fixed Transmission Charges",null,{"$f":"'Costs and Benefits'!BL15","v":1818},"INR/kW",null,"Avoided Power Purchase Cost ",{"$f":"H4*(1-H5)*(1-H6)*$D$12","v":463197188.66400003},{"$f":"I4*(1-I5)*(1-I6)*$D$12","v":460881202.72068},458576796.70707661,456283912.7235412,454002493.15992355,451732480.69412386,449473818.29065329,447226449.19919997,444990316.95320404,442765365.36843807,440551538.54159582,438348780.84888786,436157036.94464338,433976251.75992024,431806370.50112069,429647338.648615,427499101.95537198,425361606.44559503,423234798.41336715,421118624.42130029,419013031.29919386,416917966.14269781,414833376.31198436,412759209.43042445,410695413.38327229]
[null,"Average Variable Cost of Power",null,{"$f":"'Costs and Benefits'!BL16","v":3},"INR/kWh",null,"Avoided Transmission Capacity",{"$f":"H3*H8/(1-H5)/(1-H6)","v":83.527000480275063},{"$f":"I3*I8/(1-I5)/(1-I6)","v":83.527000480275063},83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063]
[null,"Discount rate",null,{"$f":"'Costs and Benefits'!BL17","v":0.12},null,null,"Avoided Transmission Capacity Cost",{"$f":"H12*$D$11*1000","v":151852086.87314007},151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007]
[null,null,null,null,null,null,"Component A tariff",{"$f":"H4*$D$20","v":577938493.98747122},{"$f":"I4*$D$20","v":575048801.5175339},572173557.50994623,569312689.72239649,566466126.27378452,563633795.64241552,560815626.66420352,558011548.53088248,555221490.78822803,552445383.33428693,549683156.41761541,546934740.63552749,544200066.9323498,541479066.59768808,538771671.2646997,536077812.90837616,533397423.84383422,530730436.7246151,528076784.54099202,525436400.61828703,522809218.61519563,520195172.52211964,517594196.65950906,515006225.67621154,512431194.54783046]
[null,null,null,null,null,null,"Feed-in-Tariff Cost",{"$f":"-SUM(H14:H14)","v":-577938493.98747122},-575048801.5175339,-572173557.50994623,-569312689.72239649,-566466126.27378452,-563633795.64241552,-560815626.66420352,-558011548.53088248,-555221490.78822803,-552445383.33428693,-549683156.41761541,-546934740.63552749,-544200066.9323498,-541479066.59768808,-538771671.2646997,-536077812.90837616,-533397423.84383422,-530730436.7246151,-528076784.54099202,-525436400.61828703,-522809218.61519563,-520195172.52211964,-517594196.65950906,-515006225.67621154,-512431194.54783046]
[null,"Solar Power plant",null,null,null,null,"Component-A incentive",{"$f":"IF(PBI_selection=1,CBA!H4*0.4,0)","v":73584000},{"$f":"IF(PBI_selection=1,CBA!I4*0.4,0)","v":73216080},{"$f":"IF(PBI_selection=1,CBA!J4*0.4,0)","v":72849999.600000009},{"$f":"IF(PBI_selection=1,CBA!K4*0.4,0)","v":72485749.601999998},{"$f":"IF(PBI_selection=1,CBA!L4*0.4,0)","v":72123320.853990003}]
[null,"Capacity Utilization Factor (Decentralized)",null,{"$f":"'Costs and Benefits'!BL25","v":0.21},null,null,"Substation Upgradation Cost",{"$f":"-'Costs and Benefits'!BL23*100000*Substation_Count_A","v":-100000000}]
[null,"Capacity Utilization Factor (Utility-scale)",null,{"$f":"'Costs and Benefits'!BL26","v":0.2}]
[null,"Annual degradation Rate",null,{"$f":"'Costs and Benefits'!BL27","v":5.0000000000000001E-3},null,null,"Distributed solar power plants: Component C (FLS)"]
[null,"Tariff Component A ",null,{"$f":"'Costs and Benefits'!BL28","v":3.1416530440719246},null,null,"Component C(FLS)",{"$f":"Capacity_Addition_C","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Tariff Component C (FLS)",null,{"$f":"'Costs and Benefits'!BL29","v":3.058517482229036},"INR/kWh",null,"Component C(FLS) generation",{"$f":"H20*365*24*$D$17*1000","v":183960000},{"$f":"H21*(1-$D$19)","v":183040200},{"$f":"I21*(1-$D$19)","v":182124999},181214374.005,180308302.13497499,179406760.62430012,178509726.82117862,177617178.18707272,176729092.29613736,175845446.83465669,174966219.60048339,174091388.50248098,173220931.55996859,172354826.90216875,171493052.76765791,170635587.50381961,169782409.56630051,168933497.51846901,168088830.03087667,167248385.88072228,166412143.95131868,165580083.23156208,164752182.81540427,163928421.90132725,163108779.79182062,{"$f":"SUM(H21:AF21)","v":4333352821.4277}]
[null,"Tariff other decentralized ",null,{"$f":"'Costs and Benefits'!BL30","v":3.1416530440719246},null,null,"Transmission Loss (%)",{"$f":"$D$3-$D$4","v":5.2699999999999997E-2},{"$f":"H22-$D$4","v":5.2699999999999997E-2},{"$f":"I22-$D$4","v":5.2699999999999997E-2},5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2]
[null,"Tariff for utility-scale solar power plants",null,{"$f":"'Costs and Benefits'!BL31","v":2.5},"INR/kWh",null,"Distribution Loss up to 11 kV (%)",{"$f":"$D$5-$D$6","v":0.114},{"$f":"H23-$D$6","v":0.114},{"$f":"I23-$D$6","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,null,null,null,null,null,"System Coincidence Factor (%)",{"$f":"$D$7","v":0.3},{"$f":"$D$7","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,"Transmission Coincidence Factor (%)",{"$f":"$D$8","v":0.70104863013698604},{"$f":"$D$8","v":0.70104863013698604},0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604]
[null,null,null,null,null,null,"Avoided Generation Capacity",{"$f":"H20*$D$7/(1-H22)","v":31.668953868890529},{"$f":"I20*$D$7/(1-I22)","v":31.668953868890529},31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529]
[null,null,null,null,null,null,"Avoided Generation Capacity Cost",{"$f":"H26*$D$10*1000","v":275076533.30518311},{"$f":"I26*$D$10*1000","v":275076533.30518311},275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311]
[null,null,null,null,null,null,"Avoided Power Purchase Cost ",{"$f":"H21*(1-H22)*(1-H23)*$D$12","v":463197188.66400003},{"$f":"I21*(1-I22)*(1-I23)*$D$12","v":460881202.72068},458576796.70707661,456283912.7235412,454002493.15992355,451732480.69412386,449473818.29065329,447226449.19919997,444990316.95320404,442765365.36843807,440551538.54159582,438348780.84888786,436157036.94464338,433976251.75992024,431806370.50112069,429647338.648615,427499101.95537198,425361606.44559503,423234798.41336715,421118624.42130029,419013031.29919386,416917966.14269781,414833376.31198436,412759209.43042445,410695413.38327229]
[null,null,null,null,null,null,"Avoided Transmission Capacity",{"$f":"H20*H25/(1-H22)/(1-H23)","v":83.527000480275063},{"$f":"I20*I25/(1-I22)/(1-I23)","v":83.527000480275063},83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063]
[null,null,null,null,null,null,"Avoided Transmission Capacity Cost",{"$f":"H29*$D$11*1000","v":151852086.87314007},{"$f":"I29*$D$11*1000","v":151852086.87314007},151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007]
[null,null,null,null,null,null,"Component C tariff",{"$f":"H21*$D$21","v":562644876.03085351},{"$f":"I21*$D$21","v":559831651.65069914},557032493.39244568,554247330.92548347,551476094.27085602,548718713.79950178,545975120.23050427,543245244.62935174,540529018.40620494,537826373.31417394,535137241.44760305,532461555.24036509,529799247.4641633,527150251.22684246,524514499.97070825,521891927.4708547,519282467.83350044,516686055.49433291,514102625.21686125,511532112.09077698,508974451.53032309,506429579.27267146,503897431.37630808,501377944.21942657,498871054.49832946]
[null,null,null,null,null,null,"Feed-in-Tariff Cost",{"$f":"-H31","v":-562644876.03085351},{"$f":"-I31","v":-559831651.65069914},-557032493.39244568,-554247330.92548347,-551476094.27085602,-548718713.79950178,-545975120.23050427,-543245244.62935174,-540529018.40620494,-537826373.31417394,-535137241.44760305,-532461555.24036509,-529799247.4641633,-527150251.22684246,-524514499.97070825,-521891927.4708547,-519282467.83350044,-516686055.49433291,-514102625.21686125,-511532112.09077698,-508974451.53032309,-506429579.27267146,-503897431.37630808,-501377944.21942657,-498871054.49832946]
[null,null,null,null,null,null,"Substation Upgradation Cost",{"$f":"-'Costs and Benefits'!BL23*100000*Substation_Count_C","v":-100000000}]
[]
[null,null,null,null,null,null,"Distributed solar power plants: Other decentralized solar"]
[null,null,null,null,null,null,"Other decentralized solar",{"$f":"Capacity_Addition_Other","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,null,"Other decentralized solar generation",{"$f":"H36*365*24*$D$17*1000","v":183960000},{"$f":"H37*(1-$D$19)","v":183040200},{"$f":"I37*(1-$D$19)","v":182124999},181214374.005,180308302.13497499,179406760.62430012,178509726.82117862,177617178.18707272,176729092.29613736,175845446.83465669,174966219.60048339,174091388.50248098,173220931.55996859,172354826.90216875,171493052.76765791,170635587.50381961,169782409.56630051,168933497.51846901,168088830.03087667,167248385.88072228,166412143.95131868,165580083.23156208,164752182.81540427,163928421.90132725,163108779.79182062,{"$f":"SUM(H37:AF37)","v":4333352821.4277}]
[null,null,null,null,null,null,"Transmission Loss (%)",{"$f":"$D$3-$D$4","v":5.2699999999999997E-2},{"$f":"H38-$D$4","v":5.2699999999999997E-2},{"$f":"I38-$D$4","v":5.2699999999999997E-2},5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2]
[null,null,null,null,null,null,"Distribution Loss up to 11 kV (%)",{"$f":"$D$5-$D$6","v":0.114},{"$f":"H39-$D$6","v":0.114},{"$f":"I39-$D$6","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,null,null,null,null,null,"System Coincidence Factor (%)",{"$f":"$D$7","v":0.3},{"$f":"$D$7","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,"Transmission Coincidence Factor (%)",{"$f":"$D$8","v":0.70104863013698604},{"$f":"$D$8","v":0.70104863013698604},0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604,0.70104863013698604]
[null,null,null,null,null,null,"Avoided Generation Capacity",{"$f":"H36*$D$7/(1-H38)","v":31.668953868890529},{"$f":"I36*$D$7/(1-I38)","v":31.668953868890529},31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529,31.668953868890529]
[null,null,null,null,null,null,"Avoided Generation Capacity Cost",{"$f":"H42*$D$10*1000","v":275076533.30518311},275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311,275076533.30518311]
[null,null,null,null,null,null,"Avoided Power Purchase Cost ",{"$f":"H37*(1-H38)*(1-H39)*$D$12","v":463197188.66400003},{"$f":"I37*(1-I38)*(1-I39)*$D$12","v":460881202.72068},458576796.70707661,456283912.7235412,454002493.15992355,451732480.69412386,449473818.29065329,447226449.19919997,444990316.95320404,442765365.36843807,440551538.54159582,438348780.84888786,436157036.94464338,433976251.75992024,431806370.50112069,429647338.648615,427499101.95537198,425361606.44559503,423234798.41336715,421118624.42130029,419013031.29919386,416917966.14269781,414833376.31198436,412759209.43042445,410695413.38327229]
[null,null,null,null,null,null,"Avoided Transmission Capacity",{"$f":"H36*H41/(1-H38)/(1-H39)","v":83.527000480275063},{"$f":"I36*I41/(1-I38)/(1-I39)","v":83.527000480275063},83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063,83.527000480275063]
[null,null,null,null,null,null,"Avoided Transmission Capacity Cost",{"$f":"H45*$D$11*1000","v":151852086.87314007},151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007,151852086.87314007]
[null,null,null,null,null,null,"Other decentralized solar tariff",{"$f":"H37*$D$22","v":577938493.98747122},{"$f":"I37*$D$22","v":575048801.5175339},572173557.50994623,569312689.72239649,566466126.27378452,563633795.64241552,560815626.66420352,558011548.53088248,555221490.78822803,552445383.33428693,549683156.41761541,546934740.63552749,544200066.9323498,541479066.59768808,538771671.2646997,536077812.90837616,533397423.84383422,530730436.7246151,528076784.54099202,525436400.61828703,522809218.61519563,520195172.52211964,517594196.65950906,515006225.67621154,512431194.54783046]
[null,null,null,null,null,null,"Feed-in-Tariff Cost",{"$f":"-H47","v":-577938493.98747122},-575048801.5175339,-572173557.50994623,-569312689.72239649,-566466126.27378452,-563633795.64241552,-560815626.66420352,-558011548.53088248,-555221490.78822803,-552445383.33428693,-549683156.41761541,-546934740.63552749,-544200066.9323498,-541479066.59768808,-538771671.2646997,-536077812.90837616,-533397423.84383422,-530730436.7246151,-528076784.54099202,-525436400.61828703,-522809218.61519563,-520195172.52211964,-517594196.65950906,-515006225.67621154,-512431194.54783046]
[null,null,null,null,null,null,"Substation Upgradation Cost",{"$f":"-'Costs and Benefits'!BL23*100000*Substation_Count_Other","v":-100000000}]
[]
[null,null,null,null,null,null,"Utility-scale power plants"]
[null,null,null,null,null,null,"Total new capactiy in MW",{"$f":"Capacity_Addition_Utility","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,null,"Total Generation",{"$f":"H52*365*24*$D$18*1000","v":175200000},{"$f":"H53*(1-$D$19)","v":174324000},{"$f":"I53*(1-$D$19)","v":173452380},172585118.09999999,171722192.5095,170863581.54695249,170009263.63921773,169159217.32102165,168313421.23441654,167471854.12824446,166634494.85760322,165801322.38331521,164972315.77139863,164147454.19254163,163326716.92157891,162510083.33697101,161697532.92028615,160889045.2556847,160084600.02940628,159284177.02925923,158487756.14411294,157695317.36339238,156906840.77657542,156122306.57269254,155341695.03982908,{"$f":"SUM(H53:AF53)","v":4127002687.0739999}]
[null,null,null,null,null,null,"Transmission Loss (%)",{"$f":"$D$3-$D$4","v":5.2699999999999997E-2},{"$f":"$D$3-$D$4","v":5.2699999999999997E-2},5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2,5.2699999999999997E-2]
[null,null,null,null,null,null,"Distribution Loss up to 11 kV (%)",{"$f":"$D$5-$D$6","v":0.114},{"$f":"$D$5-$D$6","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,null,null,null,null,null,"Avoided Generation Capacity",{"$f":"H52*$D$7","v":30},{"$f":"I52*$D$7","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,null,null,null,"Avoided Generation Capacity Cost",{"$f":"H56*$D$10*1000","v":260580000},{"$f":"I56*$D$10*1000","v":260580000},260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000,260580000]
[null,null,null,null,null,null,"Avoided Power Purchase Cost ",{"$f":"H53*D12","v":525600000},{"$f":"I53*(1-I54)*(1-I55)*$D$12","v":438934478.78160006},{"$f":"J53*(1-J54)*(1-J55)*$D$12","v":436739806.38769197},434556107.35575354,432383326.81897473,430221410.1848799,428070303.13395548,425929951.61828566,423800301.86019427,421681300.35089332,419572893.84913886,417475029.37989318,415387654.23299372,413310715.96182865,411244162.38201952,409187941.57010949,407142001.86225891,405106291.85294747,403080760.39368278,401065356.59171438,399060029.80875582,397064729.65971196,395079406.0114134,393104008.98135632,391138488.93644959]
[null,null,null,null,null,null,"Feed-in-Tariff Cost",{"$f":"-(H53*$D$23)","v":-438000000},{"$f":"-(I53*$D$23)","v":-435810000},-433630950,-431462795.25,-429305481.27375001,-427158953.86738122,-425023159.09804434,-422898043.30255413,-420783553.08604133,-418679635.32061112,-416586237.14400804,-414503305.95828801,-412430789.4284966,-410368635.48135406,-408316792.30394727,-406275208.34242755,-404243832.30071539,-402222613.13921177,-400211500.07351571,-398210442.57314807,-396219390.36028236,-394238293.40848094,-392267101.94143856,-390305766.43173134,-388354237.59957266]
[]
[null,null,null,null,null,null,"Other"]
[null,null,null,null,null,null,"Avoided REC"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W3/(1-W5)*#REF!*#REF!*1000","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10-#REF!/(1-W5)*#REF!*#REF!*1000","v":{"$error":"#REF!"}}]

{"sheet":"Data","index":5,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["State","Discom","Total_Cons (MU)","Total_Agri_Cons (MU)","Agri_Cons_Solarized (MU)","Transmission_Loss (%)","Distribution_Loss_11kV (%)","Average_Fixed_Capacity_Charges","Average_Fixed_Transmission_Charges","Average_Variable_Cost_of_Power","Discount_Rate","Tariff_distributed","Tariff_utility","System Coincidence Factor","Transmission Coincidence Factor",null,null,null,{"$f":"_xlfn._xlws.FILTER(Data!$B$2:$B987,Data!$A$2:$A987='Costs and Benefits'!H7)","v":"BESCOM"}]
["India","All",{"$f":"SUMIF($B$3:$B$200, \"All\", C3:C300)","v":436696.33},{"$f":"SUMIF($B$3:$B$200, \"All\", D3:D300)","v":125785.79},{"$f":"SUMIF($B$3:$B$200, \"All\", E3:E300)","v":0},{"$f":"AVERAGEIF($B$3:$B$200, \"All\", F3:F300)","v":3.953333333333333E-2},{"$f":"AVERAGEIF($B$3:$B$200, \"All\", G3:G300)","v":9.2633333333333331E-2},{"$f":"AVERAGEIF($B$3:$B$200, \"All\", H3:H300)","v":7669.7908333333335},2289.4301222577428,2.9276666666666671,0.11616666666666665,3.0474999999999999,2.6566666666666667,0.28323097412480969,0.49458375190258752,null,null,null,"GESCOM"]
["Rajasthan","JVVNL",26534.11,9099.65,0,6.9900000000000004E-2,0.1681,6899.73,3609.73,2.96,0.11,3.14,2.5,0.2177,0.40550000000000003,null,null,null,"HESCOM"]
["Rajasthan","JdVVNL",23174.86,13252.74,0,6.9800000000000001E-2,0.21879999999999999,7231.3,3963.87,2.89,0.11,3.14,2.5,0.2177,0.40550000000000003,null,null,null,"CESC"]
["Rajasthan","AVVNL",19987.54,6499.62,0,5.74E-2,0.1515,7437.51,3425.14,2.5099999999999998,0.11,3.14,2.5,0.2177,0.40550000000000003,null,null,null,"MESCOM"]
["Rajasthan","All",69696.509999999995,28852.01,0,6.5699999999999995E-2,0.17949999999999999,7189.51,3666.25,2.79,0.11,3.14,2.5,0.2177,0.40550000000000003,null,null,null,"All"]
["Punjab","All",58709,13763,0,2.4400000000000002E-2,0.12759999999999999,9747.32,1221.3900000000001,3.53,0.16,2.75,2.36,0.33379999999999999,0.37140000000000001]
["Karnataka","BESCOM",26684.73,6474.58,0,5.0099999999999999E-2,0.113,8217,1818,3,0.12,3.17,3.1,{"$f":"AVERAGE(N9:N13)","v":0.30374611872146107},{"$f":"AVERAGE(O9:O13)","v":0.70104863013698604}]
["Karnataka","GESCOM",7827.3,3612.57,0,2.98E-2,0.11020000000000001,5884,1818,3,0.12,3.17,3.1,0.30468264840182629,0.70104863013698604]
["Karnataka","HESCOM",11761.98,7042.95,0,3.8300000000000001E-2,0.14149999999999999,14684,1818,3,0.12,3.17,3.1,0.30468264840182629,0.70104863013698604]
["Karnataka","CESC",7167.89,3346.86,0,0.1017,0.1132,9616,1818,3,0.12,3.17,3.1,0.30468264840182629,0.70104863013698604]
["Karnataka","MESCOM",5100.5600000000004,1583.44,0,4.3700000000000003E-2,9.0200000000000002E-2,7518,1818,3,0.12,3.17,3.1,0.30468264840182629,0.70104863013698604]
["Karnataka","All",58542.46,22060.400000000001,0,5.2699999999999997E-2,0.114,8686,1818,3,0.12,3.17,3.1,0.3,0.70104863013698604]
["Madhya Pradesh","East DISCOM",19857.89,7285.47,0,2.63E-2,7.5499999999999998E-2,7911,1710.724784,2.2200000000000002,0.09,3.125,2.5,{"$f":"AVERAGE(N15:N17)","v":0.57495662100456602},{"$f":"AVERAGE(O15:O17)","v":0.606283105022831}]
["Madhya Pradesh","West DISCOM",28178.23,11566.55,0,2.63E-2,7.5499999999999998E-2,7911,1710.72002,2.2200000000000002,9.1600000000000001E-2,3.125,2.5,0.57495662100456602,0.606283105022831]
["Madhya Pradesh","Central DISCOM",24100.35,10125.32,0,2.63E-2,7.5499999999999998E-2,7911,1710.7186340000001,2.2200000000000002,9.1899999999999996E-2,3.125,2.5,0.57495662100456602,0.606283105022831]
["Madhya Pradesh","All",72136.47,28977.33,0,2.63E-2,7.5499999999999998E-2,7911,1710.7209559999999,2.2200000000000002,9.1999999999999998E-2,3.125,2.5,0.57495662100456602,0.606283105022831]
["Tamil Nadu","All",83867,16456,0,3.8100000000000002E-2,5.62E-2,4919.3999999999996,4193.0550000000003,3.6,0.105,3,2.5,2.9292237442922371E-3,0.49327077625570759]
["Uttar Pradesh","All",93744.89,15677.05,0,0.03,3.0000000000000001E-3,7565.5150000000003,1127.1647775464569,2.4260000000000002,0.11,3.1,2.98,0.27,0.39]

{"sheet":"LCOE","index":6,"n_rows":82,"n_cols":37,"rows_kept":82,"cut":false,"hidden":true,"merged":[[49,4,68,4],[24,4,45,4],[0,4,18,4],[51,31,63,31],[2,31,14,31],[26,31,38,31],[36,0,38,0],[0,0,0,2],[9,0,10,0],[25,0,29,0],[30,0,31,0],[32,0,35,0],[1,0,3,0],[11,0,17,0],[4,0,8,0],[18,0,24,0]]}
["Key assumptions",null,null,null,"No subsidy","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Power generation","Capacity (MW)",{"$f":"plant_capacity","v":1},null,null,"Potential Generation (MWh)",{"$f":"$C$2*8760*$C$3/1000","v":1.8395999999999999},{"$f":"$C$2*8760*$C$3/1000","v":1.8395999999999999},1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999]
[null,"Capacity Factor (%)",{"$f":"CUF","v":0.21},null,null,"Actual Generation (MWh)",{"$f":"G2*(1-$C$4)","v":1.802808},{"$f":"H2*(1-$C$4)","v":1.802808},1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,"Nominal"]
[null,"Grid availability",{"$f":"GridUnavail","v":0.02},null,null,"Return on Equity (INR Millions)",{"$f":"IF(G$1<=20,$C$19*$C$24,$C$19*$C$25)","v":1.5474639389312979},{"$f":"IF(H$1<=20,$C$19*$C$24,$C$19*$C$25)","v":1.5474639389312979},1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.9629910679372884,1.9629910679372884,1.9629910679372884,1.9629910679372884,1.9629910679372884,null,null,null,null,"Tariff head","Contri per cost head"]
["Project Cost","Capital cost w/ DCR modules (INR Millions)",{"$f":"((C2*capital_cost_DCR)-(transmission_cost*(plant_capacity-1)))*10","v":39.856200000000001},null,null,"Discounted per unit Return on Equity (INR Millions)",{"$f":"G4*G18/LCOE_Actual_Generation","v":0.85836314179396689},0.78597759226153041,0.71969629805646285,0.65900448885039864,0.60343080476829647,0.55254363559574371,0.50594776869999525,0.46328131963099506,0.42421292156404816,0.38843915175608895,0.35568217502825206,0.32568758597296832,0.29822243312719909,0.27307340976664796,0.25004519726984481,0.22895894818592424,0.20965089722491873,0.19197108938289384,0.17578221532397403,0.16095854497431092,0.18696095926545303,0.17119458822899764,0.15675779132735523,0.1435384459055486,0.13143388458411323,null,null,null,null,"Return on Equity  ",{"$f":"SUM(G5:AE5)/AF18","v":0.87421552220286691}]
[null,"Capital cost w/ non-DCR modules (INR Millions)",{"$f":"((C2*capital_cost_nonDCR)-(transmission_cost*(plant_capacity-1)))*10","v":30.407666399999993},null,null,"Depreciation (INR Millions)",{"$f":"IF(G$1<=$C$26,$C$6*$C$27,$C$6*$C$28)","v":1.4200380208799996},{"$f":"IF(H$1<=$C$26,$C$6*$C$27,$C$6*$C$28)","v":1.4200380208799996},1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988]
[null,"Component A - PBI type",1,null,null,"Discounted per unit Depreciation (INR Millions)",{"$f":"G6*G18/LCOE_Actual_Generation","v":0.78768122888294245},0.72125626742675453,0.66043290639300312,0.60473876421601236,0.55374129514965098,0.50704442992261201,0.46428549968639393,0.42513241936598062,0.38928110853785647,0.3564531298047337,0.32639352632555052,0.29886884170602412,0.27366530687133983,0.2505871798394132,0.22945522550065939,8.998086663706821E-2,8.2392802609393037E-2,7.5444638127477259E-2,6.9082410622321774E-2,6.3256708174904169E-2,5.7922285761001786E-2,5.3037713857993253E-2,4.8565056684560626E-2,4.44695775743571E-2,4.071946919544002E-2,null,null,null,null,"Depreciation  ",{"$f":"SUM(G7:AE7)/AF18","v":0.70859129831170009}]
[null,"Component C subsidy",{"$f":"CFA_capacity*10.5","v":10.5},null,null,"Interest on loan (INR Miilions)",{"$f":"'Interest rate & loan'!AI13","v":2.3121849669613694},{"$f":"'Interest rate & loan'!AJ13","v":2.243799658440659},{"$f":"'Interest rate & loan'!AK13","v":2.1675008816050814},{"$f":"'Interest rate & loan'!AL13","v":2.0823728991109727},{"$f":"'Interest rate & loan'!AM13","v":1.9873940055549988},{"$f":"'Interest rate & loan'!AN13","v":1.8814242649736186},{"$f":"'Interest rate & loan'!AO13","v":1.7631918293402524},{"$f":"'Interest rate & loan'!AP13","v":1.6312776738548671},{"$f":"'Interest rate & loan'!AQ13","v":1.4840985658190395},{"$f":"'Interest rate & loan'!AR13","v":1.3198880626890559},{"$f":"'Interest rate & loan'!AS13","v":1.1366753112458403},{"$f":"'Interest rate & loan'!AT13","v":0.93226139342949266},{"$f":"'Interest rate & loan'!AU13","v":0.7041929349413335},{"$f":"'Interest rate & loan'!AV13","v":0.44973265986408811},{"$f":"'Interest rate & loan'!AW13","v":0.15925388863877479},{"$f":"'Interest rate & loan'!AX13","v":0},{"$f":"'Interest rate & loan'!AY13","v":0},{"$f":"'Interest rate & loan'!AZ13","v":0},{"$f":"'Interest rate & loan'!BA13","v":0},{"$f":"'Interest rate & loan'!BB13","v":0},{"$f":"'Interest rate & loan'!BC13","v":0},{"$f":"'Interest rate & loan'!BD13","v":0},{"$f":"'Interest rate & loan'!BE13","v":0},{"$f":"'Interest rate & loan'!BF13","v":0},{"$f":"'Interest rate & loan'!BG13","v":0}]
[null,"Component C capital cost",{"$f":"$C$5-$C$8","v":29.356200000000001},null,null,"Discounted per unit Interest on loan (INR Miilions)",{"$f":"G8*G18/LCOE_Actual_Generation","v":1.2825464314343897},1.1396557998478376,1.0080637882926153,0.8868013356888147,0.77498075011167289,0.67178883934737454,0.57648062058289351,0.48837356038809454,0.40684230026704327,0.33131382682687927,0.26126304906597581,0.19620874844523734,0.1357098703018704,7.9362127816254721E-2,2.573285812926478E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Interest on loan",{"$f":"SUM(G9:AE9)/AF18","v":0.78360745616585525}]
["Financial Assumptions","Debt (%)",0.7,null,null,"O&M expenses (INR Millions)",{"$f":"$C$31*((1+$C$32)^(G$1-1))","v":0.7},0.7367499999999999,0.77542937499999998,0.81613941718749994,0.8589867365898437,0.90408354026081039,0.95154792612450301,1.0015041922460395,1.0540831623389564,1.1094225283617516,1.1676672111007436,1.2289697396835326,1.293490651016918,1.3613989101953063,1.4328723529805598,1.5080981515120391,1.5872733044664213,1.6706051529509083,1.7583119234808309,1.8506232994635747,1.9477810226854122,2.0500395263763962,2.1576666015111572,2.2709440980904927,2.3901686632402437]
[null,"Equity (%)",0.3,null,null,"Discounted per unit O&M expenses (INR Millions)",{"$f":"G10*G18/LCOE_Actual_Generation","v":0.38828316714813776},0.37420516015293792,0.36063758033492582,0.3475619211041201,0.33496034686512627,0.32281566868884382,0.31111132086624615,0.29983133831225128,0.28896033478886241,0.27848348191787287,0.26838648895450889,0.2586555832944209,0.24927749168743374,0.24023942213243121,0.23152904642867891,0.22313448335978506,0.21504428248736129,0.20724740853227741,0.19973322632220672,0.19249148628492854,0.18551231046760097,0.17878617906293418,0.17230391742388465,0.16605668354915853,0.16003595602245421,null,null,null,null,"O&M expenses  ",{"$f":"SUM(G11:AE11)/AF18","v":0.61201851968872212}]
["Debt Component","Debt Amount  - Component A (INR Millions)",{"$f":"$C$10*$C$6","v":21.285366479999993},null,null,"Interest on working capital (INR Millions)",{"$f":"((G$2/365*$C$33*$AF$20)+(G$10/12)+(G$10*$C$35))*$C$36","v":0.10948253046610572},0.11055440546610572,0.11168255390360572,0.11286993013407445,0.11411964361664281,0.11543496705704602,0.11681934497807039,0.11827640273994854,0.11980995603432527,0.1214240208766568,0.12312282412321074,0.12491081454020875,0.12679267445409917,0.12877333201346883,0.13085797409470537,0.13305205988520685,0.13536133517970969,0.13779184742717387,0.14034996156762997,0.14304237670045999,0.14587614362776358,0.1488586833187506,0.15199780634351448,0.15530173332707842,0.15877911647727949]
[null,"Debt Amount  - Component C (INR Millions)",{"$f":"$C$10*$C$9","v":20.549340000000001},null,null,"Discounted per unit Interest on working capital (INR Millions)",{"$f":"G12*G18/G4","v":7.07496489654654E-2},{"$f":"H12*H18/H4","v":6.5417601985134882E-2},6.05122090359759E-2,5.5998324263223168E-2,5.184373542310558E-2,4.8018917588220182E-2,4.44968075831308E-2,4.1252597403457256E-2,3.8263545018971057E-2,3.5508801096046518E-2,3.2969250298282141E-2,3.0627365937161487E-2,2.8467076848146266E-2,2.6473645462388024E-2,2.4633556131047837E-2,2.2934412838696031E-2,2.1364845515046724E-2,1.9914424220927634E-2,1.8573580545412825E-2,1.7333535606927557E-2,1.2759922339706896E-2,1.1922766390222319E-2,1.1147546320456093E-2,1.0429353125428229E-2,9.7636803894349481E-3,null,null,null,null,"Interest on working capital  ",{"$f":"SUM(G13:AE13)/AF18","v":7.6925789855273499E-2}]
[null,"Repayment period (Years)",15,null,null,"Land lease (INR Millions)",{"$f":"$C$38*$C$37/1000000*((1+$C$39)^(G$1-1))","v":0.13500000000000001},0.13905000000000001,0.1432215,0.14751814500000002,0.15194368934999999,0.15650200003049999,0.16119706003141501,0.16603297183235746,0.17101396098732816,0.176144379816948,0.18142871121145646,0.18687157254780015,0.19247771972423414,0.19825205131596113,0.20419961285544,0.21032560124110322,0.21663536927833626,0.22313443035668637,0.22982846326738696,0.23672331716540856,0.24382501668037079,0.2511397671807819,0.25867396019620537,0.26643417900209154,0.27442720437215429,null,null,{"$f":"LCOE_no_subsidy*LCOE_Actual_Generation*25","v":141.59493102693045},"25-year cost without HAM in A"]
[null,"SBI MCLR Rate 6 month average",{"$f":"LOOKUP(2,1/(Monthly_data[Interest rate (6-month-average)]>0),Monthly_data[Interest rate (6-month-average)])","v":0.09},null,null,"Discounted per unit Land lease (INR Millions)",{"$f":"G14*G18/LCOE_Actual_Generation","v":7.4883182235712289E-2},7.0625351230764896E-2,6.6609618976503929E-2,6.2822219824406528E-2,5.9250170835809801E-2,5.5881227277307696E-2,5.2703840646663676E-2,4.9707119085354905E-2,4.6880790042045331E-2,4.4215165059000007E-2,4.170110656073156E-2,3.9329996531032245E-2,3.7093706971018867E-2,3.4984572036922588E-2,3.2995361762114248E-2,3.1119257273285697E-2,2.9349827415830459E-2,2.7681006708296731E-2,2.6107074550342387E-2,2.4622635612918217E-2,2.3222601343458348E-2,2.190217252267895E-2,2.0656822813191106E-2,1.9482283243533707E-2,1.8374527574438696E-2,null,null,null,null,"Land lease  ",{"$f":"SUM(G15:AE15)/AF18","v":9.5965742286861958E-2}]
[null,"AIF Selection",2,null,null,"Total (INR Millions)",{"$f":"SUM(G4,G6,G8,G10,G12,G14)","v":6.2241694572387729},6.1976560237180625,6.1653362703199841,6.1264023512438452,6.0799460349227834,6.0249467321332721,5.9602581202855385,5.8845932004845096,5.7965076049909472,5.6943809515557104,5.5763960174925487,5.4405154800123317,5.2844559399478817,5.1056589132001227,4.8946857883807775,4.0070930795696462,4.0948872758557657,4.1871486976660659,4.2841076152471453,4.3860062602607401,4.9086265789308348,5.0211823728132172,5.1394827639881644,5.2638244063569513,5.3945193800269653,null,null,null,null,null,{"$f":"SUM(AK5:AK15)","v":3.1513243285112797}]
[null,"Interest rate (%) [SBI MCLR + 200bp] (without AIF)",{"$f":"C15+2%","v":0.11},null,null,"Total cost per unit (INR/kWh)",{"$f":"G16/G3","v":3.4524860424619668},3.4377792996914049,3.4198518479616156,3.3982555830925119,3.3724867178994011,3.3419791415021858,3.3060969999498218,3.2641264075178884,3.2152661875202169,3.1586175297401113,3.0931724384918131,3.0178008307109421,2.9312361271682184,2.8320591617078041,2.7150344287249544,2.2226954171324103,2.2713940008341242,2.3225705109285437,2.376352676073739,2.4328748598079994,2.72276724916399,2.785200849349025,2.8508209215779852,2.9197920168742049,2.9922872430269698]
[null,"Interest rate (%) [SBI MCLR - 100bp] (With AIF)",{"$f":"C17-3%","v":0.08},null,null,"Discount factor",{"$f":"1/((1+$C$30)^(G$1-1))","v":1},0.91567024956226373,0.8384520059334184,0.76774555751903384,0.70300176625377298,0.64371780274830448,0.58943324109021211,0.53972648296936843,0.49421148335592452,0.45253475230105594,0.41437260957510513,0.37942867082140297,0.3474315457021121,0.31813273015885601,0.29130467641848401,0.26673902575476771,0.2442449902808633,0.22364787120481078,0.2047877020401781,0.18751800623441239,0.17170465956608252,0.15722484847587831,0.1439661162412966,0.13182548958717791,0.12070867894895883,{"$f":"SUM(G18:AE18)","v":10.547530962743743}]
["Equity Component","Equity Amount - Component A (INR Millions)",{"$f":"$C$6-$C$12","v":9.1222999199999997},null,null,"Total cost per unit - discounted (INR/kWh)",{"$f":"G$17*G$18","v":3.4524860424619668},3.1478722292884131,2.8673816419185245,2.6089956272335297,2.370864119350669,2.1512914697984518,1.9487234700390503,1.7617354658970694,1.5890214719185145,1.4293842014347145,1.2817259352036439,1.1450401580003784,1.0184038984799269,0.9009707130855048,0.79090222572476643,0.59287961011548618,0.55477660565774189,0.51943795049223851,0.48664780377016875,0.45620784312902163,0.4675118235953819,0.43790278151378803,0.41042161617901651,0.3849030121171757,0.36119504014160764,{"$f":"SUM(G19:AE19)","v":33.136682756546755}]
[null,"Equity Amount - Component C (INR Millions)",{"$f":"$C$9-$C$13","v":8.8068600000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF19/AF18","v":3.1416530440719246}]
[null,"Normative Return on Equity (%)",{"$f":"RoE","v":0.14000000000000001}]
[null,"Minimum Alternative Tax [MAT] (%)",0.17469999999999999]
[null,"Corporate Tax (%)",0.34939999999999999]
[null,"RoE for up to 20 years",{"$f":"C21/(1-C22)","v":0.16963528413910095}]
[null,"RoE for 20+ years",{"$f":"C21/(1-C23)","v":0.21518598217030432},null,"Component-A","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Depreciation","Depreciation first differential period",15,null,null,"Potential Generation (MWh)",{"$f":"$C$2*8760*$C$3/1000","v":1.8395999999999999},{"$f":"$C$2*8760*$C$3/1000","v":1.8395999999999999},1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999]
[null,"Depreciation rate in the first period (%)",4.6699999999999998E-2,null,null,"Actual Generation (MWh)",{"$f":"G26*(1-$C$4)","v":1.802808},{"$f":"H26*(1-$C$4)","v":1.802808},1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,"Nominal"]
[null,"Depreciation rate in remaining years",0.02,null,null,"Return on Equity (INR Millions)",{"$f":"IF(G$25<=20,$C$19*$C$24,$C$19*$C$25)","v":1.5474639389312979},1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.5474639389312979,1.9629910679372884,1.9629910679372884,1.9629910679372884,1.9629910679372884,1.9629910679372884,null,null,null,null,"Tariff head","Contri per cost head"]
[null,"Residual value",0.1,null,null,"Discounted per unit Return on Equity (INR Millions)",{"$f":"G28*G45/G27","v":0.85836314179396689},{"$f":"H28*H45/H27","v":0.78597759226153041},0.71969629805646285,0.65900448885039864,0.60343080476829647,0.55254363559574371,0.50594776869999525,0.46328131963099506,0.42421292156404816,0.38843915175608895,0.35568217502825206,0.32568758597296832,0.29822243312719909,0.27307340976664796,0.25004519726984481,0.22895894818592424,0.20965089722491873,0.19197108938289384,0.17578221532397403,0.16095854497431092,0.18696095926545303,0.17119458822899764,0.15675779132735523,0.1435384459055486,0.13143388458411323,null,null,null,null,"Return on Equity  ",{"$f":"SUM(G29:AE29)/$AF$45","v":0.87421552220286691}]
[null,"Discount rate",{"$f":"((C17*C10)*(1-C23))+(C21*C11)","v":9.2096200000000017E-2},null,null,"Depreciation (INR Millions)",{"$f":"IF(G$25<=$C$26,$C$6*$C$27,$C$6*$C$28)","v":1.4200380208799996},1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,1.4200380208799996,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988,0.60815332799999988]
["O&M","O&M expenses (INR MIllion/year)",{"$f":"OnM/10*C2","v":0.7},null,null,"Discounted per unit Depreciation (INR Millions)",{"$f":"G30*G45/G27","v":0.78768122888294245},{"$f":"H30*H45/H27","v":0.72125626742675453},0.66043290639300312,0.60473876421601236,0.55374129514965098,0.50704442992261201,0.46428549968639393,0.42513241936598062,0.38928110853785647,0.3564531298047337,0.32639352632555052,0.29886884170602412,0.27366530687133983,0.2505871798394132,0.22945522550065939,8.998086663706821E-2,8.2392802609393037E-2,7.5444638127477259E-2,6.9082410622321774E-2,6.3256708174904169E-2,5.7922285761001786E-2,5.3037713857993253E-2,4.8565056684560626E-2,4.44695775743571E-2,4.071946919544002E-2,null,null,null,null,"Depreciation  ",{"$f":"SUM(G31:AE31)/$AF$45","v":0.70859129831170009}]
[null,"O&M escalation ",5.2499999999999998E-2,null,null,"Interest on loan (INR Miilions)",{"$f":"'Interest rate & loan'!AI$3","v":2.3121849669613694},{"$f":"'Interest rate & loan'!AJ$3","v":2.243799658440659},{"$f":"'Interest rate & loan'!AK$3","v":2.1675008816050814},{"$f":"'Interest rate & loan'!AL$3","v":2.0823728991109727},{"$f":"'Interest rate & loan'!AM$3","v":1.9873940055549988},{"$f":"'Interest rate & loan'!AN$3","v":1.8814242649736186},{"$f":"'Interest rate & loan'!AO$3","v":1.7631918293402524},{"$f":"'Interest rate & loan'!AP$3","v":1.6312776738548671},{"$f":"'Interest rate & loan'!AQ$3","v":1.4840985658190395},{"$f":"'Interest rate & loan'!AR$3","v":1.3198880626890559},{"$f":"'Interest rate & loan'!AS$3","v":1.1366753112458403},{"$f":"'Interest rate & loan'!AT$3","v":0.93226139342949266},{"$f":"'Interest rate & loan'!AU$3","v":0.7041929349413335},{"$f":"'Interest rate & loan'!AV$3","v":0.44973265986408811},{"$f":"'Interest rate & loan'!AW$3","v":0.15925388863877479},{"$f":"'Interest rate & loan'!AX$3","v":0},{"$f":"'Interest rate & loan'!AY$3","v":0},{"$f":"'Interest rate & loan'!AZ$3","v":0},{"$f":"'Interest rate & loan'!BA$3","v":0},{"$f":"'Interest rate & loan'!BB$3","v":0},{"$f":"'Interest rate & loan'!BC$3","v":0},{"$f":"'Interest rate & loan'!BD$3","v":0},{"$f":"'Interest rate & loan'!BE$3","v":0},{"$f":"'Interest rate & loan'!BF$3","v":0},{"$f":"'Interest rate & loan'!BG$3","v":0}]
["Working Capital","Receivables (days)",45,null,null,"Discounted per unit Interest on loan (INR Miilions)",{"$f":"G32*G45/G27","v":1.2825464314343897},{"$f":"H32*H45/H27","v":1.1396557998478376},1.0080637882926153,0.8868013356888147,0.77498075011167289,0.67178883934737454,0.57648062058289351,0.48837356038809454,0.40684230026704327,0.33131382682687927,0.26126304906597581,0.19620874844523734,0.1357098703018704,7.9362127816254721E-2,2.573285812926478E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Interest on loan",{"$f":"SUM(G33:AE33)/$AF$45","v":0.78360745616585525}]
[null,"O&M working capital (months)",1,null,null,"O&M expenses (INR Millions)",{"$f":"$C$31*((1+$C$32)^(G$25-1))","v":0.7},0.7367499999999999,0.77542937499999998,0.81613941718749994,0.8589867365898437,0.90408354026081039,0.95154792612450301,1.0015041922460395,1.0540831623389564,1.1094225283617516,1.1676672111007436,1.2289697396835326,1.293490651016918,1.3613989101953063,1.4328723529805598,1.5080981515120391,1.5872733044664213,1.6706051529509083,1.7583119234808309,1.8506232994635747,1.9477810226854122,2.0500395263763962,2.1576666015111572,2.2709440980904927,2.3901686632402437,null,null,{"$f":"(LCOE_Component_A*G27*25)+(Annuity_A*C44)","v":156.4410540541015},"25-year cost with HAM in A"]
[null,"Spares (% of O&M expense)",0.15,null,null,"Discounted per unit O&M expenses (INR Millions)",{"$f":"G34*G45/G27","v":0.38828316714813776},{"$f":"H34*H45/H27","v":0.37420516015293792},0.36063758033492582,0.3475619211041201,0.33496034686512627,0.32281566868884382,0.31111132086624615,0.29983133831225128,0.28896033478886241,0.27848348191787287,0.26838648895450889,0.2586555832944209,0.24927749168743374,0.24023942213243121,0.23152904642867891,0.22313448335978506,0.21504428248736129,0.20724740853227741,0.19973322632220672,0.19249148628492854,0.18551231046760097,0.17878617906293418,0.17230391742388465,0.16605668354915853,0.16003595602245421,null,null,null,null,"O&M expenses  ",{"$f":"SUM(G35:AE35)/$AF$45","v":0.61201851968872212}]
[null,"Interest rate (%) [SBI MCLR + 350bp]",{"$f":"$C$15+3.5%","v":0.125},null,null,"Interest on working capital (INR Millions)",{"$f":"((G$26/365*$C$33*$AF$47)+(G$34/12)+(G$34*$C$35))*$C$36","v":0.10948253046610572},0.11055440546610572,0.11168255390360572,0.11286993013407445,0.11411964361664281,0.11543496705704602,0.11681934497807039,0.11827640273994854,0.11980995603432527,0.1214240208766568,0.12312282412321074,0.12491081454020875,0.12679267445409917,0.12877333201346883,0.13085797409470537,0.13305205988520685,0.13536133517970969,0.13779184742717387,0.14034996156762997,0.14304237670045999,0.14587614362776358,0.1488586833187506,0.15199780634351448,0.15530173332707842,0.15877911647727949]
["Land lease rate","Area required (acre)",{"$f":"4.5*$C$2","v":4.5},null,null,"Discounted per unit Interest on working capital (INR Millions)",{"$f":"G36*G45/G27","v":6.0728890966817169E-2},{"$f":"H36*H45/H27","v":5.6152058368587623E-2},5.1941449865013548E-2,4.8066897549777568E-2,4.4500751620112078E-2,4.1217668966570246E-2,3.8194419556857762E-2,3.5409709114393215E-2,3.2844016718658886E-2,3.0479446070139544E-2,2.8299589268625136E-2,2.6289402050695458E-2,2.4435089521065125E-2,2.272400149383498E-2,2.1144536634204257E-2,1.9686054659423018E-2,1.8338795920238248E-2,1.7093807741293317E-2,1.5942876951323855E-2,1.4878468081959934E-2,1.3893666757867783E-2,1.2982127841184042E-2,1.2138027930024992E-2,1.1356021844577712E-2,1.0631202765161496E-2,null,null,null,null,"Interest on working capital  ",{"$f":"SUM(G37:AE37)/$AF$45","v":6.7254505415917543E-2}]
[null,"Land lease rate (INR/acre)",{"$f":"LandRent","v":30000},null,null,"Land lease (INR Millions)",{"$f":"$C$38*$C$37/1000000*((1+$C$39)^(G$25-1))","v":0.13500000000000001},0.13905000000000001,0.1432215,0.14751814500000002,0.15194368934999999,0.15650200003049999,0.16119706003141501,0.16603297183235746,0.17101396098732816,0.176144379816948,0.18142871121145646,0.18687157254780015,0.19247771972423414,0.19825205131596113,0.20419961285544,0.21032560124110322,0.21663536927833626,0.22313443035668637,0.22982846326738696,0.23672331716540856,0.24382501668037079,0.2511397671807819,0.25867396019620537,0.26643417900209154,0.27442720437215429]
[null,"Land lease yearly escalation",{"$f":"RentEscln","v":0.03},null,null,"Discounted per unit Land lease (INR Millions)",{"$f":"G38*G45/G27","v":7.4883182235712289E-2},{"$f":"H38*H45/H27","v":7.0625351230764896E-2},6.6609618976503929E-2,6.2822219824406528E-2,5.9250170835809801E-2,5.5881227277307696E-2,5.2703840646663676E-2,4.9707119085354905E-2,4.6880790042045331E-2,4.4215165059000007E-2,4.170110656073156E-2,3.9329996531032245E-2,3.7093706971018867E-2,3.4984572036922588E-2,3.2995361762114248E-2,3.1119257273285697E-2,2.9349827415830459E-2,2.7681006708296731E-2,2.6107074550342387E-2,2.4622635612918217E-2,2.3222601343458348E-2,2.190217252267895E-2,2.0656822813191106E-2,1.9482283243533707E-2,1.8374527574438696E-2,null,null,null,null,"Land lease  ",{"$f":"SUM(G39:AE39)/$AF$45","v":9.5965742286861958E-2}]
["Annuity","HAM currently being considered","No",null,null,"Performance Based Incentive (INR Millions)",{"$f":"MIN(IF(G$25<=5,IF($C$7=3,G$27*0.4,0),0),0.66)","v":0},{"$f":"MIN(IF(H$25<=5,IF($C$7=3,H$27*0.4,0),0),0.66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G40:AE40)","v":0}]
[null,"State government subsidy (Annuity) (%)",{"$f":"Annuity_Percentage_User","v":0.3},null,null,"Discounted per unit Performance Based Incentive (INR Millions)",{"$f":"G40*G45/G27","v":0},{"$f":"H40*H45/H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PBI",{"$f":"-SUM(G41:AE41)/$AF$45","v":0}]
[null,"Total State Subsidy (Component A) (INR millions)",{"$f":"CapitalCost_nonDCR_sens*$C$41","v":9.1222999199999979},null,null,"Total (INR Millions)",{"$f":"SUM(G28,G30,G32,G34,G36,G38)-G40","v":6.2241694572387729},{"$f":"SUM(H28,H30,H32,H34,H36,H38)-H40","v":6.1976560237180625},6.1653362703199841,6.1264023512438452,6.0799460349227834,6.0249467321332721,5.9602581202855385,5.8845932004845096,5.7965076049909472,5.6943809515557104,5.5763960174925487,5.4405154800123317,5.2844559399478817,5.1056589132001227,4.8946857883807775,4.0070930795696462,4.0948872758557657,4.1871486976660659,4.2841076152471453,4.3860062602607401,4.9086265789308348,5.0211823728132172,5.1394827639881644,5.2638244063569513,5.3945193800269653,0]
[null,"Total State Subsidy (Component C) (INR millions)",{"$f":"CapitalCost_DCR_sens*$C$41","v":11.956860000000001},null,null,"Annuity Payments (INR millions)",{"$f":"IF(G25<=$C$44,IF($C$40=\"Yes\",$C$46,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Q25<=$C$44,IF($C$40=\"Yes\",$C$46,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annuity Period (years)",{"$f":"Annuity_Years_User","v":10},null,null,"Total cost per unit (INR/kWh)",{"$f":"(G42-G43)/G27","v":3.4524860424619668},3.4377792996914049,3.4198518479616156,3.3982555830925119,3.3724867178994011,3.3419791415021858,3.3060969999498218,3.2641264075178884,3.2152661875202169,3.1586175297401113,3.0931724384918131,3.0178008307109421,2.9312361271682184,2.8320591617078041,2.7150344287249544,2.2226954171324103,2.2713940008341242,2.3225705109285437,2.376352676073739,2.4328748598079994,2.72276724916399,2.785200849349025,2.8508209215779852,2.9197920168742049,2.9922872430269698]
[null,"Annuity Interest",{"$f":"Annuity_Interest_User","v":0.1},null,null,"Discount factor",{"$f":"1/((1+$C$30)^(G$25-1))","v":1},0.91567024956226373,0.8384520059334184,0.76774555751903384,0.70300176625377298,0.64371780274830448,0.58943324109021211,0.53972648296936843,0.49421148335592452,0.45253475230105594,0.41437260957510513,0.37942867082140297,0.3474315457021121,0.31813273015885601,0.29130467641848401,0.26673902575476771,0.2442449902808633,0.22364787120481078,0.2047877020401781,0.18751800623441239,0.17170465956608252,0.15722484847587831,0.1439661162412966,0.13182548958717791,0.12070867894895883,{"$f":"SUM(G45:AE45)","v":10.547530962743743}]
[null,"Annuity (KUSUM A) (INR Millions)",{"$f":"PMT(C45,C44,-C42)","v":1.4846123027171039},null,null,"Total cost per unit - discounted (INR/kWh)",{"$f":"G$44*G$45","v":3.4524860424619668},3.1478722292884131,2.8673816419185245,2.6089956272335297,2.370864119350669,2.1512914697984518,1.9487234700390503,1.7617354658970694,1.5890214719185145,1.4293842014347145,1.2817259352036439,1.1450401580003784,1.0184038984799269,0.9009707130855048,0.79090222572476643,0.59287961011548618,0.55477660565774189,0.51943795049223851,0.48664780377016875,0.45620784312902163,0.4675118235953819,0.43790278151378803,0.41042161617901651,0.3849030121171757,0.36119504014160764,{"$f":"SUM(G46:AE46)","v":33.136682756546755}]
[null,"Annuity (KUSUM C) (INR Millions)",{"$f":"PMT(C45,C44,-C43)","v":1.9459239022549077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF46/AF45","v":3.1416530440719246}]
[]
[]
[null,null,null,null,"Component-C (FLS)","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Changes with location",null,null,null,"Potential Generation (MWh)",{"$f":"$C$2*8760*$C$3/1000","v":1.8395999999999999},{"$f":"$C$2*8760*$C$3/1000","v":1.8395999999999999},1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999,1.8395999999999999]
[null,"Changes with time",null,null,null,"Actual Generation (MWh)",{"$f":"G51*(1-$C$4)","v":1.802808},{"$f":"H51*(1-$C$4)","v":1.802808},1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,1.802808,"Nominal"]
[null,null,null,null,null,"Return on Equity (INR Millions)",{"$f":"IF(G$50<=20,$C$20*$C$24,$C$20*$C$25)","v":1.4939541984732827},1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.4939541984732827,1.8951128189363664,1.8951128189363664,1.8951128189363664,1.8951128189363664,1.8951128189363664,null,null,null,null,"Tariff head","Contri per cost head"]
[null,null,null,null,null,"Discounted per unit Return on Equity (INR Millions)",{"$f":"G53*G68/G52","v":0.82868181108209127},{"$f":"H53*H68/H52","v":0.75879928076124714},0.69480992678231746,0.63621677905510288,0.58256477685308561,0.53343723460724934,0.48845260573862387,0.44726151939602365,0.40954406708495433,0.37500731811442456,0.34338304456551044,0.31442563811275082,0.28791020251947663,0.26363080699253105,0.24139888683115188,0.22104177894873347,0.20240138089367357,0.18533292295465686,0.16970384381399445,0.15539276101683575,0.18049603807770312,0.16527485223161026,0.15133726518928484,0.13857503138394292,0.12688903357043357,null,null,null,null,"Return on Equity  ",{"$f":"SUM(G54:AE54)/$AF$68","v":0.84398603218337753}]
[null,null,null,null,null,"Depreciation (INR Millions)",{"$f":"IF(G$50<=$C$26,$C$9*$C$27,$C$9*$C$28)","v":1.3709345399999999},1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,1.3709345399999999,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009,0.58712400000000009]
[null,null,null,null,null,"Discounted per unit Depreciation (INR Millions)",{"$f":"G55*G68/G52","v":0.76044400734853623},{"$f":"H55*H68/H52","v":0.69631595398696211},0.6375958033614274,0.58382750838381015,0.53459348030311815,0.48951134552351527,0.44823097591907679,0.41043176958135807,0.37582016088084369,0.34412734050429222,0.31510716776076336,0.28853425894235629,0.26420223689301026,0.24192212819073103,0.22152089549504062,8.6869419126852268E-2,7.9543742691213712E-2,7.2835838721180143E-2,6.6693610618899821E-2,6.1069355079616444E-2,5.5919391606358886E-2,5.1203723267564595E-2,4.6885726062927964E-2,4.2931864484949178E-2,3.931143106710671E-2,null,null,null,null,"Depreciation  ",{"$f":"SUM(G56:AE56)/$AF$68","v":0.68408892671546584}]
[null,null,null,null,null,"Interest on loan (INR Miilions)",{"$f":"'Interest rate & loan'!AI$8","v":2.2322319455304003},{"$f":"'Interest rate & loan'!AJ$8","v":2.1662113319263359},{"$f":"'Interest rate & loan'!AK$8","v":2.092550889751116},{"$f":"'Interest rate & loan'!AL$8","v":2.0103665469337542},{"$f":"'Interest rate & loan'!AM$8","v":1.9186719276120996},{"$f":"'Interest rate & loan'!AN$8","v":1.8163665136571796},{"$f":"'Interest rate & loan'!AO$8","v":1.7022224362629264},{"$f":"'Interest rate & loan'!AP$8","v":1.5748697390740343},{"$f":"'Interest rate & loan'!AQ$8","v":1.4327799359801219},{"$f":"'Interest rate & loan'!AR$8","v":1.2742476662369748},{"$f":"'Interest rate & loan'!AS$8","v":1.0973702267397654},{"$f":"'Interest rate & loan'!AT$8","v":0.90002473579474951},{"$f":"'Interest rate & loan'!AU$8","v":0.67984265430920343},{"$f":"'Interest rate & loan'!AV$8","v":0.43418135860311025},{"$f":"'Interest rate & loan'!AW$8","v":0.15374704997610741},{"$f":"'Interest rate & loan'!AX$8","v":0},{"$f":"'Interest rate & loan'!AY$8","v":0},{"$f":"'Interest rate & loan'!AZ$8","v":0},{"$f":"'Interest rate & loan'!BA$8","v":0},{"$f":"'Interest rate & loan'!BB$8","v":0},{"$f":"'Interest rate & loan'!BC$8","v":0},{"$f":"'Interest rate & loan'!BD$8","v":0},{"$f":"'Interest rate & loan'!BE$8","v":0},{"$f":"'Interest rate & loan'!BF$8","v":0},{"$f":"'Interest rate & loan'!BG$8","v":0}]
[null,null,null,null,null,"Discounted per unit Interest on loan (INR Miilions)",{"$f":"G57*G68/G52","v":1.238197270885419},{"$f":"H57*H68/H52","v":1.100247653055451},0.97320596038490104,0.85613664094749409,0.74818269830888107,0.64855905962087923,0.55654650282389118,0.47148609580460893,0.39277410433243171,0.31985732923902493,0.25222883663938778,0.18942404804559676,0.1310171600197432,7.6617865572201127E-2,2.4843041878883639E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Interest on loan",{"$f":"SUM(G58:AE58)/$AF$68","v":0.75651110157851797}]
[null,null,null,null,null,"O&M expenses (INR Millions)",{"$f":"$C$31*((1+$C$32)^(G$50-1))","v":0.7},0.7367499999999999,0.77542937499999998,0.81613941718749994,0.8589867365898437,0.90408354026081039,0.95154792612450301,1.0015041922460395,1.0540831623389564,1.1094225283617516,1.1676672111007436,1.2289697396835326,1.293490651016918,1.3613989101953063,1.4328723529805598,1.5080981515120391,1.5872733044664213,1.6706051529509083,1.7583119234808309,1.8506232994635747,1.9477810226854122,2.0500395263763962,2.1576666015111572,2.2709440980904927,2.3901686632402437]
[null,null,null,null,null,"Discounted per unit O&M expenses (INR Millions)",{"$f":"G59*G68/G52","v":0.38828316714813776},{"$f":"H59*H68/H52","v":0.37420516015293792},0.36063758033492582,0.3475619211041201,0.33496034686512627,0.32281566868884382,0.31111132086624615,0.29983133831225128,0.28896033478886241,0.27848348191787287,0.26838648895450889,0.2586555832944209,0.24927749168743374,0.24023942213243121,0.23152904642867891,0.22313448335978506,0.21504428248736129,0.20724740853227741,0.19973322632220672,0.19249148628492854,0.18551231046760097,0.17878617906293418,0.17230391742388465,0.16605668354915853,0.16003595602245421,null,null,null,null,"O&M expenses  ",{"$f":"SUM(G60:AE60)/$AF$68","v":0.61201851968872212}]
[null,null,null,null,null,"Interest on working capital (INR Millions)",{"$f":"((G$51/365*$C$33*$AF$70)+(G$59/12)+(G$59*$C$35))*$C$36","v":0.10712563728785983},0.10819751228785983,0.10932566072535983,0.11051303695582856,0.11176275043839692,0.11307807387880013,0.11446245179982451,0.11591950956170265,0.11745306285607938,0.11906712769841091,0.12076593094496485,0.12255392136196286,0.12443578127585328,0.12641643883522294,0.12850108091645948,0.13069516670696096,0.1330044420014638,0.13543495424892799,0.13799306838938408,0.14068548352221411,0.14351925044951769,0.14650179014050471,0.14964091316526859,0.15294484014883253,0.1564222232990336]
[null,null,null,null,null,"Discounted per unit Interest on working capital (INR Millions)",{"$f":"G61*G68/G52","v":5.9421545326989803E-2},{"$f":"H61*H68/H52","v":5.4954960860302771E-2},5.084530329085199E-2,4.7063188742658225E-2,4.358168532620927E-2,4.0376107303868002E-2,3.7423826579149166E-2,3.4704100050183852E-2,3.2197911490740909E-2,2.98878267348484E-2,2.7757861044233233E-2,2.5793357632271609E-2,2.398087640465299E-2,2.2308092056175427E-2,2.0763700735627232E-2,1.9337334557130721E-2,1.8019483297144884E-2,1.6801422672017036E-2,1.5675148641971361E-2,1.4633317234120254E-2,1.3669189419846024E-2,1.2776580621056584E-2,1.1949814455674054E-2,1.1183680365547809E-2,1.0473394800048256E-2,null,null,null,null,"Interest on working capital  ",{"$f":"SUM(G62:AE62)/$AF$68","v":6.5947159776090183E-2}]
[null,null,null,null,null,"Land lease (INR Millions)",{"$f":"$C$38*$C$37/1000000*((1+$C$39)^(G$50-1))","v":0.13500000000000001},0.13905000000000001,0.1432215,0.14751814500000002,0.15194368934999999,0.15650200003049999,0.16119706003141501,0.16603297183235746,0.17101396098732816,0.176144379816948,0.18142871121145646,0.18687157254780015,0.19247771972423414,0.19825205131596113,0.20419961285544,0.21032560124110322,0.21663536927833626,0.22313443035668637,0.22982846326738696,0.23672331716540856,0.24382501668037079,0.2511397671807819,0.25867396019620537,0.26643417900209154,0.27442720437215429]
[null,null,null,null,null,"Discounted per unit Land lease (INR Millions)",{"$f":"G63*G68/G52","v":7.4883182235712289E-2},{"$f":"H63*H68/H52","v":7.0625351230764896E-2},6.6609618976503929E-2,6.2822219824406528E-2,5.9250170835809801E-2,5.5881227277307696E-2,5.2703840646663676E-2,4.9707119085354905E-2,4.6880790042045331E-2,4.4215165059000007E-2,4.170110656073156E-2,3.9329996531032245E-2,3.7093706971018867E-2,3.4984572036922588E-2,3.2995361762114248E-2,3.1119257273285697E-2,2.9349827415830459E-2,2.7681006708296731E-2,2.6107074550342387E-2,2.4622635612918217E-2,2.3222601343458348E-2,2.190217252267895E-2,2.0656822813191106E-2,1.9482283243533707E-2,1.8374527574438696E-2,null,null,null,null,"Land lease  ",{"$f":"SUM(G64:AE64)/$AF$68","v":9.5965742286861958E-2}]
[null,null,null,null,null,"Total (INR Millions)",{"$f":"SUM(G53,G55,G57,G59,G61,G63)","v":6.0392463212915422},{"$f":"SUM(H53,H55,H57,H59,H61,H63)","v":6.0150975826874786},5.9854161639497585,5.949425884550366,5.9062538424636237,5.8549188663005722,5.7943186126919519,5.7232151511874161,5.6402188606357697,5.5437704405873678,5.4321208184702128,5.3033087078613272,5.1551355447994913,4.9851374974228833,4.7842088352018495,3.9301971179333859,4.017991314219505,4.1102527360298051,4.2072116536108846,4.3091102986244794,4.8173621087516674,4.9299179026340498,5.0482182938089979,5.1725599361777839,5.3032549098477979]
[null,null,null,null,null,"Annuity Payments (INR millions)",{"$f":"IF(G50<=$C$44,IF($C$40=\"Yes\",$C$47,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total cost per unit (INR/kWh)",{"$f":"(G65-G66)/G52","v":3.3499109840268861},3.3365159144442886,3.3200519211972428,3.3000884645233248,3.2761413541894777,3.2476663440036724,3.2140519748591929,3.1746115788189404,3.12857434659474,3.0750753494478436,3.013144393895641,2.9416935735038492,2.8595033663038389,2.7652071088118553,2.6537539411861104,2.1800419778109403,2.2287405615126543,2.2799170716070738,2.3336992367522691,2.3902214204865295,2.672143738407899,2.7345773385929339,2.8001974108218946,2.8691685061181134,2.9416637322708787]
[null,null,null,null,null,"Discount factor",{"$f":"1/((1+$C$30)^(G$50-1))","v":1},0.91567024956226373,0.8384520059334184,0.76774555751903384,0.70300176625377298,0.64371780274830448,0.58943324109021211,0.53972648296936843,0.49421148335592452,0.45253475230105594,0.41437260957510513,0.37942867082140297,0.3474315457021121,0.31813273015885601,0.29130467641848401,0.26673902575476771,0.2442449902808633,0.22364787120481078,0.2047877020401781,0.18751800623441239,0.17170465956608252,0.15722484847587831,0.1439661162412966,0.13182548958717791,0.12070867894895883,{"$f":"SUM(G68:AE68)","v":10.547530962743743}]
[null,null,null,null,null,"Total cost per unit - discounted (INR/kWh)",{"$f":"G$67*G$68","v":3.3499109840268861},{"$f":"H$67*H$68","v":3.0551483600476663},2.7837041931309279,2.5336282580575924,2.3031331584922303,2.0905806430216631,1.894469072573651,1.7134219422297807,1.5461773686198788,1.3915784615694629,1.2485645055251353,1.1161628825584287,0.99348167449533564,0.8797028869809923,0.77305093313149653,0.58150227326578718,0.54435871678522407,0.5098985995884282,0.4779129039474147,0.4482095552284191,0.45881953091496736,0.42994350770584461,0.40313354594496265,0.37822954302713213,0.3550843430344815,{"$f":"SUM(G69:AE69)","v":32.259807843903793}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF69/AF68","v":3.058517482229036}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Module Price",null,"Component A","Component C"]
[null,null,null,null,null,null,null,"O&M expenses","Comp A","Comp C",null,null,"LandRent","Comp A","Comp C",null,null,"Grid_Unavailability","Comp A","Comp C",null,null,"DCR","non-DCR","non-DCR","DCR",null,null,null,"CUF","Comp A","Comp C"]
[null,null,null,null,null,null,null,{"$f":"OnM_low*0.1","v":0.4},2.8673963462818519,2.7842607844389646,null,null,{"$f":"LandRent_low","v":10000},3.0766537380225301,2.9935181761796432,null,null,{"$f":"GridUnavail_low","v":0.01},3.1055555083307236,2.984787821447485,null,null,{"$f":"'Tariff Calculation'!K167","v":1},{"$f":"'Tariff Calculation'!Q167","v":0.4},2.5465503690147346,2.2064500477877238,null,null,null,{"$f":"CUF_low","v":0.17},3.7336071199607859,3.3675803921073513]
[null,null,null,null,null,null,null,{"$f":"H74+(H$82-H$74)/8","v":0.47500000000000003},2.9359605207293709,2.8528249588864818,null,null,{"$f":"M74+(M$82-M$74)/8","v":15000},3.092903564534879,3.0097680026919904,null,null,{"$f":"R74+(R$82-R$74)/8","v":1.4999999999999999E-2},3.1223957119479464,3.0001794553820322,null,null,{"$f":"W74+(($X$82-$X$74)/8)","v":1.175},0.57499999999999996,2.7144203993639646,2.3743200781369533,null,null,null,{"$f":"AD74+(($AD$82-$AD$74)/8)","v":0.17750000000000002},3.5758490726384995,3.2252882628633799]
[null,null,null,null,null,null,null,0.55000000000000004,3.0045246951768885,2.9213891333339994,null,null,20000,3.1091533910472284,3.0260178292043385,null,null,0.02,3.139410495333645,3.0157306519887292,null,null,1.35,0.75,2.8822904297131924,2.5421901084861842,null,null,null,0.18500000000000003,3.4308822183423446,3.0945333332878362]
[null,null,null,null,null,null,null,0.625,3.0730888696244056,2.9899533077815184,null,null,25000,3.1254032175595765,3.0422676557166874,null,null,2.5000000000000001E-2,3.1566025873948003,3.0314439054379747,null,null,1.5250000000000001,0.92500000000000004,3.0501604600624228,2.710060138835412,null,null,null,0.19250000000000003,3.2972114825627732,2.9739670995233745]
[null,null,null,null,null,null,null,0.7,3.1416530440719246,3.058517482229036,null,null,30000,3.1416530440719246,3.058517482229036,null,null,3.0000000000000002E-2,3.1739747742114135,3.0473217621552422,null,null,1.7000000000000002,1.1000000000000001,3.2180304904116523,2.877930169184642,null,null,null,0.20000000000000004,3.173566051966668,2.8624433332912491]
[null,null,null,null,null,null,null,0.77499999999999991,3.2102172185194413,3.127081656676554,null,null,35000,3.1579028705842727,3.0747673087413836,null,null,3.5000000000000003E-2,3.1915299005416609,3.0633668221967678,null,null,1.8750000000000002,1.2750000000000001,3.3859005207608805,3.045800199533871,null,null,null,0.20750000000000005,3.0588588452690768,2.7589815260638537]
[null,null,null,null,null,null,null,0.84999999999999987,3.2787813929669598,3.1956458311240721,null,null,40000,3.1741526970966212,3.091017135253733,null,null,0.04,3.2092708713748581,3.0795817406689387,null,null,2.0500000000000003,1.4500000000000002,3.5537705511101105,3.213670229883101,null,null,null,0.21500000000000005,2.9521544669457374,2.6627379844569745]
[null,null,null,null,null,null,null,0.92499999999999982,3.3473455674144779,3.2642100055715897,null,null,45000,3.1904025236089701,3.1072669617660802,null,null,4.4999999999999998E-2,3.2272006535340201,3.0959692291929928,null,null,2.2250000000000001,1.6250000000000002,3.7216405814593396,3.3815402602323288,null,null,null,0.22250000000000006,2.8526436422172292,2.5729827714977511]
[null,null,null,null,null,null,null,{"$f":"OnM_high*0.1","v":1},3.4159097418619959,3.3327741800191069,null,null,{"$f":"LandRent_high","v":50000},3.2066523501213182,3.1235167882784292,null,null,{"$f":"GridUnavail_high","v":0.05},3.2453222773298425,3.1125320574167321,null,null,{"$f":"'Tariff Calculation'!K161","v":2},{"$f":"'Tariff Calculation'!Q161","v":1.8},3.8895106118085678,3.1657073640690356,null,null,null,{"$f":"CUF_High","v":0.23},2.7596226538840605,2.4890811593836948]

{"sheet":"Capital cost","index":7,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[null,null,"Pre-GST","Post GST"]
["Module prices (INR Millions) ","International",{"$f":"LOOKUP(2,1/(Monthly_data[International modules (after duty)]>0),Monthly_data[International modules (after duty)])/10","v":0.92899999999999994},{"$f":"C2*(1+(0.12*0.7+0.18*0.3))","v":1.0572019999999998}]
[null,"Domestic",null,{"$f":"LOOKUP(2,1/(Monthly_data[Domestic modules]>0),Monthly_data[Domestic modules])/10","v":1.7730000000000001}]
["Inverter (INR Millions)",null,0.22,{"$f":"C4*(1+(0.12*0.7+0.18*0.3))","v":0.25035999999999997}]
["Mounting structure",null,0.35,{"$f":"C5*(1+(0.12*0.7+0.18*0.3))","v":0.39829999999999993}]
["BOS and civil costs",null,0.7,{"$f":"C6*(1+(0.12*0.7+0.18*0.3))","v":0.79659999999999986}]
["Connectivity (11 kV side)",null,null,0.2]
["Connectivity (33 kV side)",null,null,0.3]

{"sheet":"Interest rate & loan","index":8,"n_rows":302,"n_cols":60,"rows_kept":302,"cut":false,"hidden":true,"merged":[[10,34,10,58],[0,4,0,11],[0,16,0,22],[0,25,0,32],[0,35,0,59],[5,34,5,58]]}
["Month","rate","Average rate",null,"KUSUM A",null,null,null,null,null,null,null,null,null,null,null,"No Subsidy",null,null,null,null,null,null,null,null,"KUSUM C",null,null,null,null,null,null,null,null,null,"Yearly interest on loan (Component A)"]
["2019-07-01",8.4000000000000005E-2,null,null,"Amount",{"$f":"LCOE!$C$12","v":21.285366479999993},null,"Month","Opening Balanace ","Principal Payment","Closing Balance","Interest Payment","Interest paid by govt","Interest paid by developer",null,"Amount",{"$f":"LCOE!$C$12","v":21.285366479999993},null,"Month","Opening Balanace ","Principal Payment","Closing Balance","Interest Payment",null,"Amount",{"$f":"LCOE!$C$13","v":20.549340000000001},null,"Year","Opening Balanace ","Principal Payment","Closing Balance","Interest Payment",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["2019-08-01",8.2500000000000004E-2,null,null,"Interest rate ",{"$f":"LCOE!C17","v":0.11},null,1,{"$f":"F2","v":21.285366479999993},{"$f":"-PPMT($F$3/12,$H3,$F$4,$F$2)","v":4.6812963520709253E-2},{"$f":"I3-J3","v":21.238553516479286},{"$f":"-IPMT($F$3/12,$H3,$F$4,$F$2)","v":0.19511585939999995},{"$f":"MIN(20,I3)*$F$5/12","v":0},{"$f":"L3-M3","v":0.19511585939999995},null,"Interest rate ",{"$f":"LCOE!C17","v":0.11},null,1,{"$f":"Q2","v":21.285366479999993},{"$f":"-PPMT($Q$3/12,$S3,$Q$4,$Q$2)","v":4.6812963520709253E-2},{"$f":"T3-U3","v":21.238553516479286},{"$f":"-IPMT($Q$3/12,$S3,$Q$4,$Q$2)","v":0.19511585939999995},null,"Interest rate ",{"$f":"LCOE!C17","v":0.11},null,1,{"$f":"Z2","v":20.549340000000001},{"$f":"-PPMT($Z$3/12,$AB3,$Z$4,$Z$2)","v":4.5194218511508184E-2},{"$f":"AC3-AD3","v":20.504145781488493},{"$f":"-IPMT($Z$3/12,$AB3,$Z$4,$Z$2)","v":0.18836895000000001},null,null,{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">0\",$H$3:$H$180,\"<=12\")","v":2.3121849669613694},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">12\",$H$3:$H$180,\"<=24\")","v":2.243799658440659},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">24\",$H$3:$H$180,\"<=36\")","v":2.1675008816050814},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">36\",$H$3:$H$180,\"<=48\")","v":2.0823728991109727},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">48\",$H$3:$H$180,\"<=60\")","v":1.9873940055549988},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">60\",$H$3:$H$180,\"<=72\")","v":1.8814242649736186},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">72\",$H$3:$H$180,\"<=84\")","v":1.7631918293402524},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">84\",$H$3:$H$180,\"<=96\")","v":1.6312776738548671},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">96\",$H$3:$H$180,\"<=108\")","v":1.4840985658190395},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">108\",$H$3:$H$180,\"<=120\")","v":1.3198880626890559},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">120\",$H$3:$H$180,\"<=132\")","v":1.1366753112458403},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">132\",$H$3:$H$180,\"<=144\")","v":0.93226139342949266},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">144\",$H$3:$H$180,\"<=156\")","v":0.7041929349413335},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">156\",$H$3:$H$180,\"<=168\")","v":0.44973265986408811},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">168\",$H$3:$H$180,\"<=180\")","v":0.15925388863877479},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">180\",$H$3:$H$180,\"<=192\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">192\",$H$3:$H$180,\"<=204\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">204\",$H$3:$H$180,\"<=216\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">216\",$H$3:$H$180,\"<=228\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">228\",$H$3:$H$180,\"<=240\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">240\",$H$3:$H$180,\"<=252\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">252\",$H$3:$H$180,\"<=264\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">264\",$H$3:$H$180,\"<=276\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">276\",$H$3:$H$180,\"<=288\")","v":0},{"$f":"SUMIFS($N$3:$N$180,$H$3:$H$180,\">288\",$H$3:$H$180,\"<=300\")","v":0},{"$f":"SUM(AI3:BG3)","v":22.255248996469447}]
["2019-09-01",8.1500000000000003E-2,null,null,"Installments",{"$f":"12*LCOE!$C$14","v":180},null,2,{"$f":"K3","v":21.238553516479286},{"$f":"-PPMT($F$3/12,$H4,$F$4,$F$2)","v":4.7242082352982419E-2},{"$f":"I4-J4","v":21.191311434126302},{"$f":"-IPMT($F$3/12,$H4,$F$4,$F$2)","v":0.19468674056772678},{"$f":"MIN(20,I4)*$F$5/12","v":0},{"$f":"L4-M4","v":0.19468674056772678},null,"Installments",{"$f":"12*LCOE!$C$14","v":180},null,2,{"$f":"V3","v":21.238553516479286},4.7242082352982419E-2,{"$f":"T4-U4","v":21.191311434126302},{"$f":"-IPMT($Q$3/12,$S4,$Q$4,$Q$2)","v":0.19468674056772678},null,"Installments",{"$f":"12*LCOE!C14","v":180},null,2,{"$f":"AE3","v":20.504145781488493},4.5608498847863679E-2,{"$f":"AC4-AD4","v":20.458537282640631},0.18795466966364452]
["2019-10-01",8.0500000000000002E-2,null,null,"AIF",{"$f":"IF(LCOE!C16=1,3%,0)","v":0},null,3,{"$f":"K4","v":21.191311434126302},4.7675134774551417E-2,21.143636299351751,{"$f":"-IPMT($F$3/12,$H5,$F$4,$F$2)","v":0.19425368814615779},0,0.19425368814615779,null,null,null,null,3,{"$f":"V4","v":21.191311434126302},4.7675134774551417E-2,21.143636299351751,0.19425368814615779,null,null,null,null,3,{"$f":"AE4","v":20.458537282640631},4.6026576753969088E-2,20.41251070588666,0.18753659175753912]
["2019-11-01",0.08,null,null,null,null,null,4,21.143636299351751,4.8112156843318148E-2,21.095524142508435,{"$f":"-IPMT($F$3/12,$H6,$F$4,$F$2)","v":0.19381666607739101},0,0.19381666607739101,null,null,null,null,4,21.143636299351751,4.8112156843318148E-2,21.095524142508435,0.19381666607739101,null,null,null,null,4,20.41251070588666,4.6448487040880476E-2,20.36606221884578,0.18711468147062771,null,null,"Yearly interest on loan (Component C)"]
["2019-12-01",7.9000000000000001E-2,null,null,null,{"$f":"IF(LCOE!C16=1,LCOE!C18,LCOE!C17)","v":0.11},null,5,21.095524142508435,4.8553184947715232E-2,21.04697095756072,{"$f":"-IPMT($F$3/12,$H7,$F$4,$F$2)","v":0.19337563797299395},0,0.19337563797299395,null,null,null,null,5,21.095524142508435,4.8553184947715232E-2,21.04697095756072,0.19337563797299395,null,null,null,null,5,20.36606221884578,4.6874264838755217E-2,20.319187954007024,0.18668890367275298,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["2020-01-01",7.9000000000000001E-2,{"$f":"AVERAGE(B2:B7)","v":8.1250000000000003E-2},null,null,null,null,6,21.04697095756072,4.8998255809735956E-2,20.997972701750985,0.19293056711097323,0,0.19293056711097323,null,null,null,null,6,21.04697095756072,4.8998255809735956E-2,20.997972701750985,0.19293056711097323,null,null,null,null,6,20.319187954007024,4.7303945599777145E-2,20.271884008407248,0.18625922291173105,null,null,{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">0\",$AB$3:$AB$180,\"<=12\")","v":2.2322319455304003},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">12\",$AB$3:$AB$180,\"<=24\")","v":2.1662113319263359},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">24\",$AB$3:$AB$180,\"<=36\")","v":2.092550889751116},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">36\",$AB$3:$AB$180,\"<=48\")","v":2.0103665469337542},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">48\",$AB$3:$AB$180,\"<=60\")","v":1.9186719276120996},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">60\",$AB$3:$AB$180,\"<=72\")","v":1.8163665136571796},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">72\",$AB$3:$AB$180,\"<=84\")","v":1.7022224362629264},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">84\",$AB$3:$AB$180,\"<=96\")","v":1.5748697390740343},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">96\",$AB$3:$AB$180,\"<=108\")","v":1.4327799359801219},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">108\",$AB$3:$AB$180,\"<=120\")","v":1.2742476662369748},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">120\",$AB$3:$AB$180,\"<=132\")","v":1.0973702267397654},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">132\",$AB$3:$AB$180,\"<=144\")","v":0.90002473579474951},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">144\",$AB$3:$AB$180,\"<=156\")","v":0.67984265430920343},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">156\",$AB$3:$AB$180,\"<=168\")","v":0.43418135860311025},{"$f":"SUMIFS($AF$3:$AF$180,$AB$3:$AB$180,\">168\",$AB$3:$AB$180,\"<=180\")","v":0.15374704997610741},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">180\",$AB$3:$AB$158,\"<=192\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">192\",$AB$3:$AB$158,\"<=204\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">204\",$AB$3:$AB$158,\"<=216\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">216\",$AB$3:$AB$158,\"<=228\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">228\",$AB$3:$AB$158,\"<=240\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">240\",$AB$3:$AB$158,\"<=252\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">252\",$AB$3:$AB$158,\"<=264\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">264\",$AB$3:$AB$158,\"<=276\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">276\",$AB$3:$AB$158,\"<=288\")","v":0},{"$f":"SUMIFS($AF$3:$AF$158,$AB$3:$AB$158,\">288\",$AB$3:$AB$158,\"<=300\")","v":0},{"$f":"SUM(AI8:BG8)","v":21.485684958387878}]
["2020-02-01",7.85E-2,8.0416666666666678E-2,null,null,null,null,7,20.997972701750985,4.9447406487991868E-2,20.948525295262993,0.19248141643271729,0,0.19248141643271729,null,null,null,null,7,20.997972701750985,4.9447406487991868E-2,20.948525295262993,0.19248141643271729,null,null,null,null,7,20.271884008407248,4.7737565101108437E-2,20.22414644330614,0.18582560341039975]
["2020-03-01",7.7499999999999999E-2,7.9750000000000001E-2,null,null,null,null,8,20.948525295262993,4.9900674380798454E-2,20.898624620882195,0.19202814853991074,0,0.19202814853991074,null,null,null,null,8,20.948525295262993,4.9900674380798454E-2,20.898624620882195,0.19202814853991074,null,null,null,null,8,20.22414644330614,4.8175159447868592E-2,20.175971283858271,0.18538800906363961]
["2020-04-01",7.400000000000001E-2,7.9083333333333339E-2,null,null,null,null,9,20.898624620882195,5.0358097229289099E-2,20.848266523652907,0.19157072569142009,0,0.19157072569142009,null,null,{"$f":"W3/T3*12","v":0.11},null,9,20.898624620882195,5.0358097229289099E-2,20.848266523652907,0.19157072569142009,null,null,null,null,9,20.175971283858271,4.8616765076140704E-2,20.127354518782131,0.18494640343536747,null,null,"Yearly interest on loan (No Subsidy)"]
["2020-05-01",7.2499999999999995E-2,7.8E-2,null,null,null,null,10,20.848266523652907,5.081971312055758E-2,20.79744681053235,0.19110910980015161,0,0.19110910980015161,null,null,null,null,10,20.848266523652907,5.081971312055758E-2,20.79744681053235,0.19110910980015161,null,null,null,null,10,20.127354518782131,4.9062418756005331E-2,20.078292100026125,0.18450074975550287,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["2020-06-01",7.0000000000000007E-2,7.6749999999999999E-2,null,null,null,null,11,20.79744681053235,5.1285560490829364E-2,20.746161250041521,0.19064326242987983,0,0.19064326242987983,null,null,null,null,11,20.79744681053235,5.1285560490829364E-2,20.746161250041521,0.19064326242987983,null,null,null,null,11,20.078292100026125,4.9512157594602042E-2,20.028779942431523,0.18405101091690615,null,null,{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">0\",$S$3:$S$180,\"<=12\")","v":2.3121849669613694},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">12\",$S$3:$S$180,\"<=24\")","v":2.243799658440659},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">24\",$S$3:$S$180,\"<=36\")","v":2.1675008816050814},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">36\",$S$3:$S$180,\"<=48\")","v":2.0823728991109727},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">48\",$S$3:$S$180,\"<=60\")","v":1.9873940055549988},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">60\",$S$3:$S$180,\"<=72\")","v":1.8814242649736186},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">72\",$S$3:$S$180,\"<=84\")","v":1.7631918293402524},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">84\",$S$3:$S$180,\"<=96\")","v":1.6312776738548671},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">96\",$S$3:$S$180,\"<=108\")","v":1.4840985658190395},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">108\",$S$3:$S$180,\"<=120\")","v":1.3198880626890559},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">120\",$S$3:$S$180,\"<=132\")","v":1.1366753112458403},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">132\",$S$3:$S$180,\"<=144\")","v":0.93226139342949266},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">144\",$S$3:$S$180,\"<=156\")","v":0.7041929349413335},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">156\",$S$3:$S$180,\"<=168\")","v":0.44973265986408811},{"$f":"SUMIFS($W$3:$W$180,$S$3:$S$180,\">168\",$S$3:$S$180,\"<=180\")","v":0.15925388863877479},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">180\",$S$3:$S$158,\"<=192\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">192\",$S$3:$S$158,\"<=204\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">204\",$S$3:$S$158,\"<=216\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">216\",$S$3:$S$158,\"<=228\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">228\",$S$3:$S$158,\"<=240\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">240\",$S$3:$S$158,\"<=252\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">252\",$S$3:$S$158,\"<=264\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">264\",$S$3:$S$158,\"<=276\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">276\",$S$3:$S$158,\"<=288\")","v":0},{"$f":"SUMIFS($W$3:$W$158,$S$3:$S$158,\">288\",$S$3:$S$158,\"<=300\")","v":0},{"$f":"SUM(AI13:BG13)","v":22.255248996469447}]
["2020-07-01",7.0000000000000007E-2,7.5249999999999997E-2,null,null,null,null,12,20.746161250041521,5.1755678128661969E-2,20.69440557191286,0.19017314479204722,0,0.19017314479204722,null,null,null,null,12,20.746161250041521,5.1755678128661969E-2,20.69440557191286,0.19017314479204722,null,null,null,null,12,20.028779942431523,4.9966019039219239E-2,19.978813923392305,0.18359714947228897]
["2020-08-01",7.0000000000000007E-2,7.3749999999999996E-2,null,null,null,null,13,20.69440557191286,5.2230105178174703E-2,20.642175466734685,0.1896987177425345,0,0.1896987177425345,null,null,null,null,13,20.69440557191286,5.2230105178174703E-2,20.642175466734685,0.1896987177425345,null,null,null,null,13,19.978813923392305,5.042404088041208E-2,19.928389882511894,0.1831391276310961]
["2020-09-01",7.0000000000000007E-2,7.2333333333333347E-2,null,null,null,null,14,20.642175466734685,5.270888114230797E-2,20.589466585592376,0.18921994177840121,0,0.18921994177840121,null,null,null,null,14,20.642175466734685,5.270888114230797E-2,20.589466585592376,0.18921994177840121,null,null,null,null,14,19.928389882511894,5.0886261255149189E-2,19.877503621256746,0.18267690725635899]
["2020-10-01",7.0000000000000007E-2,7.1083333333333346E-2,null,null,null,null,15,20.589466585592376,5.3192045886112468E-2,20.536274539706262,0.18873677703459671,0,0.18873677703459671,null,null,null,null,15,20.589466585592376,5.3192045886112468E-2,20.536274539706262,0.18873677703459671,null,null,null,null,15,19.877503621256746,5.1352718649988062E-2,19.826150902606759,0.18221044986152016]
["2020-11-01",7.0000000000000007E-2,7.0416666666666669E-2,null,null,null,null,16,20.536274539706262,5.3679639640068492E-2,20.482594900066193,0.18824918328064072,0,0.18824918328064072,null,null,null,null,16,20.536274539706262,5.3679639640068492E-2,20.482594900066193,0.18824918328064072,null,null,null,null,16,19.826150902606759,5.1823451904279616E-2,19.774327450702479,0.18173971660722857]
["2020-12-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,17,20.482594900066193,5.4171703003435795E-2,20.428423197062756,0.18775711991727337,0,0.18775711991727337,null,null,null,null,17,20.482594900066193,5.4171703003435795E-2,20.428423197062756,0.18775711991727337,null,null,null,null,17,19.774327450702479,5.2298500213402183E-2,19.722028950489076,0.181264668298106]
["2021-01-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,18,20.428423197062756,5.4668276947633952E-2,20.373754920115122,0.18726054597307523,0,0.18726054597307523,null,null,null,null,18,20.428423197062756,5.4668276947633952E-2,20.373754920115122,0.18726054597307523,null,null,null,null,18,19.722028950489076,5.2777903132025038E-2,19.669251047357051,0.18078526537948314]
["2021-02-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,19,20.373754920115122,5.5169402819653934E-2,20.318585517295467,0.18675942010105526,0,0.18675942010105526,null,null,null,null,19,20.373754920115122,5.5169402819653934E-2,20.318585517295467,0.18675942010105526,null,null,null,null,19,19.669251047357051,5.3261700577401934E-2,19.615989346779649,0.18030146793410623]
["2021-03-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,20,20.318585517295467,5.5675122345500767E-2,20.262910394949966,0.18625370057520843,0,0.18625370057520843,null,null,null,null,20,20.318585517295467,5.5675122345500767E-2,20.262910394949966,0.18625370057520843,null,null,null,null,20,19.615989346779649,5.3749932832694781E-2,19.562239413946955,0.17981323567881338]
["2021-04-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,21,20.262910394949966,5.6185477633667838E-2,20.206724917316297,0.18574334528704137,0,0.18574334528704137,null,null,null,null,21,20.262910394949966,5.6185477633667838E-2,20.206724917316297,0.18574334528704137,null,null,null,null,21,19.562239413946955,5.4242640550327806E-2,19.507996773396627,0.17932052796118039]
["2021-05-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,22,20.206724917316297,5.670051117864313E-2,20.150024406137653,0.18522831174206605,0,0.18522831174206605,null,null,null,null,22,20.206724917316297,5.670051117864313E-2,20.150024406137653,0.18522831174206605,null,null,null,null,22,19.507996773396627,5.4739864755372479E-2,19.453256908641254,0.17882330375613573]
["2021-06-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,23,20.150024406137653,5.722026586444736E-2,20.092804140273206,0.18470855705626185,0,0.18470855705626185,null,null,null,null,23,20.150024406137653,5.722026586444736E-2,20.092804140273206,0.18470855705626185,null,null,null,null,23,19.453256908641254,5.5241646848963398E-2,19.398015261792292,0.17832152166254481]
["2021-07-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,24,20.092804140273206,5.7744784968204788E-2,20.035059355305002,0.18418403795250443,0,0.18418403795250443,null,null,null,null,24,20.092804140273206,5.7744784968204788E-2,20.035059355305002,0.18418403795250443,null,null,null,null,24,19.398015261792292,5.5748028611745562E-2,19.342267233180547,0.17781513989976264]
["2021-08-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,25,20.035059355305002,5.8274112163746672E-2,19.976785243141254,0.18365471075696252,0,0.18365471075696252,null,null,null,null,25,20.035059355305002,5.8274112163746672E-2,19.976785243141254,0.18365471075696252,null,null,null,null,25,19.342267233180547,5.6259052207353236E-2,19.286008180973194,0.17730411630415499]
["2021-09-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,26,19.976785243141254,5.8808291525247684E-2,19.917976951616005,0.18312053139546153,0,0.18312053139546153,null,null,null,null,26,19.976785243141254,5.8808291525247684E-2,19.917976951616005,0.18312053139546153,null,null,null,null,26,19.286008180973194,5.6774760185920634E-2,19.229233420787274,0.17678840832558759]
["2021-10-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,27,19.917976951616005,5.9347367530895791E-2,19.858629584085108,0.18258145538981341,0,0.18258145538981341,null,null,null,null,27,19.917976951616005,5.9347367530895791E-2,19.858629584085108,0.18258145538981341,null,null,null,null,27,19.229233420787274,5.7295195487624906E-2,19.171938225299648,0.17626797302388331]
["2021-11-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,28,19.858629584085108,5.9891385066595672E-2,19.798738199018512,0.18203743785411353,0,0.18203743785411353,null,null,null,null,28,19.858629584085108,5.9891385066595672E-2,19.798738199018512,0.18203743785411353,null,null,null,null,28,19.171938225299648,5.7820401446261473E-2,19.114117823853388,0.17574276706524672]
["2021-12-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,29,19.798738199018512,6.0440389429706129E-2,19.738297809588804,0.18148843349100305,0,0.18148843349100305,null,null,null,null,29,19.798738199018512,6.0440389429706129E-2,19.738297809588804,0.18148843349100305,null,null,null,null,29,19.114117823853388,5.8350421792852207E-2,19.055767402060535,0.175212746718656]
["2022-01-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,30,19.738297809588804,6.0994426332811769E-2,19.677303383255992,0.18093439658789739,0,0.18093439658789739,null,null,null,null,30,19.738297809588804,6.0994426332811769E-2,19.677303383255992,0.18093439658789739,null,null,null,null,30,19.055767402060535,5.8885300659286682E-2,18.996882101401248,0.1746778678522215]
["2022-02-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,31,19.677303383255992,6.1553541907529215E-2,19.615749841348464,0.18037528101317998,0,0.18037528101317998,null,null,null,null,31,19.677303383255992,6.1553541907529215E-2,19.615749841348464,0.18037528101317998,null,null,null,null,31,18.996882101401248,5.9425082581996816E-2,18.937457018819252,0.17413808592951138]
["2022-03-01",7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,32,19.615749841348464,6.2117782708348231E-2,19.553632058640115,0.17981104021236094,0,0.17981104021236094,null,null,null,null,32,19.615749841348464,6.2117782708348231E-2,19.553632058640115,0.17981104021236094,null,null,null,null,32,18.937457018819252,5.9969812505665111E-2,18.877487206313589,0.17359335600584308]
["2022-04-01",7.0999999999999994E-2,7.0000000000000007E-2,null,null,null,null,33,19.553632058640115,6.268719571650809E-2,19.490944862923609,0.17924162720420109,0,0.17924162720420109,null,null,null,null,33,19.553632058640115,{"$f":"-PPMT($Q$3/12,$S35,$Q$4,$Q$2)","v":6.268719571650809E-2},19.490944862923609,0.17924162720420109,null,null,null,null,33,18.877487206313589,6.0519535786967053E-2,18.816967670526623,0.17304363272454112]
["2022-05-01",7.2000000000000008E-2,7.0166666666666669E-2,null,null,null,null,34,19.490944862923609,6.3261828343909393E-2,19.427683034579701,0.17866699457679977,0,0.17866699457679977,null,null,null,null,34,19.490944862923609,6.3261828343909393E-2,19.427683034579701,0.17866699457679977,null,null,null,null,34,18.816967670526623,6.107429819834756E-2,18.755893372328273,0.1724888703131606]
["2022-06-01",7.400000000000001E-2,7.0500000000000007E-2,null,null,null,null,35,19.427683034579701,6.3841728437061915E-2,19.363841306142639,0.17808709448364726,0,0.17808709448364726,null,null,null,null,35,19.427683034579701,6.3841728437061915E-2,19.363841306142639,0.17808709448364726,null,null,null,null,35,18.755893372328273,6.1634145931832418E-2,18.69425922639644,0.17192902257967577]
["2022-07-01",7.4999999999999997E-2,7.116666666666667E-2,null,null,null,null,36,19.363841306142639,6.4426944281068307E-2,19.299414361861572,0.1775018786396409,0,0.1775018786396409,null,null,null,null,36,19.363841306142639,6.4426944281068307E-2,19.299414361861572,0.1775018786396409,null,null,null,null,36,18.69425922639644,6.2199125602874224E-2,18.632060100793566,0.17136404290863397]
["2022-08-01",7.6999999999999999E-2,7.2000000000000008E-2,null,null,null,null,37,19.299414361861572,6.5017524603644766E-2,19.234396837257929,0.17691129831706442,0,0.17691129831706442,null,null,null,null,37,19.299414361861572,6.5017524603644766E-2,19.234396837257929,0.17691129831706442,null,null,null,null,37,18.632060100793566,6.2769284254233892E-2,18.569290816539333,0.17079388425727429]
["2022-09-01",7.6999999999999999E-2,7.3166666666666672E-2,null,null,null,null,38,19.234396837257929,6.5613518579178173E-2,19.168783318678752,0.176315304341531,0,0.176315304341531,null,null,null,null,38,19.234396837257929,6.5613518579178173E-2,19.168783318678752,0.176315304341531,null,null,null,null,38,18.569290816539333,6.3344669359897715E-2,18.505946147179436,0.1702184991516105]
["2022-10-01",7.9500000000000001E-2,7.4333333333333348E-2,null,null,null,null,39,19.168783318678752,6.6214975832820641E-2,19.102568342845931,0.17571384708788854,0,0.17571384708788854,null,null,null,null,39,19.168783318678752,6.6214975832820641E-2,19.102568342845931,0.17571384708788854,null,null,null,null,39,18.505946147179436,6.3925328829030112E-2,18.442020818350407,0.16963783968247806]
["2022-11-01",8.0500000000000002E-2,7.5750000000000012E-2,null,null,null,null,40,19.102568342845931,6.6821946444621513E-2,19.035746396401308,0.17510687647608766,0,0.17510687647608766,null,null,null,null,40,19.102568342845931,6.6821946444621513E-2,19.035746396401308,0.17510687647608766,null,null,null,null,40,18.442020818350407,6.4511311009962893E-2,18.377509507340445,0.16905185750154531]
["2022-12-01",8.3000000000000004E-2,7.7166666666666675E-2,null,null,null,null,41,19.035746396401308,6.7434480953697196E-2,18.968311915447611,0.174494341967012,0,0.174494341967012,null,null,null,null,41,19.035746396401308,6.7434480953697196E-2,18.968311915447611,0.174494341967012,null,null,null,null,41,18.377509507340445,6.510266469422088E-2,18.312406842646226,0.1684605038172873]
["2023-01-01",8.4000000000000005E-2,7.8666666666666676E-2,null,null,null,null,42,18.968311915447611,6.8052630362439429E-2,18.90025928508517,0.17387619255826978,0,0.17387619255826978,null,null,null,null,42,18.968311915447611,6.8052630362439429E-2,18.90025928508517,0.17387619255826978,null,null,null,null,42,18.312406842646226,6.5699439120584568E-2,18.24670740352564,0.16786372939092362]
["2023-02-01",8.5000000000000006E-2,8.0166666666666678E-2,null,null,null,null,43,18.90025928508517,6.8676446140761793E-2,18.831582838944406,0.17325237677994743,0,0.17325237677994743,null,null,null,null,43,18.90025928508517,6.8676446140761793E-2,18.831582838944406,0.17325237677994743,null,null,null,null,43,18.24670740352564,6.6301683979189938E-2,18.180405719546449,0.16726148453231826]
["2023-03-01",8.5000000000000006E-2,8.1500000000000003E-2,null,null,null,null,44,18.831582838944406,6.9305980230385436E-2,18.762276858714021,0.17262284269032377,0,0.17262284269032377,null,null,null,null,44,18.831582838944406,6.9305980230385436E-2,18.762276858714021,0.17262284269032377,null,null,null,null,44,18.180405719546449,6.6909449415665845E-2,18.113496270130785,0.16665371909584237]
["2023-04-01",8.5000000000000006E-2,8.2833333333333342E-2,null,null,null,null,45,18.762276858714021,6.994128504916397E-2,18.692335573664856,0.17198753787154522,0,0.17198753787154522,null,null,null,null,45,18.762276858714021,6.994128504916397E-2,18.692335573664856,0.17198753787154522,null,null,null,null,45,18.113496270130785,6.7522786035309437E-2,18.045973484095477,0.16604038247619876]
["2023-05-01",8.5000000000000006E-2,8.3750000000000005E-2,null,null,null,null,46,18.692335573664856,7.0582413495447985E-2,18.621753160169408,0.17134640942526122,0,0.17134640942526122,null,null,null,null,46,18.692335573664856,7.0582413495447985E-2,18.621753160169408,0.17134640942526122,null,null,null,null,46,18.045973484095477,6.8141744907299781E-2,17.977831739188176,0.16542142360420842]
["2023-06-01",8.5000000000000006E-2,8.4500000000000006E-2,null,null,null,null,47,18.621753160169408,7.1229418952489562E-2,18.550523741216917,0.17069940396821962,0,0.17069940396821962,null,null,null,null,47,18.621753160169408,7.1229418952489562E-2,18.550523741216917,0.17069940396821962,null,null,null,null,47,17.977831739188176,6.8766377568950016E-2,17.909065361619227,0.16479679094255817]
["2023-07-01",8.5500000000000007E-2,8.483333333333333E-2,null,null,null,null,48,18.550523741216917,7.188235529288739E-2,18.478641385924028,0.1700464676278218,0,0.1700464676278218,null,null,null,null,48,18.550523741216917,7.188235529288739E-2,18.478641385924028,0.1700464676278218,null,null,null,null,48,17.909065361619227,6.9396736029998726E-2,17.83966862558923,0.16416643248150947]
["2023-08-01",8.5500000000000007E-2,8.5083333333333344E-2,null,null,null,null,49,18.478641385924028,7.2541276883072187E-2,18.406100109040956,0.169387546037637,0,0.169387546037637,null,null,null,null,49,18.478641385924028,7.2541276883072187E-2,18.406100109040956,0.169387546037637,null,null,null,null,49,17.83966862558923,7.0032872776940383E-2,17.769635752812288,0.16353029573456782]
["2023-09-01",8.5500000000000007E-2,8.5166666666666668E-2,null,null,null,null,50,18.406100109040956,7.3206238587833691E-2,18.332893870453123,0.16872258433287549,0,0.16872258433287549,null,null,null,null,50,18.406100109040956,7.3206238587833691E-2,18.332893870453123,0.16872258433287549,null,null,null,null,50,17.769635752812288,7.0674840777395678E-2,17.698960912034892,0.16288832773411252]
["2023-10-01",8.5500000000000007E-2,8.5250000000000006E-2,null,null,null,null,51,18.332893870453123,7.3877295774888829E-2,18.259016574678235,0.16805152714582036,0,0.16805152714582036,null,null,null,null,51,18.332893870453123,7.3877295774888829E-2,18.259016574678235,0.16805152714582036,null,null,null,null,51,17.698960912034892,7.132269348452179E-2,17.62763821855037,0.16224047502698641]
["2023-11-01",8.5500000000000007E-2,8.533333333333333E-2,null,null,null,null,52,18.259016574678235,7.4554504319491982E-2,18.184462070358741,0.16737431860121721,0,0.16737431860121721,null,null,null,null,52,18.259016574678235,7.4554504319491982E-2,18.184462070358741,0.16737431860121721,null,null,null,null,52,17.62763821855037,7.1976484841463254E-2,17.555661733708906,0.16158668367004497]
["2023-12-01",8.6500000000000007E-2,8.5416666666666682E-2,null,null,null,null,53,18.184462070358741,7.5237920609087336E-2,18.109224149749654,0.16669090231162187,0,0.16669090231162187,null,null,null,null,53,18.184462070358741,7.5237920609087336E-2,18.109224149749654,0.16669090231162187,null,null,null,null,53,17.555661733708906,7.2636269285843325E-2,17.483025464423061,0.16092689922566486]
["2024-01-01",8.6500000000000007E-2,8.5666666666666669E-2,null,null,null,null,54,18.109224149749654,7.5927601548003973E-2,18.033296548201651,0.16600122137270523,0,0.16600122137270523,null,null,null,null,54,18.109224149749654,7.5927601548003973E-2,18.033296548201651,0.16600122137270523,null,null,null,null,54,17.483025464423061,7.3302101754296897E-2,17.409723362668764,0.1602610667572113]
["2024-02-01",8.6500000000000007E-2,8.5833333333333331E-2,null,null,null,null,55,18.033296548201651,7.6623604562194012E-2,17.956672943639457,0.16530521835851519,0,0.16530521835851519,null,null,null,null,55,18.033296548201651,7.6623604562194012E-2,17.956672943639457,0.16530521835851519,null,null,null,null,55,17.409723362668764,7.3974037687044622E-2,17.33574932498172,0.15958913082446358]
["2024-03-01",8.6500000000000007E-2,8.6000000000000007E-2,null,null,null,null,56,17.956672943639457,7.7325987604014115E-2,17.879346956035445,0.16460283531669506,0,0.16460283531669506,null,null,null,null,56,17.956672943639457,7.7325987604014115E-2,17.879346956035445,0.16460283531669506,null,null,null,null,56,17.33574932498172,7.4652133032509199E-2,17.261097191949212,0.15891103547899901]
["2024-04-01",8.6500000000000007E-2,8.6166666666666669E-2,null,null,null,null,57,17.879346956035445,7.8034809157050897E-2,17.801312146878395,0.16389401376365831,0,0.16389401376365831,null,null,null,null,57,17.879346956035445,7.8034809157050897E-2,17.801312146878395,0.16389401376365831,null,null,null,null,57,17.261097191949212,7.5336444251973847E-2,17.185760747697238,0.15822672425953435]
[null,null,null,null,null,null,null,58,17.801312146878395,7.875012824099055E-2,17.722562018637404,0.16317869467971866,0,0.16317869467971866,null,null,null,null,58,17.801312146878395,7.875012824099055E-2,17.722562018637404,0.16317869467971866,null,null,null,null,58,17.185760747697238,7.6027028324283624E-2,17.109733719372954,0.15753614018722459]
[null,null,null,null,null,null,null,59,{"$f":"K60","v":17.722562018637404},7.9472004416532974E-2,17.643090014220871,0.16245681850417623,0,0.16245681850417623,null,null,null,null,59,{"$f":"V60","v":17.722562018637404},7.9472004416532974E-2,17.643090014220871,0.16245681850417623,null,null,null,null,59,{"$f":"AE60","v":17.109733719372954},7.6723942750589566E-2,17.033009776622364,0.15683922576091863]
[null,null,{"$f":"AVERAGE(C8:C59)","v":7.6125000000000026E-2},null,null,null,null,60,17.643090014220871,8.0200497790351169E-2,17.56288951643052,0.16172832513035801,0,0.16172832513035801,null,null,null,null,60,{"$f":"V61","v":17.643090014220871},8.0200497790351169E-2,17.56288951643052,0.16172832513035801,null,null,null,null,60,{"$f":"AE61","v":17.033009776622364},7.7427245559136618E-2,16.955582531063229,0.15613592295237158]
[null,null,null,null,null,null,null,61,17.56288951643052,8.0935669020096038E-2,17.481953847410423,0.16099315390061314,0,0.16099315390061314,null,null,null,null,61,17.56288951643052,8.0935669020096038E-2,17.481953847410423,0.16099315390061314,null,null,null,null,61,16.955582531063229,7.8136995310095367E-2,16.877445535753132,0.15542617320141283]
[null,null,null,null,null,null,null,62,17.481953847410423,8.1677579319446927E-2,17.400276268090977,0.16025124360126225,0,0.16025124360126225,null,null,null,null,62,17.481953847410423,8.1677579319446927E-2,17.400276268090977,0.16025124360126225,null,null,null,null,62,16.877445535753132,7.8853251100437907E-2,16.798592284652695,0.15470991741107029]
[null,null,null,null,null,null,null,63,17.400276268090977,8.242629046320854E-2,17.31784997762777,0.15950253245750065,0,0.15950253245750065,null,null,null,null,63,17.400276268090977,8.242629046320854E-2,17.31784997762777,0.15950253245750065,null,null,null,null,63,16.798592284652695,7.9576072568858597E-2,16.719016212083837,0.15398709594264959]
[null,null,null,null,null,null,null,64,17.31784997762777,8.318186479245461E-2,17.234668112835315,0.15874695812825457,0,0.15874695812825457,null,null,null,null,64,17.31784997762777,8.318186479245461E-2,17.234668112835315,0.15874695812825457,null,null,null,null,64,16.719016212083837,8.0305519900739794E-2,16.638710692183096,0.15325764861076838]
[null,null,null,null,null,null,null,65,17.234668112835315,8.3944365219718778E-2,17.150723747615597,{"$f":"-IPMT($F$3/12,$H67,$F$4,$F$2)","v":0.1579844577009904},0,0.1579844577009904,null,null,null,null,65,17.234668112835315,8.3944365219718778E-2,17.150723747615597,0.1579844577009904,null,null,null,null,65,16.638710692183096,{"$f":"-PPMT($Z$3/12,$AB67,$Z$4,$Z$2)","v":8.1041653833163266E-2},16.557669038349932,{"$f":"-IPMT($Z$3/12,$AB67,$Z$4,$Z$2)","v":0.15252151467834493}]
[null,null,null,null,null,null,null,66,17.150723747615597,{"$f":"-PPMT($F$3/12,$H68,$F$4,$F$2)","v":8.4713855234232874E-2},{"$f":"I68-J68","v":17.066009892381363},0.15721496768647633,{"$f":"MIN(20,I68)*$F$5/12","v":0},{"$f":"L68-M68","v":0.15721496768647633},null,null,null,null,66,17.150723747615597,{"$f":"-PPMT($Q$3/12,$S68,$Q$4,$Q$2)","v":8.4713855234232874E-2},{"$f":"T68-U68","v":17.066009892381363},{"$f":"-IPMT($Q$3/12,$S68,$Q$4,$Q$2)","v":0.15721496768647633},null,null,null,null,66,16.557669038349932,8.1784535659967253E-2,{"$f":"AC68-AD68","v":16.475884502689965},0.15177863285154095]
[null,null,null,null,null,null,null,67,{"$f":"K68","v":17.066009892381363},8.5490398907213327E-2,16.980519493474148,0.15643842401349586,0,0.15643842401349586,null,null,null,null,67,17.066009892381363,8.5490398907213327E-2,16.980519493474148,0.15643842401349586,null,null,null,null,67,16.475884502689965,8.2534227236850277E-2,16.393350275453116,0.15102894127465791]
[null,null,null,null,null,null,null,68,16.980519493474148,8.6274060897196123E-2,16.894245432576952,0.15565476202351305,0,0.15565476202351305,null,null,null,null,68,16.980519493474148,8.6274060897196123E-2,16.894245432576952,0.15565476202351305,null,null,null,null,68,16.393350275453116,8.329079098652141E-2,16.310059484466596,0.15027237752498676]
[null,null,null,null,null,null,null,69,16.894245432576952,8.7064906455420435E-2,16.807180526121531,0.15486391646528877,0,0.15486391646528877,null,null,null,null,69,16.894245432576952,8.7064906455420435E-2,16.807180526121531,0.15486391646528877,null,null,null,null,69,16.310059484466596,8.4054289903897864E-2,16.226005194562699,0.14950887860761033]
[null,null,null,null,null,null,null,70,16.807180526121531,8.7863001431261772E-2,16.719317524690268,0.15406582148944745,0,0.15406582148944745,null,null,null,null,70,16.807180526121531,8.7863001431261772E-2,16.719317524690268,0.15406582148944745,null,null,null,null,70,16.226005194562699,8.4824787561350243E-2,16.14118040700135,0.14873838095015796]
[null,null,null,null,null,null,null,71,16.719317524690268,8.866841227771502E-2,16.630649112412552,0.15326041064299417,0,0.15326041064299417,null,null,null,null,71,16.719317524690268,8.866841227771502E-2,16.630649112412552,0.15326041064299417,null,null,null,null,71,16.14118040700135,8.560234811399596E-2,16.055578058887356,0.14796082039751221]
[null,null,null,null,null,null,null,72,16.630649112412552,8.9481206056927401E-2,16.541167906355625,0.1524476168637818,0,0.1524476168637818,null,null,null,null,72,16.630649112412552,8.9481206056927401E-2,16.541167906355625,0.1524476168637818,null,null,null,null,72,16.055578058887356,8.6387036305040923E-2,15.969191022582315,0.14717613220646728]
[null,null,null,null,null,null,null,73,16.541167906355625,9.0301450445782583E-2,16.450866455909843,0.15162737247492661,0,0.15162737247492661,null,null,null,null,73,16.541167906355625,9.0301450445782583E-2,16.450866455909843,0.15162737247492661,null,null,null,null,73,15.969191022582315,8.7178917471170472E-2,15.882012105111144,0.1463842510403377]
[null,null,null,null,null,null,null,74,16.450866455909843,9.1129213741535584E-2,16.359737242168308,0.15079960917917359,0,0.15079960917917359,null,null,null,null,74,16.450866455909843,9.1129213741535584E-2,16.359737242168308,0.15079960917917359,null,null,null,null,74,15.882012105111144,8.7978057547989541E-2,15.794034047563155,0.14558511096351862]
[null,null,null,null,null,null,null,75,16.359737242168308,9.1964564867499654E-2,16.267772677300808,0.14996425805320956,0,0.14996425805320956,null,null,null,null,75,16.359737242168308,9.1964564867499654E-2,16.267772677300808,0.14996425805320956,null,null,null,null,75,15.794034047563155,8.8784523075512767E-2,15.705249524487643,0.14477864543599542]
[null,null,null,null,null,null,null,76,16.267772677300808,9.2807573378785063E-2,16.174965103922023,0.14912124954192413,0,0.14912124954192413,null,null,null,null,76,16.267772677300808,9.2807573378785063E-2,16.174965103922023,0.14912124954192413,null,null,null,null,76,15.705249524487643,8.959838120370496E-2,15.615651143283937,0.14396478730780324]
[null,null,null,null,null,null,null,77,16.174965103922023,9.3658309468090603E-2,16.081306794453933,0.14827051345261857,0,0.14827051345261857,null,null,null,null,77,16.174965103922023,9.3658309468090603E-2,16.081306794453933,0.14827051345261857,null,null,null,null,77,15.615651143283937,9.0419699698072259E-2,15.525231443585865,0.14314346881343593]
[null,null,null,null,null,null,null,78,16.081306794453933,9.4516843971548081E-2,15.986789950482386,0.14741197894916108,0,0.14741197894916108,null,null,null,null,78,16.081306794453933,9.4516843971548081E-2,15.986789950482386,0.14741197894916108,null,null,null,null,78,15.525231443585865,9.1248546945304598E-2,15.433982896640559,0.14231462156620359]
[null,null,null,null,null,null,null,79,15.986789950482386,9.5383248374620616E-2,15.891406702107766,0.14654557454608855,0,0.14654557454608855,null,null,null,null,79,15.986789950482386,9.5383248374620616E-2,15.891406702107766,0.14654557454608855,null,null,null,null,79,15.433982896640559,9.2084991958969881E-2,15.34189790468159,0.1414781765525383]
[null,null,null,null,null,null,null,80,15.891406702107766,9.625759481805464E-2,15.795149107289712,0.14567122810265457,0,0.14567122810265457,null,null,null,null,80,15.891406702107766,9.625759481805464E-2,15.795149107289712,0.14567122810265457,null,null,null,null,80,15.34189790468159,9.2929104385260433E-2,15.248968800296328,0.14063406412624777]
[null,null,null,null,null,null,null,81,15.795149107289712,9.7139956103886801E-2,15.698009151185826,0.1447888668168224,0,0.1447888668168224,null,null,null,null,81,15.795149107289712,9.7139956103886801E-2,15.698009151185826,0.1447888668168224,null,null,null,null,81,15.248968800296328,9.3780954508791994E-2,15.155187845787536,0.1397822140027162]
[null,null,null,null,null,null,null,82,15.698009151185826,9.8030405701505757E-2,15.59997874548432,0.14389841721920341,0,0.14389841721920341,null,null,null,null,82,15.698009151185826,9.8030405701505757E-2,15.59997874548432,0.14389841721920341,null,null,null,null,82,15.155187845787536,9.4640613258455908E-2,15.06054723252908,0.13892255525305225]
[null,null,null,null,null,null,null,83,15.59997874548432,9.8929017753769569E-2,15.50104972773055,0.14299980516693961,0,0.14299980516693961,null,null,null,null,83,15.59997874548432,9.8929017753769569E-2,15.50104972773055,0.14299980516693961,null,null,null,null,83,15.06054723252908,9.5508152213325093E-2,14.965039080315755,0.13805501629818309]
[null,null,null,null,null,null,null,84,15.50104972773055,9.9835867083179125E-2,15.401213860647371,0.14209295583753009,0,0.14209295583753009,null,null,null,null,84,15.50104972773055,9.9835867083179125E-2,15.401213860647371,0.14209295583753009,null,null,null,null,84,14.965039080315755,9.6383643608613914E-2,14.86865543670714,0.13717952490289428]
[null,null,null,null,null,null,null,85,15.401213860647371,0.10075102919810826,15.300462831449263,0.14117779372260092,null,0.14117779372260092,null,null,null,null,85,15.401213860647371,0.10075102919810826,15.300462831449263,0.14117779372260092,null,null,null,null,85,14.86865543670714,9.7267160341692874E-2,14.771388276365448,0.13629600816981532]
[null,null,null,null,null,null,null,86,15.300462831449263,0.10167458029909092,15.198788251150171,0.14025424262161826,null,0.14025424262161826,null,null,null,null,86,15.300462831449263,0.10167458029909092,15.198788251150171,0.14025424262161826,null,null,null,null,86,14.771388276365448,9.8158775978158391E-2,14.67322950038729,0.13540439253334979]
[null,null,null,null,null,null,null,87,15.198788251150171,0.10260659728516593,15.096181653865006,0.13932222563554328,null,0.13932222563554328,null,null,null,null,87,15.198788251150171,0.10260659728516593,15.096181653865006,0.13932222563554328,null,null,null,null,87,14.67322950038729,9.905856475795817E-2,14.574170935629331,0.13450460375355003]
[null,null,null,null,null,null,null,88,15.096181653865006,0.10354715776027995,14.992634496104726,0.13838166516042927,null,0.13838166516042927,null,null,null,null,88,15.096181653865006,0.10354715776027995,14.992634496104726,0.13838166516042927,null,null,null,null,88,14.574170935629331,9.9966601601572794E-2,14.474204334027759,0.13359656690993543]
[null,null,null,null,null,null,null,89,14.992634496104726,0.10449634003974917,14.888138156064977,0.13743248288096002,null,0.13743248288096002,null,null,null,null,89,14.992634496104726,0.10449634003974917,14.888138156064977,0.13743248288096002,null,null,null,null,89,14.474204334027759,0.10088296211625387,14.373321371911505,0.13268020639525432]
[null,null,null,null,null,null,null,90,14.888138156064977,0.10545422315678021,14.782683932908197,0.13647459976392895,null,0.13647459976392895,null,null,null,null,90,14.888138156064977,0.10545422315678021,14.782683932908197,0.13647459976392895,null,null,null,null,90,14.373321371911505,0.10180772260231954,14.271513649309185,0.13175544590918864]
[null,null,null,null,null,null,null,91,14.782683932908197,0.1064208868690507,14.676263046039146,0.13550793605165851,null,0.13550793605165851,null,null,null,null,91,14.782683932908197,0.1064208868690507,14.676263046039146,0.13550793605165851,null,null,null,null,91,14.271513649309185,0.10274096005950746,14.168772689249677,0.13082220845200074]
[null,null,null,null,null,null,null,92,14.676263046039146,0.10739641166535033,14.568866634373796,0.13453241125535886,null,0.13453241125535886,null,null,null,null,92,14.676263046039146,0.10739641166535033,14.568866634373796,0.13453241125535886,null,null,null,null,92,14.168772689249677,0.1036827521933863,14.065089937056291,0.12988041631812192]
[null,null,null,null,null,null,null,93,14.568866634373796,0.10838087877228271,14.460485755601514,0.13354794414842647,null,0.13354794414842647,null,null,null,null,93,14.568866634373796,0.10838087877228271,14.460485755601514,0.13354794414842647,null,null,null,null,93,14.065089937056291,0.10463317742182567,13.960456759634464,0.12892999108968253]
[null,null,null,null,null,null,null,94,14.460485755601514,0.10937437016102863,14.351111385440486,0.13255445275968056,null,0.13255445275968056,null,null,null,null,94,14.460485755601514,0.10937437016102863,14.351111385440486,0.13255445275968056,null,null,null,null,94,13.960456759634464,0.10559231488152573,13.854864444752939,0.12797085362998245]
[null,null,null,null,null,null,null,95,14.351111385440486,0.11037696855417138,14.240734416886315,0.1315518543665378,null,0.1315518543665378,null,null,null,null,95,14.351111385440486,0.11037696855417138,14.240734416886315,0.1315518543665378,null,null,null,null,95,13.854864444752939,0.10656024443460638,13.748304200318334,0.12700292407690181]
[null,null,null,null,null,null,null,96,14.240734416886315,0.11138875743258464,14.129345659453731,0.13054006548812455,null,0.13054006548812455,null,null,null,null,96,14.240734416886315,0.11138875743258464,14.129345659453731,0.13054006548812455,null,null,null,null,96,13.748304200318334,0.10753704667525693,13.640767153643077,0.12602612183625125]
[null,null,null,null,null,null,null,97,14.129345659453731,0.11240982104238333,14.016935838411348,0.12951900187832588,null,0.12951900187832588,null,null,null,null,97,14.129345659453731,0.11240982104238333,14.016935838411348,0.12951900187832588,null,null,null,null,97,13.640767153643077,0.1085228029364468,13.53224435070663,0.1250403655750614]
[null,null,null,null,null,null,null,98,14.016935838411348,0.11344024440193851,13.903495594009408,0.12848857851877066,null,0.12848857851877066,null,null,null,null,98,14.016935838411348,0.11344024440193851,13.903495594009408,0.12848857851877066,null,null,null,null,98,13.53224435070663,0.10951759529669755,13.422726755409933,0.12404557321481063]
[null,null,null,null,null,null,null,99,13.903495594009408,0.11448011330895627,13.789015480700453,0.12744870961175295,null,0.12744870961175295,null,null,null,null,99,13.903495594009408,0.11448011330895627,13.789015480700453,0.12744870961175295,null,null,null,null,99,13.422726755409933,0.11052150658691727,13.312205248823016,0.12304166192459091]
[null,null,null,null,null,null,null,100,13.789015480700453,0.11552951434762171,13.673485966352832,0.12639930857308748,null,0.12639930857308748,null,null,null,null,100,13.789015480700453,0.11552951434762171,13.673485966352832,0.12639930857308748,null,null,null,null,100,13.312205248823016,0.11153462039729736,13.200670628425719,0.12202854811421082]
[null,null,null,null,null,null,null,101,13.673485966352832,0.11658853489580823,13.556897431457024,0.12534028802490094,null,0.12534028802490094,null,null,null,null,101,13.673485966352832,0.11658853489580823,13.556897431457024,0.12534028802490094,null,null,null,null,101,13.200670628425719,0.11255702108427258,13.088113607341446,0.1210061474272356]
[null,null,null,null,null,null,null,102,13.556897431457024,0.11765726313235314,13.439240168324671,0.12427155978835605,null,0.12427155978835605,null,null,null,null,102,13.556897431457024,0.11765726313235314,13.439240168324671,0.12427155978835605,null,null,null,null,102,13.088113607341446,0.11358879377754508,12.974524813563901,0.11997437473396311]
[null,null,null,null,null,null,null,103,13.439240168324671,0.1187357880443997,13.320504380280271,0.1231930348763095,null,0.1231930348763095,null,null,null,null,103,13.439240168324671,0.1187357880443997,13.320504380280271,0.1231930348763095,null,null,null,null,103,12.974524813563901,0.11463002438717258,12.859894789176728,0.11893314412433563]
[null,null,null,null,null,null,null,104,13.320504380280271,0.11982419943480672,13.200680180845465,0.12210462348590248,null,0.12210462348590248,null,null,null,null,104,13.320504380280271,0.11982419943480672,13.200680180845465,0.12210462348590248,null,null,null,null,104,12.859894789176728,0.11568079961072167,12.744213989566006,0.11788236890078654]
[null,null,null,null,null,null,null,105,13.200680180845465,0.12092258792962578,13.07975759291584,0.12100623499108341,null,0.12100623499108341,null,null,null,null,105,13.200680180845465,0.12092258792962578,13.07975759291584,0.12100623499108341,null,null,null,null,105,12.744213989566006,0.11674120694048661,12.627472782625519,0.11682196157102158]
[null,null,null,null,null,null,null,106,13.07975759291584,0.12203104498564735,12.957726547930193,0.11989777793506184,null,0.11989777793506184,null,null,null,null,106,13.07975759291584,0.12203104498564735,12.957726547930193,0.11989777793506184,null,null,null,null,106,12.627472782625519,0.1178113346707744,12.509661447954745,0.1157518338407338]
[null,null,null,null,null,null,null,107,12.957726547930193,0.12314966289801579,12.834576885032178,0.11877916002269338,null,0.11877916002269338,null,null,null,null,107,12.957726547930193,0.12314966289801579,12.834576885032178,0.11877916002269338,null,null,null,null,107,12.509661447954745,0.11889127190525652,12.390770176049488,0.11467189660625167]
[null,null,null,null,null,null,null,108,12.834576885032178,0.12427853480791425,12.710298350224264,0.11765028811279495,null,0.11765028811279495,null,null,null,null,108,12.834576885032178,0.12427853480791425,12.710298350224264,0.11765028811279495,null,null,null,null,108,12.390770176049488,0.11998110856438803,12.270789067485099,0.11358205994712017]
[null,null,null,null,null,null,null,109,12.710298350224264,0.12541775471032013,12.584880595513944,0.11651106821038905,null,0.11651106821038905,null,null,null,null,109,12.710298350224264,0.12541775471032013,12.584880595513944,0.11651106821038905,null,null,null,null,109,12.270789067485099,0.1210809353928949,12.149708132092204,0.1124822331186133]
[null,null,null,null,null,null,null,110,12.584880595513944,0.12656741746183142,12.458313178052112,0.11536140545887778,null,0.11536140545887778,null,null,null,null,110,12.584880595513944,0.12656741746183142,12.458313178052112,0.11536140545887778,null,null,null,null,110,12.149708132092204,0.12219084396732978,12.027517288124875,0.11137232454417841]
[null,null,null,null,null,null,null,111,12.458313178052112,0.12772761878856487,12.330585559263547,0.11420120413214432,null,0.11420120413214432,null,null,null,null,111,12.458313178052112,0.12772761878856487,12.330585559263547,0.11420120413214432,null,null,null,null,111,12.027517288124875,0.12331092670369698,11.904206361421178,0.11025224180781122]
[null,null,null,null,null,null,null,112,12.330585559263547,0.12889845529412672,12.201687103969419,0.11303036762658247,null,0.11303036762658247,null,null,null,null,112,12.330585559263547,0.12889845529412672,12.201687103969419,0.11303036762658247,null,null,null,null,112,11.904206361421178,0.12444127686514754,11.779765084556031,0.10912189164636067]
[null,null,null,null,null,null,null,113,12.201687103969419,0.13008002446765621,12.071607079501764,0.11184879845305298,null,0.11184879845305298,null,null,null,null,113,12.201687103969419,0.13008002446765621,12.071607079501764,0.11184879845305298,null,null,null,null,113,11.779765084556031,0.12558198856974473,11.654183095986285,0.10798117994176347]
[null,null,null,null,null,null,null,114,12.071607079501764,0.13127242469194303,11.940334654809821,0.11065639822876616,null,0.11065639822876616,null,null,null,null,114,12.071607079501764,0.13127242469194303,11.940334654809821,0.11065639822876616,null,null,null,null,114,11.654183095986285,0.12673315679830069,11.527449939187985,0.10683001171320752]
[null,null,null,null,null,null,null,115,11.940334654809821,0.13247575525161917,11.807858899558202,0.10945306766908999,null,0.10945306766908999,null,null,null,null,115,11.940334654809821,0.13247575525161917,11.807858899558202,0.10945306766908999,null,null,null,null,115,11.527449939187985,0.12789487740228511,11.3995550617857,0.10566829110922304]
[null,null,null,null,null,null,null,116,11.807858899558202,0.13369011634142569,11.674168783216777,0.1082387065792835,null,0.1082387065792835,null,null,null,null,116,11.807858899558202,0.13369011634142569,11.674168783216777,0.1082387065792835,null,null,null,null,116,11.3995550617857,0.12906724711180606,11.270487814673894,0.10449592139970214]
[null,null,null,null,null,null,null,117,11.674168783216777,0.13491560907455546,11.539253174142221,0.10701321384615375,null,0.10701321384615375,null,null,null,null,117,11.674168783216777,0.13491560907455546,11.539253174142221,0.10701321384615375,null,null,null,null,117,11.270487814673894,0.13025036354366432,11.140237451130229,0.1033128049678439]
[null,null,null,null,null,null,null,118,11.539253174142221,0.1361523354910722,11.403100838651149,0.105776487429637,null,0.105776487429637,null,null,null,null,118,11.539253174142221,0.1361523354910722,11.403100838651149,0.105776487429637,null,null,null,null,118,11.140237451130229,0.13144432520948121,11.008793125920748,0.10211884330202699]
[null,null,null,null,null,null,null,119,11.403100838651149,0.13740039856640701,11.265700440084741,0.10452842435430217,null,0.10452842435430217,null,null,null,null,119,11.403100838651149,0.13740039856640701,11.265700440084741,0.10452842435430217,null,null,null,null,119,11.008793125920748,0.13264923152390146,10.876143894396847,0.10091393698760673]
[null,null,null,null,null,null,null,120,11.265700440084741,0.13865990221993243,11.127040537864808,0.10326892070077677,null,0.10326892070077677,null,null,null,null,120,11.265700440084741,0.13865990221993243,11.127040537864808,0.10326892070077677,null,null,null,null,120,10.876143894396847,0.13386518281287058,10.742278711583976,9.9697985698637637E-2]
[null,null,null,null,null,null,null,121,11.127040537864808,0.13993095132361513,10.987109586541193,0.10199787159709407,null,0.10199787159709407,null,null,null,null,121,11.127040537864808,0.13993095132361513,10.987109586541193,0.10199787159709407,null,null,null,null,121,10.742278711583976,0.13509228032198853,10.607186431261988,9.847088818951967E-2]
[null,null,null,null,null,null,null,122,10.987109586541193,0.14121365171074826,10.845895934830445,0.10071517120996092,null,0.10071517120996092,null,null,null,null,122,10.987109586541193,0.14121365171074826,10.845895934830445,0.10071517120996092,null,null,null,null,122,10.607186431261988,0.13633062622494008,10.470855805037049,9.7232542286568094E-2]
[null,null,null,null,null,null,null,123,10.845895934830445,0.14250811018476348,10.703387824645681,9.9420712735945729E-2,null,9.9420712735945729E-2,null,null,null,null,123,10.845895934830445,0.14250811018476348,10.703387824645681,9.9420712735945729E-2,null,null,null,null,123,10.470855805037049,0.13758032363200204,10.333275481405046,9.5982844879506146E-2]
[null,null,null,null,null,null,null,124,10.703387824645681,0.14381443452812381,10.559573390117556,9.8114388392585392E-2,null,9.8114388392585392E-2,null,null,null,null,124,{"$f":"V125","v":10.703387824645681},0.14381443452812381,10.559573390117556,9.8114388392585392E-2,null,null,null,null,124,{"$f":"AE125","v":10.333275481405046},0.13884147659862875,10.194434004806418,9.4721691912879463E-2]
[null,null,null,null,null,null,null,125,10.559573390117556,0.14513273351129827,10.414440656606258,9.6796089409410924E-2,null,9.6796089409410924E-2,null,null,null,null,125,10.559573390117556,0.14513273351129827,10.414440656606258,9.6796089409410924E-2,null,null,null,null,125,10.194434004806418,0.14011419013411619,10.054319814672301,9.3448978377392036E-2]
[null,null,null,null,null,null,null,126,10.414440656606258,0.14646311690181851,10.267977539704439,9.5465706018890706E-2,null,9.5465706018890706E-2,null,null,null,null,126,10.414440656606258,0.14646311690181851,10.267977539704439,9.5465706018890706E-2,null,null,null,null,126,10.054319814672301,0.14139857021034558,9.9129212444619554,9.2164598301162637E-2]
[null,null,null,null,null,null,null,127,10.267977539704439,0.14780569547341849,10.12017184423102,9.4123127447290678E-2,null,9.4123127447290678E-2,null,null,null,null,127,10.267977539704439,0.14780569547341849,10.12017184423102,9.4123127447290678E-2,null,null,null,null,127,9.9129212444619554,0.14269472377060705,9.7702265206913488,9.0868444740901125E-2]
[null,null,null,null,null,null,null,128,10.12017184423102,0.14916058101525817,9.9710112632157628,9.2768241905451007E-2,null,9.2768241905451007E-2,null,null,null,null,128,10.12017184423102,0.14916058101525817,9.9710112632157628,9.2768241905451007E-2,null,null,null,null,128,9.7702265206913488,0.14400275873850432,9.6262237619528452,8.9560409773003891E-2]
[null,null,null,null,null,null,null,129,9.9710112632157628,0.15052788634123138,9.820483376874531,{"$f":"-IPMT($F$3/12,$H131,$F$4,$F$2)","v":9.1400936579477815E-2},null,9.1400936579477815E-2,null,null,null,null,129,9.9710112632157628,0.15052788634123138,9.820483376874531,9.1400936579477815E-2,null,null,null,null,129,9.6262237619528452,{"$f":"-PPMT($Z$3/12,$AB131,$Z$4,$Z$2)","v":0.1453227840269406},9.4809009779259039,{"$f":"-IPMT($Z$3/12,$AB131,$Z$4,$Z$2)","v":8.8240384484567599E-2}]
[null,null,null,null,null,null,null,130,9.820483376874531,{"$f":"-PPMT($F$3/12,$H132,$F$4,$F$2)","v":0.15190772529935934},{"$f":"I132-J132","v":9.6685756515751713},9.0021097621349869E-2,null,{"$f":"L132-M132","v":9.0021097621349869E-2},null,null,null,null,130,9.820483376874531,{"$f":"-PPMT($Q$3/12,$S132,$Q$4,$Q$2)","v":0.15190772529935934},{"$f":"T132-U132","v":9.6685756515751713},{"$f":"-IPMT($Q$3/12,$S132,$Q$4,$Q$2)","v":9.0021097621349869E-2},null,null,null,null,130,9.4809009779259039,0.14665490954718755,{"$f":"AC132-AD132","v":9.3342460683787163},8.6908258964320653E-2]
[null,null,null,null,null,null,null,131,{"$f":"K132","v":9.6685756515751713},0.15330021278127012,9.5152754387939016,8.8628610139439068E-2,null,8.8628610139439068E-2,null,null,null,null,131,9.6685756515751713,0.15330021278127012,9.5152754387939016,8.8628610139439068E-2,null,null,null,null,131,9.3342460683787163,0.14799924621803678,9.1862468221606797,8.5563922293471442E-2]
[null,null,null,null,null,null,null,132,9.5152754387939016,0.15470546473176511,9.3605699740621358,8.7223358188944111E-2,null,8.7223358188944111E-2,null,null,null,null,132,9.5152754387939016,0.15470546473176511,9.3605699740621358,8.7223358188944111E-2,null,null,null,null,132,9.1862468221606797,0.14935590597503542,9.0368909161856443,8.4207262536472774E-2]
[null,null,null,null,null,null,null,133,9.3605699740621358,0.15612359815847293,9.2044463759036628,8.5805224762236246E-2,null,8.5805224762236246E-2,null,null,null,null,133,9.3605699740621358,0.15612359815847293,9.2044463759036628,8.5805224762236246E-2,null,null,null,null,133,9.0368909161856443,0.15072500177980658,8.8861659144058383,8.2838166731701593E-2]
[null,null,null,null,null,null,null,134,9.2044463759036628,0.1575547311415923,9.04689164476207,8.4374091779116922E-2,null,8.4374091779116922E-2,null,null,null,null,134,9.2044463759036628,0.1575547311415923,9.04689164476207,8.4374091779116922E-2,null,null,null,null,134,8.8861659144058383,0.15210664762945483,8.7340592667763826,8.1456520882053393E-2]
[null,null,null,null,null,null,null,135,9.04689164476207,0.15899898284372352,8.8878926619183467,8.2929840076985645E-2,null,8.2929840076985645E-2,null,null,null,null,135,9.04689164476207,0.15899898284372352,8.8878926619183467,8.2929840076985645E-2,null,null,null,null,135,8.7340592667763826,0.15350095856605814,8.5805583082103247,8.0062209945450047E-2]
[null,null,null,null,null,null,null,136,8.8878926619183467,0.160456473519791,8.7274361883985563,8.1472349400918173E-2,null,8.1472349400918173E-2,null,null,null,null,136,8.8878926619183467,0.160456473519791,8.7274361883985563,8.1472349400918173E-2,null,null,null,null,136,8.5805583082103247,0.15490805068624702,8.4256502575240777,7.8655117825261162E-2]
[null,null,null,null,null,null,null,137,8.7274361883985563,0.16192732452705577,8.5655088638715,8.0001498393653447E-2,null,8.0001498393653447E-2,null,null,null,null,137,8.7274361883985563,0.16192732452705577,8.5655088638715,8.0001498393653447E-2,null,null,null,null,137,8.4256502575240777,0.15632804115087096,8.2693222163732063,7.7235127360637243E-2]
[null,null,null,null,null,null,null,138,8.5655088638715,0.16341165833522042,8.402097205536279,7.8517164585488755E-2,null,7.8517164585488755E-2,null,null,null,null,138,8.5655088638715,0.16341165833522042,8.402097205536279,7.8517164585488755E-2,null,null,null,null,138,8.2693222163732063,0.15776104819475392,8.1115611681784525,7.5802120316754262E-2]
[null,null,null,null,null,null,null,139,8.402097205536279,0.16490959853662662,8.2371876069996528,7.7019224384082569E-2,null,7.7019224384082569E-2,null,null,null,null,139,8.402097205536279,0.16490959853662662,8.2371876069996528,7.7019224384082569E-2,null,null,null,null,139,8.1115611681784525,0.15920719113653919,7.9523539770419136,7.4355977374969018E-2]
[null,null,null,null,null,null,null,140,8.2371876069996528,0.16642126985654573,8.0707663371431071,7.5507553064163499E-2,null,7.5507553064163499E-2,null,null,null,null,140,8.2371876069996528,0.16642126985654573,8.0707663371431071,7.5507553064163499E-2,null,null,null,null,140,7.9523539770419136,0.16066659038862413,7.7916873866532894,7.2896578122884068E-2]
[null,null,null,null,null,null,null,141,8.0707663371431071,0.16794679816356403,7.9028195389795428,7.3982024757145159E-2,null,7.3982024757145159E-2,null,null,null,null,141,8.0707663371431071,0.16794679816356403,7.9028195389795428,7.3982024757145159E-2,null,null,null,null,141,7.7916873866532894,0.16213936746718652,7.6295480191861031,7.1423801044321694E-2]
[null,null,null,null,null,null,null,142,7.9028195389795428,0.16948631048006338,7.7333332284994798,7.2442512440645826E-2,null,7.2442512440645826E-2,null,null,null,null,142,7.9028195389795428,0.16948631048006338,7.7333332284994798,7.2442512440645826E-2,null,null,null,null,142,7.6295480191861031,0.16362564500230237,7.4659223741838012,6.9937523509205804E-2]
[null,null,null,null,null,null,null,143,7.7333332284994798,0.17103993499279727,7.5622932935066824,7.0888887927911912E-2,null,7.0888887927911912E-2,null,null,null,null,143,7.7333332284994798,0.17103993499279727,7.5622932935066824,7.0888887927911912E-2,null,null,null,null,143,7.4659223741838012,0.16512554674815683,7.3007968274356445,6.8437621763351372E-2]
[null,null,null,null,null,null,null,144,7.5622932935066824,0.17260780106356458,7.3896854924431175,6.9321021857144602E-2,null,6.9321021857144602E-2,null,null,null,null,144,7.5622932935066824,0.17260780106356458,7.3896854924431175,6.9321021857144602E-2,null,null,null,null,144,7.3007968274356445,0.16663919759334825,7.1341576298422966,6.6923970918159936E-2]
[null,null,null,null,null,null,null,145,7.3896854924431175,0.17419003923998061,7.215495453203137,6.7738783680728581E-2,null,6.7738783680728581E-2,null,null,null,null,145,7.3896854924431175,0.17419003923998061,7.215495453203137,6.7738783680728581E-2,null,null,null,null,145,7.1341576298422966,0.16816672357128729,6.965990906271009,6.5396444940220913E-2]
[null,null,null,null,null,null,null,146,7.215495453203137,0.17578678126634709,7.0397086719367898,6.6142041654362091E-2,null,6.6142041654362091E-2,null,null,null,null,146,7.215495453203137,0.17578678126634709,7.0397086719367898,6.6142041654362091E-2,null,null,null,null,146,6.965990906271009,0.16970825187069075,6.7962826544003185,6.3854916640817438E-2]
[null,null,null,null,null,null,null,147,7.0397086719367898,0.17739816009462192,6.8623105118421677,6.4530662826087243E-2,null,6.4530662826087243E-2,null,null,null,null,147,7.0397086719367898,0.17739816009462192,6.8623105118421677,6.4530662826087243E-2,null,null,null,null,147,6.7962826544003185,0.17126391084617207,6.6250187435541461,6.2299257665336109E-2]
[null,null,null,null,null,null,null,148,6.8623105118421677,0.17902430989548929,6.6832862019466788,6.2904513025219905E-2,null,6.2904513025219905E-2,null,null,null,null,148,6.8623105118421677,0.17902430989548929,6.6832862019466788,6.2904513025219905E-2,null,null,null,null,148,6.6250187435541461,0.17283383002892863,6.4521849135252172,6.0729338482579553E-2]
[null,null,null,null,null,null,null,149,6.6832862019466788,0.18066536606953129,6.5026208358771473,6.12634568511779E-2,null,6.12634568511779E-2,null,null,null,null,149,6.6832862019466788,0.18066536606953129,6.5026208358771473,6.12634568511779E-2,null,null,null,null,149,6.4521849135252172,0.17441814013752718,6.2777667733876896,5.9145028373981022E-2]
[null,null,null,null,null,null,null,150,6.5026208358771473,0.18232146525850199,6.3202993706186454,5.9607357662207199E-2,null,5.9607357662207199E-2,null,null,null,null,150,6.5026208358771473,0.18232146525850199,6.3202993706186454,5.9607357662207199E-2,null,null,null,null,150,6.2777667733876896,0.17601697308878783,6.1017498002989017,5.754619542272036E-2]
[null,null,null,null,null,null,null,151,6.3202993706186454,0.18399274535670496,6.1363066252619403,5.7936077564004276E-2,null,5.7936077564004276E-2,null,null,null,null,151,6.3202993706186454,0.18399274535670496,6.1363066252619403,5.7936077564004276E-2,null,null,null,null,151,6.1017498002989017,0.17763046200876839,5.9241193382901329,5.5932706502739807E-2]
[null,null,null,null,null,null,null,152,6.1363066252619403,0.18567934552247473,5.9506272797394653,5.6249477398234472E-2,null,5.6249477398234472E-2,null,null,null,null,152,6.1363066252619403,0.18567934552247473,5.9506272797394653,5.6249477398234472E-2,null,null,null,null,152,5.9241193382901329,0.17925874124384877,5.7448605970462845,5.4304427267659432E-2]
[null,null,null,null,null,null,null,153,5.9506272797394653,0.18738140618976407,5.7632458735497014,5.4547416730945111E-2,null,5.4547416730945111E-2,null,null,null,null,153,5.9506272797394653,0.18738140618976407,5.7632458735497014,5.4547416730945111E-2,null,null,null,null,153,5.7448605970462845,0.18090194637191739,5.5639586506743672,5.2661222139590812E-2]
[null,null,null,null,null,null,null,154,5.7632458735497014,0.18909906907983692,5.5741468044698648,5.2829753840872275E-2,null,5.2829753840872275E-2,null,null,null,null,154,5.7632458735497014,0.18909906907983692,5.5741468044698648,5.2829753840872275E-2,null,null,null,null,154,5.5639586506743672,0.18256021421365998,5.3813984364607075,5.1002954297848228E-2]
[null,null,null,null,null,null,null,155,5.5741468044698648,0.19083247721306873,5.3833143272567963,5.1096345707640441E-2,null,5.1096345707640441E-2,null,null,null,null,155,5.5741468044698648,0.19083247721306873,5.3833143272567963,5.1096345707640441E-2,null,null,null,null,155,5.3813984364607075,0.18423368284395181,5.1971647536167556,4.9329485667556357E-2]
[null,null,null,null,null,null,null,156,5.3833143272567963,0.19258177492085521,5.1907325523359411,4.9347047999853975E-2,null,4.9347047999853975E-2,null,null,null,null,156,5.3833143272567963,0.19258177492085521,5.1907325523359411,4.9347047999853975E-2,null,null,null,null,156,5.1971647536167556,0.18592249160335475,5.0112422620134005,4.7640676908153462E-2]
[null,null,null,null,null,null,null,157,5.1907325523359411,0.19434710785762971,4.9963854444783111,4.7581715063079476E-2,null,4.7581715063079476E-2,null,null,null,null,157,5.1907325523359411,0.19434710785762971,4.9963854444783111,4.7581715063079476E-2,null,null,null,null,157,5.0112422620134005,0.18762678110971881,4.8236154809036815,4.5936387401789382E-2]
[null,null,null,null,null,null,null,158,4.9963854444783111,0.1961286230129913,4.8002568214653198,4.5800199907717859E-2,null,4.5800199907717859E-2,null,null,null,null,158,4.9963854444783111,0.1961286230129913,4.8002568214653198,4.5800199907717859E-2,null,null,null,null,158,4.8236154809036815,0.18934669326989123,4.6342687876337907,4.4216475241616954E-2]
[null,null,null,null,null,null,null,159,4.8002568214653198,0.19792646872394373,4.6023303527413759,4.4002354196765452E-2,null,4.4002354196765452E-2,null,null,null,null,159,4.8002568214653198,0.19792646872394373,4.6023303527413759,4.4002354196765452E-2,null,null,null,null,159,4.6342687876337907,0.19108237129153191,4.4431864163422592,4.2480797219976288E-2]
[null,null,null,null,null,null,null,160,4.6023303527413759,0.19974079468724659,4.402589558054129,4.2188028233462627E-2,null,4.2188028233462627E-2,null,null,null,null,160,4.6023303527413759,0.19974079468724659,4.402589558054129,4.2188028233462627E-2,null,null,null,null,160,4.4431864163422592,0.19283395969503764,4.2503524566472217,4.0729208816470568E-2]
[null,null,null,null,null,null,null,161,4.402589558054129,0.20157175197187965,4.2010178060822492,4.0357070948829538E-2,null,4.0357070948829538E-2,null,null,null,null,161,4.402589558054129,0.20157175197187965,4.2010178060822492,4.0357070948829538E-2,null,null,null,null,161,4.2503524566472217,0.19460160432557547,4.0557508523216459,3.8961564185932739E-2]
[null,null,null,null,null,null,null,162,4.2010178060822492,0.20341949303162188,3.9975983130506272,3.8509329889087299E-2,null,3.8509329889087299E-2,null,null,null,null,162,4.2010178060822492,0.20341949303162188,3.9975983130506272,3.8509329889087299E-2,null,null,null,null,162,4.0557508523216459,0.19638545236522656,3.8593653999564195,3.7177716146281618E-2]
[null,null,null,null,null,null,null,163,3.9975983130506272,0.2052841717177451,3.792314141332882,3.6644651202964104E-2,null,3.6644651202964104E-2,null,null,null,null,163,3.9975983130506272,0.2052841717177451,3.792314141332882,3.6644651202964104E-2,null,null,null,null,163,3.8593653999564195,0.19818565234524116,3.6611797476111785,3.5377516166267046E-2]
[null,null,null,null,null,null,null,164,3.792314141332882,0.20716594329182442,3.5851481980410576,3.4762879628884774E-2,null,3.4762879628884774E-2,null,null,null,null,164,3.792314141332882,0.20716594329182442,3.5851481980410576,3.4762879628884774E-2,null,null,null,null,164,3.6611797476111785,0.20000235415840589,3.4611773934527728,3.3560814353102333E-2]
[null,null,null,null,null,null,null,165,3.5851481980410576,0.20906496443866612,3.3760832336023916,3.2863858482043047E-2,null,3.2863858482043047E-2,null,null,null,null,165,3.5851481980410576,0.20906496443866612,3.3760832336023916,3.2863858482043047E-2,null,null,null,null,165,3.4611773934527728,0.20183570907152459,3.2593416843812482,3.1727459439983612E-2]
[null,null,null,null,null,null,null,166,3.3760832336023916,0.21098139327935392,3.1651018403230378,3.094742964135528E-2,null,3.094742964135528E-2,null,null,null,null,166,3.3760832336023916,0.21098139327935392,3.1651018403230378,3.094742964135528E-2,null,null,null,null,166,3.2593416843812482,0.20368586973801356,3.0556558146432344,2.987729877349464E-2]
[null,null,null,null,null,null,null,167,3.1651018403230378,0.21291538938441468,2.9521864509386231,2.9013433536294528E-2,null,2.9013433536294528E-2,null,null,null,null,167,3.1651018403230378,0.21291538938441468,2.9521864509386231,2.9013433536294528E-2,null,null,null,null,167,3.0556558146432344,0.20555299021061205,2.8501028244326223,2.8010178300896176E-2]
[null,null,null,null,null,null,null,168,2.9521864509386231,0.21486711378710513,2.7373193371515181,2.7061709133604065E-2,null,2.7061709133604065E-2,null,null,null,null,168,2.9521864509386231,0.21486711378710513,2.7373193371515181,2.7061709133604065E-2,null,null,null,null,168,2.8501028244326223,0.2074372259542093,2.6426655984784131,2.6125942557298908E-2]
[null,null,null,null,null,null,null,169,2.7373193371515181,0.21683672899682024,2.520482608154698,2.509209392388894E-2,null,2.509209392388894E-2,null,null,null,null,169,2.7373193371515181,0.21683672899682024,2.520482608154698,2.509209392388894E-2,null,null,null,null,169,2.6426655984784131,0.20933873385878954,2.4333268646196236,2.4224434652718656E-2]
[null,null,null,null,null,null,null,170,2.520482608154698,0.21882439901262446,2.3016582091420736,2.3104423908084749E-2,null,2.3104423908084749E-2,null,null,null,null,170,2.520482608154698,0.21882439901262446,2.3016582091420736,2.3104423908084749E-2,null,null,null,null,170,2.4333268646196236,0.21125767225249512,2.2220691923671283,2.2305496259013083E-2]
[null,null,null,null,null,null,null,171,2.3016582091420736,0.22083028933690682,2.0808279198051669,2.1098533583802363E-2,null,2.1098533583802363E-2,null,null,null,null,171,2.3016582091420736,0.22083028933690682,2.0808279198051669,2.1098533583802363E-2,null,null,null,null,171,2.2220691923671283,0.21319420091480965,2.0088749914523185,2.0368967596698546E-2]
[null,null,null,null,null,null,null,172,2.0808279198051669,0.22285456698916184,1.8579733528160052,1.9074255931547383E-2,null,1.9074255931547383E-2,null,null,null,null,172,2.0808279198051669,0.22285456698916184,1.8579733528160052,1.9074255931547383E-2,null,null,null,null,172,2.0088749914523185,0.21514848108986209,1.7937265103624564,1.8414687421646123E-2]
[null,null,null,null,null,null,null,173,1.8579733528160052,0.22489740051989579,1.6330759522961094,1.7031422400813394E-2,null,1.7031422400813394E-2,null,null,null,null,173,1.8579733528160052,0.22489740051989579,1.6330759522961094,1.7031422400813394E-2,null,null,null,null,173,1.7937265103624564,0.21712067549985248,1.576605834862604,1.6442493011655717E-2]
[null,null,null,null,null,null,null,174,1.6330759522961094,0.22695896002466148,1.4061169922714478,1.4969862896047686E-2,null,1.4969862896047686E-2,null,null,null,null,174,1.6330759522961094,0.22695896002466148,1.4061169922714478,1.4969862896047686E-2,null,null,null,null,174,1.576605834862604,0.21911094835860112,1.3574948865040029,1.4452220152907071E-2]
[null,null,null,null,null,null,null,175,1.4061169922714478,0.2290394171582209,1.177077575113227,1.2889405762488287E-2,null,1.2889405762488287E-2,null,null,null,null,175,1.4061169922714478,0.2290394171582209,1.177077575113227,1.2889405762488287E-2,null,null,null,null,175,1.3574948865040029,0.22111946538522162,1.1363754211187813,1.2443703126286563E-2]
[null,null,null,null,null,null,null,176,1.177077575113227,0.23113894514883793,0.94593862996438904,1.0789877771871266E-2,null,1.0789877771871266E-2,null,null,null,null,176,1.177077575113227,0.23113894514883793,0.94593862996438904,1.0789877771871266E-2,null,null,null,null,176,1.1363754211187813,0.22314639381791948,0.91322902730086186,1.0416774693588699E-2]
[null,null,null,null,null,null,null,177,0.94593862996438904,0.23325771881270227,0.71268091115168675,8.6711041080069166E-3,null,8.6711041080069166E-3,null,null,null,null,177,0.94593862996438904,0.23325771881270227,0.71268091115168675,8.6711041080069166E-3,null,null,null,null,177,0.91322902730086186,0.22519190242791709,0.68803712487294477,8.3712660835911015E-3]
[null,null,null,null,null,null,null,178,0.71268091115168675,0.23539591456848538,0.47728499658320134,6.5329083522238122E-3,null,6.5329083522238122E-3,null,null,null,null,178,0.71268091115168675,0.23539591456848538,0.47728499658320134,6.5329083522238122E-3,null,null,null,null,178,0.68803712487294477,0.22725616153350633,0.46078096333943841,6.3070069780018613E-3]
[null,null,null,null,null,null,null,179,0.47728499658320134,0.23755371045202983,0.23973128613117151,4.3751124686793631E-3,null,4.3751124686793631E-3,null,null,null,null,179,0.47728499658320134,0.23755371045202983,0.23973128613117151,4.3751124686793631E-3,null,null,null,null,179,0.46078096333943841,0.22933934301423015,0.23144162032520826,4.2238254972780534E-3]
[null,null,null,null,null,null,null,180,0.23973128613117151,0.23973128613117342,-1.915134717478395E-15,2.1975367895357562E-3,null,2.1975367895357562E-3,null,null,null,null,180,0.23973128613117151,0.23973128613117342,-1.915134717478395E-15,2.1975367895357562E-3,null,null,null,null,180,0.23144162032520826,0.23144162032519389,1.4377388168895777E-14,2.1215481863142774E-3]
[null,null,null,null,null,null,null,181,-1.915134717478395E-15,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,181,-1.915134717478395E-15,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,181,1.4377388168895777E-14,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,182,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,182,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,182,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,183,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,183,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,183,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,184,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,184,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,184,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,185,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,185,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,185,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,186,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,186,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,186,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,187,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,187,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,187,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,188,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,188,{"$f":"V189","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,188,{"$f":"AE189","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,189,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,189,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,189,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,190,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,190,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,190,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,191,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,191,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,191,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,192,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,192,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,192,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,193,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"-IPMT($F$3/12,$H195,$F$4,$F$2)","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"},null,null,null,null,193,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,193,{"$error":"#NUM!"},{"$f":"-PPMT($Z$3/12,$AB195,$Z$4,$Z$2)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"-IPMT($Z$3/12,$AB195,$Z$4,$Z$2)","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,194,{"$error":"#NUM!"},{"$f":"-PPMT($F$3/12,$H196,$F$4,$F$2)","v":{"$error":"#NUM!"}},{"$f":"I196-J196","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,{"$f":"L196-M196","v":{"$error":"#NUM!"}},null,null,null,null,194,{"$error":"#NUM!"},{"$f":"-PPMT($Q$3/12,$S196,$Q$4,$Q$2)","v":{"$error":"#NUM!"}},{"$f":"T196-U196","v":{"$error":"#NUM!"}},{"$f":"-IPMT($Q$3/12,$S196,$Q$4,$Q$2)","v":{"$error":"#NUM!"}},null,null,null,null,194,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"AC196-AD196","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,195,{"$f":"K196","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,195,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,195,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,196,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,196,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,196,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,197,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,197,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,197,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,198,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,198,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,198,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,199,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,199,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,199,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,200,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,200,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,200,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,201,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,201,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,201,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,202,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,202,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,202,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,203,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,203,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,203,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,204,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,204,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,204,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,205,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,205,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,205,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,206,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,206,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,206,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,207,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,207,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,207,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,208,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,208,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,208,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,209,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,209,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,209,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,210,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,210,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,210,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,211,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,211,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,211,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,212,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,212,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,212,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,213,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,213,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,213,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,214,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,214,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,214,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,215,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,215,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,215,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,216,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,216,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,216,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,217,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,217,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,217,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,218,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,218,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,218,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,219,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,219,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,219,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,220,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,220,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,220,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,221,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,221,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,221,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,222,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,222,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,222,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,223,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,223,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,223,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,224,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,224,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,224,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,225,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,225,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,225,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,226,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,226,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,226,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,227,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,227,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,227,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,228,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,228,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,228,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,229,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,229,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,229,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,230,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,230,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,230,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,231,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,231,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,231,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,232,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,232,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,232,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,233,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,233,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,233,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,234,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,234,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,234,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,235,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,235,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,235,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,236,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,236,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,236,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,237,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,237,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,237,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,238,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,238,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,238,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,239,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,239,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,239,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,240,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,240,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,240,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,241,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,241,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,241,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,242,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,242,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,242,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,243,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,243,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,243,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,244,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,244,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,244,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,245,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,245,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,245,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,246,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,246,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,246,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,247,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,247,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,247,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,248,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,248,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,248,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,249,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,249,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,249,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,250,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,250,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,250,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,251,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,251,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,251,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,252,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,252,{"$f":"V253","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,252,{"$f":"AE253","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,253,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,253,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,253,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,254,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,254,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,254,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,255,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,255,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,255,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,256,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,256,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,256,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,257,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"-IPMT($F$3/12,$H259,$F$4,$F$2)","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"},null,null,null,null,257,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,257,{"$error":"#NUM!"},{"$f":"-PPMT($Z$3/12,$AB259,$Z$4,$Z$2)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"-IPMT($Z$3/12,$AB259,$Z$4,$Z$2)","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,258,{"$error":"#NUM!"},{"$f":"-PPMT($F$3/12,$H260,$F$4,$F$2)","v":{"$error":"#NUM!"}},{"$f":"I260-J260","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,{"$f":"L260-M260","v":{"$error":"#NUM!"}},null,null,null,null,258,{"$error":"#NUM!"},{"$f":"-PPMT($Q$3/12,$S260,$Q$4,$Q$2)","v":{"$error":"#NUM!"}},{"$f":"T260-U260","v":{"$error":"#NUM!"}},{"$f":"-IPMT($Q$3/12,$S260,$Q$4,$Q$2)","v":{"$error":"#NUM!"}},null,null,null,null,258,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"AC260-AD260","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,259,{"$f":"K260","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,259,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,259,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,260,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,260,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,260,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,261,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,261,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,261,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,262,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,262,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,262,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,263,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,263,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,263,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,264,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,264,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,264,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,265,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,265,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,265,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,266,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,266,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,266,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,267,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,267,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,267,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,268,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,268,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,268,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,269,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,269,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,269,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,270,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,270,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,270,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,271,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,271,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,271,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,272,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,272,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,272,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,273,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,273,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,273,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,274,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,274,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,274,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,275,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,275,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,275,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,276,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,276,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,276,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,277,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,277,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,277,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,278,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,278,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,278,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,279,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,279,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,279,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,280,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,280,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,280,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,281,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,281,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,281,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,282,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,282,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,282,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,283,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,283,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,283,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,284,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,284,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,284,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,285,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,285,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,285,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,286,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,286,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,286,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,287,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,287,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,287,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,288,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,288,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,288,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,289,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,289,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,289,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,290,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,290,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,290,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,291,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,291,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,291,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,292,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,292,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,292,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,293,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,293,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,293,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,294,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,294,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,294,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,295,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,295,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,295,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,296,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,296,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,296,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,297,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,297,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,297,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,298,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,298,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,298,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,299,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,299,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,299,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,300,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},null,null,null,null,300,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,300,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]

{"sheet":"Monthly-data","index":9,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["Month","International modules (after duty)","Domestic modules","Interest rate (6-month-average)",null,null,"Month","International Modules (INR crores/MW)","Domestic Modules (INR crores/MW)"]
["Jan-25",21.1,null,8.1299999999999997E-2,null,null,"2020-01-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.1100000000000003},{"$error":"#N/A"}]
["Feb-25",20.3,null,8.0399999999999999E-2,null,null,"2020-02-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.0300000000000002},{"$error":"#N/A"}]
["Mar-25",18.2,null,7.9799999999999996E-2,null,null,"2020-03-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.8199999999999998},{"$error":"#N/A"}]
["Apr-25",16.399999999999999,null,7.9100000000000004E-2,null,null,"2020-04-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.64},{"$error":"#N/A"}]
["May-25",16.100000000000001,null,7.8E-2,null,null,"2020-05-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.61},{"$error":"#N/A"}]
["Jun-25",15.2,null,7.6799999999999993E-2,null,null,"2020-06-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.52},{"$error":"#N/A"}]
["Jul-25",16.3,null,7.5300000000000006E-2,null,null,"2020-07-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.6300000000000001},{"$error":"#N/A"}]
["Aug-25",16.3,null,7.3800000000000004E-2,null,null,"2020-08-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.6300000000000001},{"$error":"#N/A"}]
["Sep-25",17.8,null,7.2300000000000003E-2,null,null,"2020-09-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.78},{"$error":"#N/A"}]
["Oct-25",20.100000000000001,null,7.1099999999999997E-2,null,null,"2020-10-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.0100000000000002},{"$error":"#N/A"}]
["Nov-25",20.399999999999999,null,7.0400000000000004E-2,null,null,"2020-11-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.04},{"$error":"#N/A"}]
["Dec-25",19.7,null,7.0000000000000007E-2,null,null,"2020-12-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.97},{"$error":"#N/A"}]
["Jan-25",18.600000000000001,null,7.0000000000000007E-2,null,null,"2021-01-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.86},{"$error":"#N/A"}]
["Feb-25",19.3,null,7.0000000000000007E-2,null,null,"2021-02-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.9300000000000002},{"$error":"#N/A"}]
["Mar-25",19.5,25.6,7.0000000000000007E-2,null,null,"2021-03-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.95},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.56}]
["Apr-25",19.8,25.6,7.0000000000000007E-2,null,null,"2021-04-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.98},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.56}]
["May-25",19.8,26,7.0000000000000007E-2,null,null,"2021-05-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.98},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.6}]
["Jun-25",21.1,28,7.0000000000000007E-2,null,null,"2021-06-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.1100000000000003},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.8}]
["Jul-25",21.2,28,7.0000000000000007E-2,null,null,"2021-07-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.12},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.8}]
["Aug-25",21.1,28,7.0000000000000007E-2,null,null,"2021-08-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.1100000000000003},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.8}]
["Sep-25",21.9,29,7.0000000000000007E-2,null,null,"2021-09-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.19},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.9}]
["Oct-25",23.6,28,7.0000000000000007E-2,null,null,"2021-10-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.3600000000000003},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.8}]
["Nov-25",24,28,7.0000000000000007E-2,null,null,"2021-11-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.4},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.8}]
["Dec-25",23.9,29,7.0000000000000007E-2,null,null,"2021-12-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.3899999999999997},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.9}]
["Jan-25",23.6,31,7.0000000000000007E-2,null,null,"2022-01-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.3600000000000003},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.1}]
["Feb-25",23.9,32,7.0000000000000007E-2,null,null,"2022-02-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.3899999999999997},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.2}]
["Mar-25",24.3,32,7.0000000000000007E-2,null,null,"2022-03-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.4300000000000002},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.2}]
["Apr-25",30.4,34.700000000000003,7.0000000000000007E-2,null,null,"2022-04-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":3.04},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.47}]
["May-25",30.8,35.200000000000003,7.0199999999999999E-2,null,null,"2022-05-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":3.08},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.5200000000000005}]
["Jun-25",31.3,35.200000000000003,7.0499999999999993E-2,null,null,"2022-06-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":3.13},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.5200000000000005}]
["Jul-25",30.9,34.4,7.1199999999999999E-2,null,null,"2022-07-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":3.09},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.44}]
["Aug-25",30.3,34.700000000000003,7.1999999999999995E-2,null,null,"2022-08-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":3.0300000000000002},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.47}]
["Sep-25",29.7,34.5,7.3200000000000001E-2,null,null,"2022-09-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.9699999999999998},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.45}]
["Oct-25",29.3,34.5,7.4300000000000005E-2,null,null,"2022-10-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.93},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.45}]
["Nov-25",28.4,34.200000000000003,7.5800000000000006E-2,null,null,"2022-11-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.84},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.4200000000000004}]
["Dec-25",28.1,32.6,7.7200000000000005E-2,null,null,"2022-12-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.81},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.2600000000000002}]
["Jan-25",25.9,32.6,7.8700000000000006E-2,null,null,"2023-01-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.59},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.2600000000000002}]
["Feb-25",25.5,31.8,8.0199999999999994E-2,null,null,"2023-02-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.5499999999999998},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.18}]
["Mar-25",24.8,30.8,8.1500000000000003E-2,null,null,"2023-03-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.48},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.08}]
["Apr-25",24.1,30.1,8.2799999999999999E-2,null,null,"2023-04-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.41},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":3.0100000000000002}]
["May-25",23.8,28.5,8.3799999999999999E-2,null,null,"2023-05-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.38},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.85}]
["Jun-25",21.6,26.6,8.4500000000000006E-2,null,null,"2023-06-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":2.16},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.66}]
["Jul-25",19.399999999999999,25.7,8.48E-2,null,null,"2023-07-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.94},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.57}]
["Aug-25",18.5,24.8,8.5099999999999995E-2,null,null,"2023-08-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.85},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.48}]
["Sep-25",18.100000000000001,24.2,8.5199999999999998E-2,null,null,"2023-09-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.81},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.42}]
["Oct-25",16.100000000000001,23.5,8.5300000000000001E-2,null,null,"2023-10-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.61},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.35}]
["Nov-25",14.9,21.5,8.5300000000000001E-2,null,null,"2023-11-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.49},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.15}]
["Dec-25",13.9,21.3,8.5400000000000004E-2,null,null,"2023-12-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.3900000000000001},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":2.13}]
["Jan-25",12.9,19.399999999999999,8.5699999999999998E-2,null,null,"2024-01-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.29},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.94}]
["Feb-25",12.5,19.3,8.5800000000000001E-2,null,null,"2024-02-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.25},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.9300000000000002}]
["Mar-25",12.5,19.3,8.5999999999999993E-2,null,null,"2024-03-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.25},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.9300000000000002}]
["Apr-25",12.6,16.8,8.6199999999999999E-2,null,null,"2024-04-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.26},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.6800000000000002}]
["May-25",11.4,16.399999999999999,8.6300000000000002E-2,null,null,"2024-05-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.1400000000000001},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.64}]
["Jun-25",11.2,16.2,8.6499999999999994E-2,null,null,"2024-06-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.1199999999999999},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.6199999999999999}]
["Jul-25",11,15.7,8.6699999999999999E-2,null,null,"2024-07-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.1000000000000001},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.5699999999999998}]
["Aug-25",10.9,15.55,8.6999999999999994E-2,null,null,"2024-08-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.0900000000000001},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.5550000000000002}]
["Sep-25",11.5,16.899999999999999,8.7499999999999994E-2,null,null,"2024-09-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.1499999999999999},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.69}]
["Oct-25",10.7,16.7,8.7999999999999995E-2,null,null,"2024-10-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.0699999999999998},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.67}]
["Nov-25",10.3,17,8.8499999999999995E-2,null,null,"2024-11-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":1.03},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.7}]
["Dec-25",9.99,17.5,8.9099999999999999E-2,null,null,"2024-12-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":0.999},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.75}]
["Jan-25",9.5,17.5,8.9499999999999996E-2,null,null,"2025-01-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":0.95},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.75}]
["Feb-25",9.61,17.5,8.9800000000000005E-2,null,null,"2025-02-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":0.96099999999999997},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.75}]
["Mar-25",9.39,17.7,8.9899999999999994E-2,null,null,"2025-03-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":0.93900000000000006},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.77}]
["Apr-25",9.2899999999999991,17.73,0.09,null,null,"2025-04-01",{"$f":"Monthly_data[[#This Row],[International modules (after duty)]]/10","v":0.92899999999999994},{"$f":"Monthly_data[[#This Row],[Domestic modules]]/10","v":1.7730000000000001}]