{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Guide","Graph Colours","0.1 RawInputData","1.1 Financing Gap","1.2 Financing Gap (%GDP)","1.3 Financing at Sector Level","1.4 Funding at Sector Level","1.5 Expenses","1.6 Investment Needs","1.7 Funding shortfall","2.1 Technology Cashflows","2.2 Cash Waterfall","2.3 Terms of Finance","3.1. Generation","3.2 Contracted Generation","3.3 Contracted Capacity"],"not_rendered":{"charts":13,"images":101,"macros":1,"external_links":0,"defined_names":153,"comments":2,"pivot_tables":14},"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":"Guide","index":0,"n_rows":158,"n_cols":20,"rows_kept":158,"cut":false,"hidden":false,"merged":[[67,1,68,4],[67,5,68,5],[67,6,68,9],[63,1,64,4],[63,5,64,5],[63,6,64,9],[65,1,66,4],[65,5,66,5],[65,6,66,9],[59,1,60,4],[59,5,60,5],[59,6,60,9],[61,1,62,4],[61,5,62,5],[61,6,62,9],[55,1,56,4],[55,5,56,5],[55,6,56,9],[57,1,58,4],[57,5,58,5],[57,6,58,9],[49,1,50,4],[49,5,50,5],[49,6,50,9],[51,1,52,4],[51,5,52,5],[51,6,52,9],[53,1,54,4],[21,1,22,4],[23,1,24,4],[45,5,46,5],[45,6,46,9],[47,1,48,4],[47,5,48,5],[47,6,48,9],[43,1,44,4],[43,5,44,5],[43,6,44,9],[23,5,24,5],[25,5,26,5],[53,5,54,5],[53,6,54,9],[45,1,46,4],[25,1,26,4],[27,1,28,4],[129,11,130,13],[131,11,132,13],[119,11,120,13],[121,11,122,13],[123,11,124,13],[125,11,126,13],[127,11,128,13],[109,11,110,13],[111,11,112,13],[113,11,114,13],[115,11,116,13],[117,11,118,13],[99,11,100,13],[101,11,102,13],[103,11,104,13],[105,11,106,13],[107,11,108,13],[89,11,90,13],[91,11,92,13],[93,11,94,13],[95,11,96,13],[97,11,98,13],[79,11,80,13],[81,11,82,13],[83,11,84,13],[85,11,86,13],[87,11,88,13],[69,11,70,13],[71,11,72,13],[73,11,74,13],[75,11,76,13],[77,11,78,13],[63,11,64,13],[65,11,66,13],[67,11,68,13],[57,11,58,13],[59,11,60,13],[61,11,62,13],[57,14,58,18],[57,19,58,19],[59,14,60,18],[59,19,60,19],[61,14,62,18],[61,19,62,19],[63,14,64,18],[63,19,64,19],[65,14,66,18],[65,19,66,19],[67,14,68,18],[67,19,68,19],[29,14,30,18],[29,19,30,19],[33,14,34,18],[33,19,34,19],[53,11,54,13],[55,11,56,13],[45,11,46,13],[47,11,48,13],[49,11,50,13],[51,14,52,18],[51,19,52,19],[53,14,54,18],[53,19,54,19],[55,14,56,18],[55,19,56,19],[49,14,50,18],[49,19,50,19],[41,11,42,13],[43,11,44,13],[37,11,38,13],[41,14,42,18],[41,19,42,19],[51,11,52,13],[31,11,32,13],[31,1,32,4],[35,14,36,18],[35,19,36,19],[37,14,38,18],[37,19,38,19],[39,14,40,18],[39,19,40,19],[39,11,40,13],[35,1,36,4],[35,5,36,5],[35,6,36,9],[31,19,32,19],[31,14,32,18],[25,19,26,19],[41,1,42,4],[41,5,42,5],[41,6,42,9],[37,1,38,4],[37,5,38,5],[37,6,38,9],[39,1,40,4],[39,5,40,5],[39,6,40,9],[27,5,28,5],[29,5,30,5],[31,5,32,5],[27,11,28,13],[29,11,30,13],[33,11,34,13],[35,11,36,13],[33,1,34,4],[33,5,34,5],[33,6,34,9],[27,6,28,9],[29,6,30,9],[31,6,32,9],[29,1,30,4],[1,1,3,19],[4,1,5,19],[7,1,9,19],[13,14,14,18],[13,19,14,19],[15,14,16,18],[15,19,16,19],[17,14,18,18],[17,19,18,19],[11,1,12,9],[11,11,12,19],[13,11,14,13],[15,11,16,13],[17,11,18,13],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[13,5,13,9],[14,5,14,9],[15,5,15,9],[16,5,16,9],[17,5,17,9],[27,14,28,18],[27,19,28,19],[19,1,20,9],[43,14,44,18],[43,19,44,19],[45,14,46,18],[45,19,46,19],[47,14,48,18],[47,19,48,19],[21,5,22,5],[21,6,22,9],[23,6,24,9],[25,6,26,9],[19,14,20,18],[19,19,20,19],[21,14,22,18],[21,19,22,19],[25,11,26,13],[19,11,20,13],[21,11,22,13],[23,11,24,13],[23,14,24,18],[23,19,24,19],[25,14,26,18],[73,14,74,18],[73,19,74,19],[69,14,70,18],[69,19,70,19],[71,14,72,18],[71,19,72,19],[75,14,76,18],[75,19,76,19],[77,14,78,18],[77,19,78,19],[79,14,80,18],[79,19,80,19],[81,14,82,18],[81,19,82,19],[97,14,98,18],[97,19,98,19],[99,14,100,18],[99,19,100,19],[101,14,102,18],[101,19,102,19],[83,14,84,18],[83,19,84,19],[85,14,86,18],[85,19,86,19],[87,14,88,18],[87,19,88,19],[89,14,90,18],[89,19,90,19],[91,14,92,18],[91,19,92,19],[93,14,94,18],[93,19,94,19],[95,14,96,18],[95,19,96,19],[127,14,128,18],[127,19,128,19],[129,14,130,18],[129,19,130,19],[131,14,132,18],[131,19,132,19],[113,14,114,18],[113,19,114,19],[115,14,116,18],[115,19,116,19],[117,14,118,18],[117,19,118,19],[119,14,120,18],[119,19,120,19],[121,14,122,18],[121,19,122,19],[123,14,124,18],[123,19,124,19],[125,14,126,18],[125,19,126,19],[103,14,104,18],[103,19,104,19],[105,14,106,18],[105,19,106,19],[107,14,108,18],[107,19,108,19],[109,14,110,18],[109,19,110,19],[111,14,112,18],[111,19,112,19],[133,11,134,13],[135,11,136,13],[137,11,138,13],[139,11,140,13],[141,11,142,13],[143,11,144,13],[145,11,146,13],[147,11,148,13],[149,11,150,13],[143,14,144,18],[143,19,144,19],[145,14,146,18],[145,19,146,19],[147,14,148,18],[147,19,148,19],[149,14,150,18],[149,19,150,19],[151,14,152,18],[151,19,152,19],[133,14,134,18],[133,19,134,19],[135,14,136,18],[135,19,136,19],[137,14,138,18],[137,19,138,19],[139,14,140,18],[139,19,140,19],[141,14,142,18],[141,19,142,19],[153,14,154,18],[153,19,154,19],[155,14,156,18],[155,19,156,19],[157,14,158,18],[157,19,158,19],[151,11,152,13],[153,11,154,13],[155,11,156,13],[157,11,158,13]]}
[]
[null,"MINFin - Model for Informed National Financing"]
[]
[]
[null,"Results Visualisation File"]
[]
[]
[null,"Workbook structure"]
[]
[]
[]
[null,"Model Information",null,null,null,null,null,null,null,null,null,"Definitions"]
[]
[null,"Country / Case",null,null,null,"COUNTRY",null,null,null,null,null,"capacity_purchased",null,null,null,null,null,null,null,1]
[null,"Prepared by",null,null,null,"YOUR NAME"]
[null,"Date",null,null,null,"DATE",null,null,null,null,null,"capacity_tariff",null,null,null,null,null,null,null,1]
[null,"Model version",null,null,null,"MINFIN MODEL VERSION"]
[null,"Notes",null,null,null,"FURTHER INFORMATION",null,null,null,null,null,"capital_cost",null,null,null,null,null,null,null,-1]
[]
[null,"Navigation",null,null,null,null,null,null,null,null,null,"cashflow",null,null,null,null,null,null,null,1]
[]
[null,"1.1 Financing Gap Sector Level",null,null,null,"Go to →","An overview of financing gaps at the sectoral level, allowing users to filter to see financing by single or aggregate technolgies",null,null,null,null,"commercial_sale_price_KES",null,null,null,null,null,null,null,1]
[]
[null,"1.2 Financing Gap at Sector Level (% GDP)",null,null,null,"Go to →","Overview of financing gaps at the sectoral or technology levels, as a percentage of national GDP",null,null,null,null,"commercial_share_KES",null,null,null,null,null,null,null,1]
[]
[null,"1.3 Financing at Sector Level",null,null,null,"Go to →","Financing Requirements, either between Facility or Technology, split by source of financing, and type of financing (Debt and Equity)",null,null,null,null,"corporate_tax_expenses",null,null,null,null,null,null,null,-1]
[]
[null,"1.4 Funding at Sector Level",null,null,null,"Go to →","Funding available within the sector, allowing users to filter to see funding availability by single or aggrefate technologies",null,null,null,null,"corporate_tax_rate",null,null,null,null,null,null,null,-1]
[]
[null,"1.5 Expenses at Sector Level",null,null,null,"Go to →","Expense Costs within the sector, allowing users to filter to see Expense obligations by single or aggrefate technologies",null,null,null,null,"elec_production",null,null,null,null,null,null,null,1]
[]
[null,"1.6 Investment Needs at Sector Level",null,null,null,"Go to →","Investment Needs within the sector, allowing users to filter to see Investment Needs by single or aggrefate technologies",null,null,null,null,"Equity (Comm_Dom)",null,null,null,null,null,null,null,-1]
[]
[null,"1.7 Funding Shortfall",null,null,null,"Go to →","Positive or Negative funding shortfall - the delta between Funding availability and Financing Requirements, at Sector or Technology Levels",null,null,null,null,"Equity (Comm_Intl)",null,null,null,null,null,null,null,-1]
[]
[null,"2.1 Technology Cashflows",null,null,null,"Go to →","This shows a tabulated summary of the different cashflows both at aggregate, and individual technology levels across years ",null,null,null,null,"Equity (Conc_DPS)",null,null,null,null,null,null,null,-1]
[]
[null,"2.2 Technology Cash Waterfall",null,null,null,"Go to →","Cash waterfalls by filtered technologies, outlining the constituent flows that make up both the funding availability, and the financing requirements",null,null,null,null,"Equity (Conc_IFI)",null,null,null,null,null,null,null,-1]
[]
[null,"2.3 Technology Terms of Finance",null,null,null,"Go to →","This shows a tabulated summary of the different terms and shares of finance across the technologies included in MINFin",null,null,null,null,"Existing Financing Requirement",null,null,null,null,null,null,null,-1]
[]
[null,"3.1 Generation",null,null,null,"Go to →","An overview of the generation across the sector, split by the different generation technologies ",null,null,null,null,"Financing Requirement",null,null,null,null,null,null,null,-1]
[]
[null,"3.2 Contracted Generation",null,null,null,"Go to →","An overview of the contracted Generation both through Met PPA generation, and Wholesale Generation",null,null,null,null,"financing_baseline",null,null,null,null,null,null,null,-1]
[]
[null,"3.2 Contracted Capacity",null,null,null,"Go to →","Overview of Contracted Capacity within the sector, split by different generation technologies",null,null,null,null,"financing_requirement_share_of_gdp",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_debt_comm_dom",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_debt_comm_intl",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_debt_conc_dps",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_debt_conc_ifi",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_equity_comm_dom",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_equity_comm_intl",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_equity_conc_dps",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"foreign_currency_equity_conc_ifi",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"funding_availability_share_of_gdp",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"industrial_sale_price_KES",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,"Go to →",null,null,null,null,null,"industrial_share_KES",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"interest_cost",null,null,null,null,null,null,null,-1]
[]
[null,"User instructions",null,null,null,null,null,null,null,null,null,"investment_need",null,null,null,null,null,null,null,-1]
[null,"Adding results data"]
[null,"1.  Insert data",null,null,"In '0.1 Raw data', paste results data in the 'Variable' column onwards. Results for multiple scenarios can be added by using the 'Scenario' column to define which scenario data belongs to.",null,null,null,null,null,null,"liabilities",null,null,null,null,null,null,null,-1]
[null,"2.  State discount rate",null,null,"In '0.2 Discount rate', state the discount rate used in the SAND file. For Starter Data Kits the discount rate is 10% by default."]
[null,"3.  Give label names",null,null,"In '0.3 SETS', ensure that all the technologies, commodities, and emissions present in your SAND file are also present here. Additional columns have been added to group technologies by sector and by technology type.",null,null,null,null,null,null,"Loans (Comm_Dom)",null,null,null,null,null,null,null,-1]
[null,"4.  Refresh data",null,null,"Click on Data -> Refresh all to clean data and update charts. This clean data is shown in '0.4 Clean data'. You may need to click on Refresh several times for all the charts to update. You may get pop-ups, in which case click on Okay or Yes. You may need to resize chart legends to see all the series."]
[null,"5.  Update chart colours",null,null,"Click on Update chart colours in '0.3 SETS' to update charts with the chosen colours for technologies, commodities, sectors, and technology types. Where no colour has been defined, the default Excel colours will be used. A series' colour can be changed by selecting a new cell fill colour in the appropriate 'colour' column in '0.3 SETS'.",null,null,null,null,null,null,"Loans (Comm_Intl)",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Loans (Conc_DPS)",null,null,null,null,null,null,null,-1]
[null,"Notes for editing charts"]
[null,"Changing years displayed",null,null,"Use the slicers in '0.5 Chart years' to edit which years' data are displayed in the results charts.",null,null,null,null,null,null,"Loans (Conc_IFI)",null,null,null,null,null,null,null,-1]
[null,"Changing chart type",null,null,"By default cost charts are displayed with line charts and energy charts are displayed with bar charts. To change chart type, click on the chart, and go to Design -> Chart Chart Type…."]
[null,"Making a new chart",null,null,"To make a new chart, first make a copy of an existing sheet containing a chart. Right-click the sheet in the sheet bar, click on on Move or Copy…, select its location, select Make a copy -> Okay. Then, click on the pivot table, and go to Pivot Table Analyse -> Field List to reconfigure you pivot table and chart.",null,null,null,null,null,null,"local_currency_debt_comm_dom",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_debt_comm_intl",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_debt_conc_dps",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_debt_conc_ifi",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_equity_comm_dom",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_equity_comm_intl",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_equity_conc_dps",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"local_currency_equity_conc_ifi",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"opex",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"potential_generation",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"power_purchase_cost",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"power_purchased",null,null,null,null,null,null,null,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_capacity_fee",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_contracted_capacity",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_contracted_generation",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_direct_offtaker_share",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_direct_offtaker_tariff",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_met_generation",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_penalty_tariff",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_standard_offtaker_share",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ppa_standard_tariff",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"receivables",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"redispatch_compensation",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"redispatch_compensation_price",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"residential_sale_price_KES",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"residential_share_KES",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"sale_price",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"tariff",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"total_generation",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"total_grant_amount",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"total_ppa_revenue",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"total_wholesale_revnue",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"weighted_grace_period",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"weighted_interest_rate",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"weighted_loan_term",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"weighted_rate_of_return_on_equity",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"weighted_wacc",null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"whole_sale_generation",null,null,null,null,null,null,null,1]

{"sheet":"Graph Colours","index":1,"n_rows":100,"n_cols":22,"rows_kept":100,"cut":false,"hidden":false,"merged":[[10,6,11,6],[10,2,11,2],[25,3,26,3],[25,4,26,4],[25,6,26,6],[25,5,26,5],[10,3,11,3],[10,4,11,4],[10,5,11,5]]}
[null,null,null,null,null,null,null,null,"Technology","Colour","Line","Symbol","Symbol colour","Techs",null,null,"Variable","Colour","Line","Symbol","Symbol colour"]
[null,null,null,null,null,null,null,null,{"$f":"IF(N2=\"\",\"\",N2)","v":{"$error":"#VALUE!"}},null,"solid","none",null,{"$f":"_xlfn.UNIQUE(_xlfn._xlws.FILTER('0.1 RawInputData'!C:C,('0.1 RawInputData'!C:C<>\"\")*('0.1 RawInputData'!C:C<>\"Technology\")))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}},null,"capacity_purchased","#B8EDE6","solid","none","#B8EDE6",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,{"$f":"IF(N3=\"\",\"\",N3)","v":""},null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"capacity_tariff","#93DDD4","solid","none","#93DDD4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"capital_cost","#5A5A8C","solid","none","#5A5A8C",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"cashflow","#7A7060","solid","none","#7A7060",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"commercial_sale_price_KES","#72B466","solid","none","#72B466",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"commercial_share_KES","#86C47A","solid","none","#86C47A",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"corporate_tax_expenses","#C06050","solid","none","#C06050",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"corporate_tax_rate","#D07868","solid","none","#D07868",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"elec_production","#6B6BA0","solid","none","#6B6BA0",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Colour\nCount","Start\nRed","Start\nGreen","Start\nBlue","Start\nLight",null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Equity (Comm_Dom)","#C49A20","solid","none","#C49A20",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Equity (Comm_Intl)","#D4AE38","solid","none","#D4AE38",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,27,255,45,0,0,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Equity (Conc_DPS)","#E0C25A","solid","none","#E0C25A",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"_xlfn.LET(\n_xlpm.StartR,$D$13,\n_xlpm.StartG,$E$13,\n_xlpm.StartB,$F$13,\n_xlpm.StartL,$G$13/100,\n\n_xlpm.EndR,$D$28,\n_xlpm.EndG,$E$28,\n_xlpm.EndB,$F$28,\n_xlpm.EndL,$G$28/100,\n\n_xlpm.N,$C$13,\n\n_xlpm.SR,ROUND(_xlpm.StartR+(255-_xlpm.StartR)*_xlpm.StartL,0),\n_xlpm.SG,ROUND(_xlpm.StartG+(255-_xlpm.StartG)*_xlpm.StartL,0),\n_xlpm.SB,ROUND(_xlpm.StartB+(255-_xlpm.StartB)*_xlpm.StartL,0),\n\n_xlpm.ER,ROUND(_xlpm.EndR+(255-_xlpm.EndR)*_xlpm.EndL,0),\n_xlpm.EG,ROUND(_xlpm.EndG+(255-_xlpm.EndG)*_xlpm.EndL,0),\n_xlpm.EB,ROUND(_xlpm.EndB+(255-_xlpm.EndB)*_xlpm.EndL,0),\n\n_xlpm.t,IF(_xlpm.N=1,0,_xlfn.SEQUENCE(_xlpm.N,,0,1/(_xlpm.N-1))),\n\n_xlfn.MAP(_xlpm.t,_xlfn.LAMBDA(_xlpm.x,_xlfn.LET(\n_xlpm.r,ROUND(_xlpm.SR+(_xlpm.ER-_xlpm.SR)*_xlpm.x,0),\n_xlpm.g,ROUND(_xlpm.SG+(_xlpm.EG-_xlpm.SG)*_xlpm.x,0),\n_xlpm.b,ROUND(_xlpm.SB+(_xlpm.EB-_xlpm.SB)*_xlpm.x,0),\n\"#\"&DEC2HEX(_xlpm.r,2)&DEC2HEX(_xlpm.g,2)&DEC2HEX(_xlpm.b,2)\n))))","v":"#FF2D00"},{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(B14,\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\n\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Equity (Conc_IFI)","#EAD47E","solid","none","#EAD47E",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#FA2E06",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Existing Financing Requirement","#1A4E7C","solid","none","#1A4E7C",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#F52F0B",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Financing Requirement","#245E94","solid","none","#245E94",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#F03011",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"financing_baseline","#326FAC","solid","none","#326FAC",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#EA3116",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"financing_requirement_share_of_gdp","#3E80BE","solid","none","#3E80BE",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#E5331C",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_debt_comm_dom","#1F5C90","solid","none","#1F5C90",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#E03421",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_debt_comm_intl","#2A6EA8","solid","none","#2A6EA8",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#DB3527",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_debt_conc_dps","#4A8EC2","solid","none","#4A8EC2",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#D6362C",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_debt_conc_ifi","#6AADD8","solid","none","#6AADD8",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#D13732",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_equity_comm_dom","#B08818","solid","none","#B08818",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#CB3837",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_equity_comm_intl","#C09C2E","solid","none","#C09C2E",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#C6393D",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_equity_conc_dps","#D0B44C","solid","none","#D0B44C",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#C13A42",{"$error":"#VALUE!"},"End\nRed","End\nGreen","End\nBlue","End\nLight",null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"foreign_currency_equity_conc_ifi","#DECA6A","solid","none","#DECA6A",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#BC3C48",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"funding_availability_share_of_gdp","#8C8070","solid","none","#8C8070",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#B73D4E",{"$error":"#VALUE!"},121,74,144,0,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"industrial_sale_price_KES","#9BD48F","solid","none","#9BD48F",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#B23E53",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"industrial_share_KES","#AFDFAA","solid","none","#AFDFAA",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#AD3F59",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"interest_cost","#163F6A","solid","none","#163F6A",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#A7405E",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"investment_need","#000000","solid","none","#000000",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#A24164",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"liabilities","#9C3C2C","solid","none","#9C3C2C",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#9D4269",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Loans (Comm_Dom)","#2D6FA8","solid","none","#2D6FA8",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#98436F",{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IF(N34=\"\",\"\",N34)","v":""},null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Loans (Comm_Intl)","#3A82C0","solid","none","#3A82C0",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#934474",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Loans (Conc_DPS)","#5A9FD4","solid","none","#5A9FD4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#8E467A",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"Loans (Conc_IFI)","#7ABDE3","solid","none","#7ABDE3",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#88477F",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_debt_comm_dom","#4080B0","solid","none","#4080B0",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#834885",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_debt_comm_intl","#5090C4","solid","none","#5090C4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#7E498A",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_debt_conc_dps","#6AAED6","solid","none","#6AAED6",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,"#794A90",{"$error":"#VALUE!"},null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_debt_conc_ifi","#8AC4E4","solid","none","#8AC4E4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_equity_comm_dom","#C8A430","solid","none","#C8A430",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_equity_comm_intl","#D6B848","solid","none","#D6B848",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_equity_conc_dps","#E2CA66","solid","none","#E2CA66",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"local_currency_equity_conc_ifi","#ECDA84","solid","none","#ECDA84",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"opex","#B05040","solid","none","#B05040",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"potential_generation","#9292C4","solid","none","#9292C4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"power_purchase_cost","#156658","solid","none","#156658",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"power_purchased","#0E5147","solid","none","#0E5147",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_capacity_fee","#3BA08A","solid","none","#3BA08A",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_contracted_capacity","#78D4C1","solid","none","#78D4C1",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_contracted_generation","#8DDDD0","solid","none","#8DDDD0",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_direct_offtaker_share","#6ECFBA","solid","none","#6ECFBA",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_direct_offtaker_tariff","#63C8B3","solid","none","#63C8B3",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_met_generation","#A3E5DA","solid","none","#A3E5DA",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_penalty_tariff","#1E7A65","solid","none","#1E7A65",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_standard_offtaker_share","#5BC4AF","solid","none","#5BC4AF",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"ppa_standard_tariff","#4FB5A0","solid","none","#4FB5A0",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"receivables","#E09080","solid","none","#E09080",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"redispatch_compensation","#47B09D","solid","none","#47B09D",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"redispatch_compensation_price","#57BCAA","solid","none","#57BCAA",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"residential_sale_price_KES","#C4EAC0","solid","none","#C4EAC0",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"residential_share_KES","#D6F0D3","solid","none","#D6F0D3",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"sale_price","#3A7830","solid","none","#3A7830",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"tariff","#2E6426","solid","none","#2E6426",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"total_generation","#7E7EB4","solid","none","#7E7EB4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,{"$f":"IF(N66=\"\",\"\",N66)","v":""},null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"total_grant_amount","#9E9080","solid","none","#9E9080",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"total_ppa_revenue","#2A8C74","solid","none","#2A8C74",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"total_wholesale_revnue","#A8A8D4","solid","none","#A8A8D4",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"weighted_grace_period","#C6E8F5","solid","none","#C6E8F5",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"weighted_interest_rate","#9AD2EC","solid","none","#9AD2EC",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"weighted_loan_term","#B0DDEF","solid","none","#B0DDEF",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"weighted_rate_of_return_on_equity","#A07610","solid","none","#A07610",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"weighted_wacc","#B88C1C","solid","none","#B88C1C",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,"whole_sale_generation","#5EA052","solid","none","#5EA052",{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""},null,null,null,null,null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(var_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(var_graph_colours[[#This Row],[Variable]]=\"\",\"\",\"No Colour\"))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"solid","none",null,null,{"$f":"IFERROR(\n_xlfn.IMAGE(\nCONCATENATE(\"https://www.colorhexa.com/\",_xlfn.TEXTAFTER(tech_graph_colours[[#This Row],[Colour]],\"#\"),\".png\"),\n\"\",\n3,\n100,\n120\n),\nIF(tech_graph_colours[[#This Row],[Technology]]=\"\",\"\",\"No Colour\"))","v":""}]

{"sheet":"0.1 RawInputData","index":2,"n_rows":1,"n_cols":6,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Scenario","Variable","technology","year","unit","ResultValue"]

{"sheet":"1.1 Financing Gap","index":3,"n_rows":54,"n_cols":21,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.1 Financing Gap"}]
["←Guide"]
["←Graphics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"technology","(All)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","cashflow","Financing Requirement","Grand Total"]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,2025,750.00121349971585,69.207468554805885,819.20868205452177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,774.78719033769551,190.17485277512228,964.96204311281781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,794.20767920176127,298.19656668807363,1092.4042458898348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,823.36255730258904,401.25230818129495,1224.6148654838839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,869.90288011350322,582.70992147151514,1452.6128015850184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,913.45196268577672,732.45964129083927,1645.9116039766159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,940.81075429712712,862.88164498248921,1803.6923992796164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,968.87437571632563,993.1183768379052,1961.9927525542307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,992.59943557899726,1134.7099658210004,2127.3094013999976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,1038.5035865328773,1308.7435062365532,2347.2470927694303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,1063.420067554528,1491.5919519210534,2555.0120194755814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,1098.2750569422913,1652.8356506331017,2751.110707575393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,1122.5842735045683,1797.2966190047202,2919.8808925092885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,1145.9625960815201,2014.8191801187729,3160.7817762002933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,1164.5295939865848,2173.0974323700671,3337.6270263566521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1225.604327030795,2378.2147468447201,3603.8190738755152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1272.5829785471915,2665.3074342935161,3937.8904128407075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1239.473854951985,2848.5749596934006,4088.0488146453854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1263.6300193705852,3052.9559421701438,4316.5859615407289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1288.0704536048677,3234.8302711109277,4522.9007247157951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1318.4500530394016,3497.1353703187724,4815.585423358174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1343.8329472699431,3708.9174208380323,5052.7503681079752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1383.1554160681483,3979.0511679467668,5362.2065840149153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1416.7845581452279,4242.4596538935657,5659.2442120387932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1443.817756671963,4480.5508343393658,5924.368591011329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1483.3079025633594,4832.0848449178166,6315.3927474811762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1487.2302124247262,5044.4844913135312,6531.7147037382574]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1483.0564962408473,5275.6740626316068,6758.7305588724539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1469.4592263651505,5519.2223795458149,6988.6816059109651]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1459.6682227866702,5765.8382632843804,7225.5064860710509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,1442.3607575237711,5974.4364534988563,7416.7972110226274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,1417.3602958608562,6150.2325823816927,7567.592878242549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,1392.2990662069481,6310.9423855651257,7703.2414517720736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,1373.0173198987172,6558.9196514667037,7931.9369713654214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,1340.0754565901643,6747.038111236885,8087.1135678270493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,1299.5175109600032,6882.3290913074679,8181.8466022674711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,1275.4718394128472,7189.0661273597925,8464.5379667726393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,1253.2049761054129,7463.1784119308268,8716.3833880362399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,1229.1720290111978,7699.2702894667718,8928.4423184779698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,1203.5165724620392,7970.9767134056037,9174.4932858676439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,1186.5786948580858,8329.6953167690426,9516.2740116271289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,1147.9300031185976,8562.0715584625432,9710.0015615811408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,1097.7403411818868,8795.084441571611,9892.8247827534979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,1045.4120279118163,8996.0672210321918,10041.479248944008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,993.00422259709023,9189.2053864024001,10182.20960899949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,938.52258404815007,9467.835690405469,10406.35827445362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",54674.581346164319,198514.74636229267,253189.32770845696]

{"sheet":"1.2 Financing Gap (%GDP)","index":4,"n_rows":54,"n_cols":21,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.2 Financing Gap (%GDP)"}]
["←Guide"]
["←Graphics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"technology","(All)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","financing_requirement_share_of_gdp","funding_availability_share_of_gdp","Grand Total"]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,2025,9.1977391625652392E-4,9.9675882927504639E-3,1.0887362209006988E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,2.501675275590606E-3,1.019202028884483E-2,1.2693695564435436E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,3.677625261310167E-3,9.7948754279729849E-3,1.3472500689283151E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,4.6411158066680738E-3,9.5234865978369252E-3,1.4164602404504999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,6.3170495801517191E-3,9.4304548817647008E-3,1.5747504461916421E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,7.4320640592044898E-3,9.2685427550964605E-3,1.6700606814300949E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,8.3384708933195075E-3,9.0915401161277051E-3,1.7430011009447213E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,9.1400233474258682E-3,8.9168971406671117E-3,1.805692048809298E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,9.9458314633400283E-3,8.7002203155343415E-3,1.8646051778874372E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,1.0925041582033619E-2,8.669150839639022E-3,1.9594192421672641E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,1.185845425789696E-2,8.4544021652729531E-3,2.0312856423169913E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,1.251465602575187E-2,8.3157297303159735E-3,2.0830385756067844E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,1.296049481885502E-2,8.0950731819330688E-3,2.1055568000788089E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,1.3837188498779421E-2,7.8701357476633985E-3,2.1707324246442818E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,1.421347002662088E-2,7.6167806526691402E-3,2.1830250679290019E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1.4814399110747381E-2,7.6345467441837588E-3,2.2448945854931138E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1.581212400432791E-2,7.5496881161549309E-3,2.3361812120482842E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1.6094644072193191E-2,7.0031123682939888E-3,2.3097756440487179E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1.642804992611922E-2,6.7996320417276603E-3,2.3227681967846879E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1.6577821304314701E-2,6.6010887798127792E-3,2.317891008412748E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1.706860547676901E-2,6.4350107768643269E-3,2.3503616253633338E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1.7240274162431419E-2,6.2465797456895721E-3,2.348685390812099E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1.761515072932943E-2,6.1231912101047774E-3,2.3738341939434207E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1.7886937684535791E-2,5.9734067431138436E-3,2.3860344427649637E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1.7991217648256171E-2,5.7975102761069998E-3,2.3788727924363172E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.8478830580236621E-2,5.6724573987195041E-3,2.4151287978956125E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1.837244140363601E-2,5.4166188792019688E-3,2.3789060282837979E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1.82995048929975E-2,5.1442146135945253E-3,2.3443719506592027E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1.8232645591160591E-2,4.8543304550054374E-3,2.3086976046166028E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1.8140351815924629E-2,4.592375624631646E-3,2.2732727440556273E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,1.790152320675395E-2,4.3218226144495281E-3,2.2223345821203479E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,1.7550731345224651E-2,4.0446778945079894E-3,2.1595409239732639E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,1.7151770188546519E-2,3.7839663489767491E-3,2.0935736537523269E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,1.6976890158684241E-2,3.5538725071405722E-3,2.0530762665824813E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,1.6632166954846369E-2,3.3034286095078272E-3,1.9935595564354196E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,1.6157788191685469E-2,3.0509044852269729E-3,1.9208692676912442E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,1.6074219611216731E-2,2.851860602118869E-3,1.8926080213335601E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,1.589249327503775E-2,2.6686420390486729E-3,1.8561135314086423E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,1.5614520628263691E-2,2.492824810805456E-3,1.8107345439069146E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,1.5395772984416059E-2,2.32456681267753E-3,1.7720339797093591E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,1.532250230723209E-2,2.1827154653632302E-3,1.7505217772595321E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,1.4999941413582071E-2,2.0110650414563898E-3,1.701100645503846E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,1.467444475666285E-2,1.831560583738447E-3,1.6506005340401298E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,1.4295037486901909E-2,1.661193025916818E-3,1.5956230512818727E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,1.390660338751536E-2,1.502775844603484E-3,1.5409379232118844E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,1.36459735037603E-2,1.352690808479085E-3,1.4998664312239385E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",0.64046831261651438,0.26868922940131235,0.90915754201782673]

{"sheet":"1.3 Financing at Sector Level","index":5,"n_rows":56,"n_cols":136,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.3 Financing at Sector Level"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity (Comm_Dom)",null,null,null,null,null,null,null,null,null,null,null,"Equity (Comm_Dom) Total","Equity (Comm_Intl)",null,null,null,null,null,null,null,null,null,null,null,"Equity (Comm_Intl) Total","Equity (Conc_DPS)",null,null,null,null,null,null,null,null,null,null,null,"Equity (Conc_DPS) Total","Equity (Conc_IFI)",null,null,null,null,null,null,null,null,null,null,null,"Equity (Conc_IFI) Total","Loans (Comm_Dom)",null,null,null,null,null,null,null,null,null,null,null,"Loans (Comm_Dom) Total","Loans (Comm_Intl)",null,null,null,null,null,null,null,null,null,null,null,"Loans (Comm_Intl) Total","Loans (Conc_DPS)",null,null,null,null,null,null,null,null,null,null,null,"Loans (Conc_DPS) Total","Loans (Conc_IFI)",null,null,null,null,null,null,null,null,null,null,null,"Loans (Conc_IFI) Total","Existing Financing Requirement",null,null,null,null,null,null,null,null,null,null,null,"Existing Financing Requirement Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",63.797439636527187,4679.1141210497153,0,4414.3719195121121,153.87133808188685,0,0,0,0,949.04518380787533,7100.3912246369391,738.38821399926178,18098.979440724317,3.9115448694688748,29792.004536517117,147.99864882250353,25923.818611674724,5067.3520906343492,0,2050.8736211001228,0,1701.8701776950195,4007.6137289737512,22785.502038720831,251.64673726057833,91732.591736268427,140.38849594442652,9445.7452577937329,0,5965.0071660927906,83.091929508000788,0,0,0,0,1218.1573157421003,8091.1825026937113,1997.9597327779929,26941.532400552751,13.319536112836404,168.56799686348046,9.0014663583940067,371.96687218865867,0,0,0,0,0,44.211528012381237,226.29242603741091,73.725067303967336,907.08489287712894,8.980694588469385,671.8804578932419,0,676.68778280974334,6.8994544942687543,0,0,0,0,181.03267586199669,1926.1552821839077,162.84819653112621,3634.4845443627537,1.553934897317464E-2,13998.664628296681,37.990171939848551,13801.069427320295,3130.4856718989445,0,2872.4875211009862,0,1845.5349336215083,1662.0612732612933,11973.318769952955,10.877752648835358,49332.505689390324,27.592958066717262,1608.6553145962037,0,714.36998516890799,1.2529986454769908,0,0,0,0,174.81268451121377,1423.664338934484,636.92866012040008,4587.2769400434045,137.71479172140167,259.22008394039904,103.72719428340629,1596.1689212060026,0,0,0,0,0,116.52989640367012,561.5613805494072,505.3684499692323,3280.2907180735201,137.05933541051502,932.93003129048464,1.9645409550305801,3374.07637034868,29.401675260836758,0,0,189.90089081361407,554.44076211404126,1321.039146994711,665.63037476878128,90.609830823160266,7297.0529587798546,205811.79932107253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0,1.8268910031230841,0,2.5337219250424168,3.2749750798424068E-3,0,0,0,0,0.36913520595800919,0.26664169223356288,1.4431955045078431,6.4428603059447571,0,8.5144933798757574,0,11.679756397463381,7.2064430391538523E-2,0,0,0,0,1.142143748674447,0.68181543792875443,0.37901801527142148,22.469291409605297,0,3.687951732492603,0,3.4237417497515339,1.768516488300806E-3,0,0,0,0,0.47380752708898011,0.30384897485689771,3.9050548882891221,11.796173388967439,0,4.8176385432331673E-2,0,0.16758651648385639,0,0,0,0,0,1.259999684441074E-2,6.7713965352382173E-3,0.11104109272184511,0.34617538801768216,0,0.45328205975346769,0,0.60253726180799982,3.0645943177315128E-4,0,0,0,0,0.1213498082303273,0.10808996927308551,0.49630442791095519,1.7818699864076086,0,9.0800971968334956,0,11.804891776574649,0.1348420427751732,0,0,0,0,1.0713695767387419,0.64444145630857941,3.1712537967384713E-2,22.767354587198025,0,0.66665356979380774,0,0.39801880202163398,3.2806438752534803E-5,0,0,0,0,7.2153693338762204E-2,5.1526269449415317E-2,1.2487433978385061,2.4371285388808781,0,5.8766187662828387E-2,0,0.49004758798984188,0,0,0,0,0,2.6358753419267751E-2,1.167902093588585E-2,0.57976339977637958,1.1666149497842033,15.129655613502811,86.024044369371893,0.2347933956386293,283.75026985355589,1.1810437917222969,0,0,28.119546306927759,45.253759433944161,80.600444250754038,61.428416743458449,6.2580646417445474,607.98003840062051,677.18750695542644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,0.28705406136625472,3.3864747693693942,0,7.4228396854882908,0.27391398987987359,0,0,0,0,0.68425905634325357,1.474852507307342,1.4051168381928181,14.934510907947226,1.2265741202473731E-2,16.007816819663311,0,34.525405295538427,6.0292619855055607,0,0,0,3.0989414036113558,2.1473060206723269,3.7892574034300859,0.37901801527142148,65.989272684894971,0.6316724959425235,6.8362893415031554,0,10.03025860167878,0.1479160591054412,0,0,0,0,0.87828818855906177,1.6806539842161019,3.8020201424292881,24.00709881343435,4.1767124844265917E-2,9.0574825609355827E-2,0,0.49538639392591949,0,0,0,0,0,2.3688829988218481E-2,3.7632712645314738E-2,0.11104109272184511,0.80009097973491961,8.4040180469002343E-2,0.82263234050519163,0,1.7418180366838849,2.5619973027672011E-2,0,0,0,0,0.22022986849371159,0.59369531748039372,0.4636056286051975,3.9516413452650534,1.4175153974852909E-4,16.64775603300221,0,34.345220453743757,11.27528886657071,0,0,0,5.9022799131072308,1.9642845151801649,3.5516556668940411,3.0211551755308989E-2,73.716838751793176,0.14422439426285111,1.2357636499152791,0,1.1660434122687839,2.7438811940177959E-3,0,0,0,0,0.13374995751902949,0.28500287053045631,1.215795344015681,4.1833235097060983,0.33878191582469358,0.1104843618200384,0,1.4485825743013629,0,0,0,0,0,4.9556205145193273E-2,6.4907325478812061E-2,0.57976339977637958,2.5920757823464795,14.26023253622904,82.454018668769081,0.22214336243764901,292.86680375469689,1.14988198979875,0,0,23.960210528038331,48.531504671202512,81.63613087170485,58.956468517583147,6.0929458102858041,610.13034071074605,800.30519348586824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0.27948014931969112,6.3309221669961762,0,10.905775156273981,0.38676679578165118,0,0,0,0,1.2792038892293769,2.477676249845139,1.3680428762465371,23.027867283692551,1.2265741202473731E-2,30.1472838524775,2.5411154090242878,51.483593905623962,8.6715715781329958,0,0,0,3.0989414036113558,4.0439903472832199,6.4530299930543338,0.37901801527142148,106.83081024568156,0.6150058377397758,12.78025636676494,0,14.736643886172789,0.20885760617758201,0,0,0,0,1.641936129677436,2.8234121312254641,3.7017039649783752,36.507815922736363,4.1767124844265917E-2,0.1705782248944632,0.15455387633005699,0.73871028342567546,0,0,0,0,0,4.4612830629885893E-2,6.4087761153513778E-2,0.11104109272184511,1.3253511939997062,7.8537436344124176E-2,1.5210229547202421,0,2.5021885414778668,3.5190925242006871E-2,0,0,0,0,0.40719862210438712,0.97724074992807342,0.4322868322873662,5.9536660621040669,1.351040922422257E-4,30.930400835416069,1.8887813379568561,49.859041972601702,15.696109352195821,0,0,0,5.627079189766512,3.6495080630255998,5.9032841797386189,2.8710565543233282E-2,113.58305060033666,0.14041903832426361,2.3102264204595229,0,1.713172830812836,3.8743626708559399E-3,0,0,0,0,0.25004194574631788,0.47879014338879122,1.183716623518335,6.0802413649209237,0.33878191582469358,0.20807355897258331,1.397183407144567,2.1600973647000798,0,0,0,0,0,9.3328483842466642E-2,0.11053588434097041,0.57976339977637958,4.8877640146017409,13.426156098575721,79.012495933290822,0.20999741536612621,282.28324740667108,1.119542391002581,0,0,19.46321791805185,46.621953571824307,79.203083871136357,56.572200432215332,5.9321836338095668,583.84407867194375,882.04064536001727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0.50174932378844839,9.4821231393278591,0,13.63972218547045,0.4104026446036152,0,0,0,0,1.9159244713695509,4.7977924974796649,1.3319471095769999,32.079661371616588,2.207833416445271E-2,45.612437902178478,3.1489078125785892,65.412773581598614,9.4162212725222485,0,0,0,3.0989414036113558,6.1185033543311524,12.552840041333461,0.37901801527142148,145.76172171758978,1.104116925524125,19.141597610153848,0,18.43094375900214,0.22162118065908309,0,0,0,0,2.4592057902278031,5.4672782779159581,3.6040346265975809,50.42879817008054,7.5180824719678657E-2,0.25808257647805088,0.19152058458725829,0.93857255965271191,0,0,0,0,0,6.7498616567802469E-2,0.12466754613462851,0.11104109272184511,1.7665638008619757,0.1404987100843415,2.2431816072342272,0,3.054087799500552,3.603165439338063E-2,0,0,0,0,0.600530352576361,1.8796938614824561,0.40229798009860163,8.3563219653699203,2.418578765347455E-4,45.92362684948683,2.2527465897666659,61.512716504547072,16.33682809451075,0,0,0,5.3518784664257932,5.4185733310505988,11.38581749092597,2.7209579331157571E-2,148.20963876392136,0.25209360198828068,3.4601359518718362,0,2.1426447119203762,4.1111302821622356E-3,0,0,0,0,0.37449970779312303,0.92713313854525259,1.152484299015027,8.3131025414160575,0.60980744848444857,0.31481251625068962,1.731366364053498,2.7445240145890262,0,0,0,0,0,0.1412047488759203,0.21502135840884121,0.57976339977637958,6.3364998504388046,8.259221122670894,75.695180402160659,0.1983377603612792,273.85116935412691,1.090003301531089,0,0,10.492847180292641,44.452680306395813,84.593939283837059,52.912193895698707,5.7756631621162171,557.32123576919128,958.57354395048594]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0.48851068424539817,12.978909431772831,0,23.826815885963569,0.48035512745372722,0,0,0,0,2.6224736933008752,4.6712028989189616,1.2968037285337359,46.365071450189106,2.207833416445271E-2,63.075749369543878,3.1489078125785892,114.0314182219884,11.19377148872835,0,0,0,3.0989414036113558,8.4610541657453506,12.552840041333461,0.37901801527142148,215.96377885296522,1.0749848364561629,26.20057323778191,0,32.196455146138781,0.25939616101830942,0,0,0,0,3.36610476438852,5.3230243188744613,3.508942290524371,71.92948075518251,7.5180824719678657E-2,0.35689282702861619,0.19152058458725829,1.636175233388184,0,0,0,0,0,9.3341364353224973E-2,0.12466754613462851,0.11104109272184511,2.588819472933436,0.13104911251655121,3.022288383167977,0,5.3557566152790228,4.1157289015447511E-2,0,0,0,0,0.8091081644142305,1.7550021107020219,0.37359069407090573,11.487952369166155,2.298924710233992E-4,62.278647916341868,2.1439466330034009,107.5714870102186,18.845610500202241,0,0,0,5.0766777430850736,7.3483206881470293,10.83547683644359,2.5708593119081861E-2,214.12610581303187,0.24544212052213099,4.7361535471631706,0,3.7429208869329642,4.8118659483158757E-3,0,0,0,0,0.5126066536089956,0.90267076092420673,1.122076038375063,11.266681873474846,0.60980744848444857,0.45705575550725858,1.731366364053498,4.9654816996127238,0,0,0,0,0,0.20500602677577551,0.21933657611067731,0.7939770140275928,8.9820308845719747,7.9488615452003746,72.497913542158159,0.18714719142398009,260.79149646147192,1.0612435999718519,0,0,10.215993749676411,42.365422807256799,81.309288972157532,47.433275544744731,5.6232724779634093,529.4339158920252,1112.1438373635406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1.8592219215602459,16.300837957560208,0,25.17748886733224,0.86721947359433282,0,0,0,0,3.293691161104126,10.50817605065914,1.262587604453058,59.269223036263355,8.1199206760376091E-2,80.154113916544944,4.9332882940834519,123.15564010992949,19.985445854754861,0,0,0,3.0989414036113558,10.751965956226559,27.79341179154769,0.37901801527142148,270.33302454873012,4.0912828270510468,32.906562834835483,0,34.0215786653647,0.46830644528169191,0,0,0,0,4.2276532794737003,11.97449091274064,3.4163589626369109,91.106233927384167,0.27649836646904041,0.45352498542747538,0.30004887861313351,1.767093765401222,0,0,0,0,0,0.1186144364725509,0.27602808889082509,0.11104109272184511,3.3028496139960923,0.52707402896079147,3.7266416005891521,0,5.4652230034488047,7.5723029140193618E-2,0,0,0,0,0.99767321653669305,4.0517091128369556,0.34611822327594061,15.190162214788533,9.0116948709996329E-4,77.354683738134099,3.3614558006946411,111.42288764754571,34.324466909573957,0,0,0,4.8014770197443557,9.1271575169139609,24.6902899923825,2.420760690700614E-2,265.10752740138332,0.93412771852446241,5.9483635293297059,0,3.9550961997224081,8.6872058113025338E-3,0,0,0,0,0.64380741298875899,2.0306168404222369,1.092470098700286,14.613169005499159,2.3679109637754689,0.62426546974541897,2.712473633694787,5.9545355906603099,0,0,0,0,0,0.28000562191606237,0.50607125185347768,1.0921890111490049,13.537451542794528,6.6580911952109858,69.416669796694379,0.17640907197430469,252.37048314586909,1.033242722200225,0,0,9.9464450877971089,40.357363283155287,78.139077976202259,44.504794667477441,5.4749026170415833,508.0774795636226,1240.5371208544618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,2.3842745345329628,19.37002433965846,0,29.334811561519519,1.1510874402482281,0,0,0,0,3.913839823542669,10.23091816829826,3.4970634681151771,69.882019335915274,0.10573068916532349,96.463037548563705,4.9332882940834519,145.38201874677961,26.735338355898691,0,0,0,3.0989414036113558,12.939662198173229,27.79341179154769,0.9745942609000855,318.42602328872312,5.2466794549860571,39.102340916752809,0,39.639242993323762,0.62159774286066283,0,0,0,0,5.0236518714123122,11.658544360569209,9.4624912204653189,110.75454856037014,0.36003261615757232,0.54580352225030426,0.30004887861313351,2.0860080683236601,0,0,0,0,0,0.1427488466788395,0.27602808889082509,0.28552735577301308,3.9961973766873475,0.65996867992554975,4.3394298632059281,0,6.2352505617064091,9.9296130835929558E-2,0,0,0,0,1.161724874069501,3.780328647652794,1.0997115873782159,17.375710344774326,1.1406664641052931E-3,90.760842788444549,3.1910025562544759,128.08709320385529,45.219837634962538,0,0,0,4.5262762964036369,10.70896215662634,23.471773355088239,7.2538643292711064E-2,306.03946730139188,1.1979295776645029,7.0683449920937944,0,4.6081641556031903,1.1530799070731471E-2,0,0,0,0,0.76502591420948596,1.977039081318505,3.0258789637238119,18.653913483684022,3.2197335219082239,0.79700415939247171,3.2287113050132992,7.6223096462669071,0,0,0,0,0,0.35748511882156758,0.54981564034201769,1.978705899198461,17.753765290942948,6.4723004831712254,66.447552463675365,0.1661073167815586,233.92805082772719,1.0059806466753241,0,0,9.6840084585698651,38.425775540870617,71.198289186855874,42.917517033682167,5.3304474900609318,475.57602944807007,1338.4576744305591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,2.6313839149806109,22.904943300666979,0,30.498126569675279,1.319393575359431,0,0,0,0,4.6280937788093999,16.153897176126449,3.8764651797543319,82.012303495372478,0.1189776896639952,115.3199970970114,4.9332882940834519,154.31249541732541,31.107152913091671,0,0,0,3.0989414036113558,15.46915790474783,43.629005299541333,1.0984666258339031,369.08748264491038,5.7904522843104163,46.238295105692437,0,41.211195354066227,0.7124845947510503,0,0,0,0,5.9404403402340851,18.408018100223892,10.48909122305262,128.78997700233072,0.40514111098937938,0.65249925983054324,0.30004887861313351,2.214146654851215,0,0,0,0,0,0.1706539487798493,0.43329804355658291,0.3218183029208424,4.4976061995415462,0.70603069294510501,5.0421160990238221,0,6.2606771799616938,0.1111086492878977,0,0,0,0,1.3498437819961031,6.0309059471196749,1.1853973779351861,20.686079728269483,1.236457129529368E-3,106.0732414599334,3.020549311814313,130.2661428351872,51.079677774570747,0,0,0,4.2510755730629182,12.515688793648501,37.22081593411739,7.9043491159450918E-2,344.50747163062346,1.3220845906334999,8.6105914216670918,0,4.9415490733869909,1.322919022421443E-2,0,0,0,0,0.93194747353822072,3.1411066359385571,3.826783198210578,22.787291583599153,3.6714389735198609,1.0121185507561601,4.0708537952057116,8.5176981002203025,0,0,0,0,0,0.4539717225238607,0.88040058901115348,2.1436828220208972,20.750164553257942,6.2916787948165869,58.289416208642891,0.15622637445144391,207.87793390972601,0.97943788012396493,0,0,9.4284962112451236,35.797831884384458,67.834239984685539,40.937488387914001,5.1898038068941021,432.78255344288414,1425.9009302807892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2.6480711546192151,26.232227839622691,0,31.181862369963198,1.63608810036479,0,0,0,0,5.3003936615978793,24.074325333223001,3.7741847724217039,94.84715323181247,0.1226574120247373,133.6439385296251,4.9332882940834519,161.17373572334529,38.841907578550362,0,0,0,3.0989414036113558,17.92715342849214,64.971780148315759,1.0984666258339031,425.81186914388218,5.8271731384336336,52.955096906653992,0,42.135106846526618,0.88350253399397105,0,0,0,0,6.8033782009009327,27.433665799209539,10.21233689324567,146.25026031896437,0.41767124844265918,0.75617909440338404,0.30004887861313351,2.3125948863480832,0,0,0,0,0,0.19777026918934071,0.64526213768503249,0.3218183029208424,4.9513448176024752,0.68249784246162137,5.6638147935611514,0,6.1679472777854878,0.13630253972158091,0,0,0,0,1.516281148162016,9.0024618225826583,1.101464266511565,24.270769690786079,1.2145023506427829E-3,119.8794401323326,2.8500960673741491,129.93318484006389,62.852585420074327,0,0,0,3.975874849722199,14.14469683449002,55.48089865960624,7.4693346328943866E-2,389.19268465234302,1.3850545265210259,10.03627294016486,0,5.337320964952406,1.742750885997546E-2,0,0,0,0,1.086252851034907,4.7597289107278282,3.7185483607073841,26.340606062968387,3.8981617671621351,1.2292313951855109,4.1836944092194388,9.7685971883448772,0,0,0,0,0,0.55135470948027454,1.2950595588098821,2.1191788744394779,23.045277902641597,6.116082702374837,53.498316367021268,0.14675121045354611,197.82816225646081,0.95359544360234161,0,0,5.8004645125216463,33.977773029611789,62.148323456338943,37.101257541812082,5.05287100272038,402.62359752291763,1537.3335633439185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2.7504343203941031,29.838286463570721,0,35.819680130491172,2.654066096798914,0,0,0,0,6.029021820831006,23.439125044516601,3.6746030303005588,104.20521690690308,0.13001685674622149,153.67630699658849,4.9332882940834519,186.345359843983,62.19197571138011,0,0,0,3.0989414036113558,20.614319810282151,64.971780148315759,1.0984666258339031,497.06045569082448,6.0524268628012594,60.234661000474773,0,48.40204961460207,1.4332199600904769,0,0,0,0,7.7386168362884096,26.70982942187668,9.9428847174040182,160.51368841353769,0.44273152334921873,0.86952548641161864,0.30004887861313351,2.673768926033949,0,0,0,0,0,0.22741477582018829,0.64526213768503249,0.3218183029208424,5.4805700308339826,0.68460697339953769,6.3279908313701299,0,7.0159522944798711,0.22609273149452641,0,0,0,0,1.694090327924741,8.3881155954602473,1.0211350659543581,25.357983820083412,1.233078799428865E-3,134.59628697046199,2.6796428229339848,147.78363951450891,103.17249050546521,0,0,0,3.7006741263814811,15.88115358234352,52.632410835976593,7.0343201498436814E-2,460.51787463836951,1.4342054356642771,11.721791126537511,0,6.2483429258335521,2.8035339129633699E-2,0,0,0,0,1.2686810961679971,4.7063611087951749,3.5572650561071062,28.964682088235254,4.6789991070287602,1.459736293457121,4.4730214409598013,11.89942899279592,0,0,0,0,0,0.65474454450551789,1.3824293421605589,2.0946749268580578,26.643034647765738,5.9453727482467897,46.483746881623851,0.13766729067282049,185.1978811369616,0.92843485892546151,0,0,5.6474194455473139,27.310956757773599,59.737943681642001,35.810273062256698,4.9195511661185671,372.11924702976876,1680.8627532663218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,2.686475822399943,33.508585521329749,0,37.728414452291773,3.5942254378901151,0,0,0,0,6.7706301200085104,28.911847099460541,3.5776487491973121,116.77782720257794,0.13038482898229581,174.45151809205711,4.9332882940834519,199.50075077364869,84.42070531291607,0,0,0,3.0989414036113558,23.401131809048369,80.547171468647747,1.0984666258339031,571.58235860882905,5.9116839523111064,67.643907499411313,0,50.981264532443923,1.9409146007562059,0,0,0,0,8.6905162721334115,32.94621718307819,9.6805420284334716,177.79504606856761,0.44398453709454672,0.98707500257413583,0.30004887861313351,2.8625285254520341,0,0,0,0,0,0.2581585612948038,0.79994791473617655,0.3218183029208424,5.9735617226856732,0.63758600106104768,6.9794321372572767,0,7.178879688266842,0.30506714896584552,0,0,0,0,1.8684902200980831,10.269128338173079,0.94427802954297058,28.182861563365144,1.166868402054504E-3,149.10909369554619,2.509189578493821,152.30360400216011,139.36763542326611,0,0,0,3.4254734030407619,17.5935352319134,64.505543126351469,6.5993056667929761E-2,528.88123438584182,1.4370635211824521,13.428466677270629,0,6.6490909896948791,3.739748080000032E-2,0,0,0,0,1.453399238140261,5.9181307436286303,3.401903932158052,32.325452582874902,5.7536652160600372,1.686945170026303,4.9044951209774634,12.790651123691781,0,0,0,0,0,0.75665595206914071,1.7744181079787109,2.4067790955080581,30.073609786311494,5.7794133353501262,40.992284890266703,0.12896056546924259,158.57261581035141,0.90393813545464075,0,0,5.4984124676733668,21.686814679606449,57.029173954141839,34.561585096722368,4.7897489690571184,329.94294790409327,1821.5348998251472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,2.6155932454482942,37.198599939568382,0,43.451830738699229,4.2462516600797571,0,0,0,0,7.5162214346517082,28.149008956733081,3.4832526036387041,126.66075857881916,0.13038482898229581,195.76995589444681,4.9332882940834519,230.47292351908661,100.8550355473477,0,0,0,3.0989414036113558,26.26081103227007,80.547171468647747,1.0984666258339031,643.16697861430998,5.7557043640454753,75.092953470627904,0,58.715143730988203,2.2930147226302191,0,0,0,0,9.6475281510011808,32.076932317279912,9.4251212427548179,193.0063979993277,0.44398453709454672,1.1076981836092601,0.30004887861313351,3.3069315045648051,0,0,0,0,0,0.28970620950496861,0.79994791473617655,0.3218183029208424,6.5701355310437339,0.59001647802981605,7.6072286797621214,0,8.2390256000896276,0.35391979079677371,0,0,0,0,2.0365598821214359,9.5456432156590214,0.87076585390063499,29.243159500359432,1.096206035062498E-3,163.16804196423749,2.3387363340536571,174.21165299425741,162.7914304199283,0,0,0,3.150272679700044,19.25236389451166,60.97420018588565,6.1642911837422702E-2,585.94943759044668,1.3913720556699289,15.136899416404599,0,8.0667553785003161,4.4000579403267182E-2,0,0,0,0,1.6383075120035691,5.7350787571761348,3.252264755807865,35.264678454965683,6.1425811181521386,1.916687638380832,4.7898512649464067,14.48987488031168,0,0,0,0,0,0.85970372796514072,1.85451996496219,2.920885769110765,32.974104363829156,5.6180726204858944,20.132782907215411,0,124.5029768672556,0.8800877572336101,0,0,2.9014355392450302,18.971867872748039,46.78808534663623,33.353860401074982,4.6633715987314961,257.8125409106263,1910.6481915437284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2.5465809029776021,41.70905636852229,0,48.02470306244728,4.4219225601476548,0,0,0,0,8.4275890672362141,29.614172285727371,3.391347097301824,138.13537134436024,0.13038482898229581,221.3659487779602,4.9332882940834519,256.83753142319358,107.1859298832303,0,0,0,3.0989414036113558,29.694288401412919,86.192809905436604,1.0984666258339031,710.53758954374462,5.603840292128786,84.198228811661622,0,64.894327696030999,2.387878614937966,0,0,0,0,10.817324034173931,33.746545091575072,9.1764397261754631,210.82458426668384,0.44398453709454672,1.252524465533899,0.30004887861313351,3.6852230242468091,0,0,0,0,0,0.32758393204800629,0.85601712998629298,0.3218183029208424,7.1872002704435305,0.54451332960861554,8.4106169742524219,0,8.9806760121656808,0.35616197808076061,0,0,0,0,2.2516380820999138,9.7482050328100183,0.80047553623709522,31.092286945254507,1.025543668070492E-3,180.72851027803051,2.1682830896134928,190.00406521494361,165.88400525345969,0,0,0,2.8750719563593252,21.324342298047661,62.779027788944653,5.7292767006915643E-2,625.82162419007398,1.6050116648263619,17.06468466732645,0,8.7520112450053151,4.7023794350191869E-2,0,0,0,0,1.84695697983397,6.3994287107101258,3.1081537374655022,38.823270799517914,6.2449052161034011,2.1788824211642059,4.6752074089153517,15.637342404696509,0,0,0,0,0,0.97730761751133688,2.205706458991306,2.9553401172595382,34.874691644641644,5.4612224106444653,18.076913250353581,0,95.326973596703681,0.85686667046403486,0,0,2.8248812571755719,14.55902962109438,43.482159780494356,29.395553608669239,4.5403286911999778,214.5239288867993,2011.8205478915193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2.4793894489120838,46.329369338358958,0,51.87369922445184,4.3478240137475934,0,0,0,0,9.3611538141548625,43.550910491209478,3.301866514752045,161.24421284558687,0.13038482898229581,248.02859955593081,4.9332882940834519,280.42145722644818,108.1227467959046,0,0,0,3.0989414036113558,33.270848158713868,123.8277071534188,1.0984666258339031,802.93244004292728,5.4559831487964026,93.52527196455803,0,70.095359713097281,2.3478647223516629,0,0,0,0,12.01561126599459,49.62802101948575,8.9343196633000339,242.00243149758373,0.44398453709454672,1.403386070942289,0.30004887861313351,4.0236160382688793,0,0,0,0,0,0.36704012283672249,1.2297851596501539,0.3218183029208424,8.0896791103265677,0.50100062965260739,9.2061192294484506,0,9.5170995996649452,0.3347715620846034,0,0,0,0,2.4646050372853772,14.993829353755061,0.7332882360312869,37.750713647922325,9.5488130107848645E-4,198.15357997710271,1.997829845173329,201.74430045475449,158.33408264875419,0,0,0,2.599871233018606,23.380344512142141,94.572094739985317,5.2942622176408591E-2,680.83600091440837,1.655374480455045,18.937945701441549,0,9.4202926268575187,4.7105835714208739E-2,0,0,0,0,2.0497050713342682,9.0223667142025423,3.712045818187502,44.844836248192635,6.2333956484272619,2.4454028330703199,4.5605635528842949,16.89150329213409,0,0,0,0,0,1.0968516969570381,3.0068257930624389,2.8843229952894989,37.118865811824946,5.3087380621701081,16.09387291214977,0,86.547471495145516,0.83425827131149355,0,0,2.557993597331826,14.01250079532991,37.166619174571423,24.601466345525619,4.4205322667704969,191.54345292030615,2206.3626330390784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,2.4139708391705632,51.155735251464357,0,59.728225830823867,4.2789555301573348,0,0,0,0,10.336352074559651,42.401821138359942,4.3545048710965064,174.66956553563224,0.13038482898229581,276.21975483573641,4.9332882940834519,322.93791247329659,109.1316281389704,0,0,0,3.0989414036113558,37.052440724793023,123.8277071534188,1.3977946187688339,878.72985247166105,5.3120272113683233,103.2682749682688,0,80.708943785201001,2.3106751115044539,0,0,0,0,13.267337648973159,48.318587303559298,11.782589732188139,264.96843576106318,0.44398453709454672,1.562896202895959,0.30004887861313351,4.6336616920984879,0,0,0,0,0,0.40875821169790461,1.2297851596501539,0.40951257094641202,8.9886472529965964,0.4594050200938754,10.01747178055505,0,10.980537574484829,0.31451971858634192,0,0,0,0,2.681815057734422,13.916549351362431,1.061043618921462,39.43134212173841,8.8421893408648024E-4,215.88273147867639,1.8273766007331651,231.50916550291549,150.83769431703229,0,0,0,2.3246705096778868,25.472223207964952,89.143249859187719,7.3637329986619288E-2,717.07163302510844,1.6217176704776159,20.89599325680145,0,10.531300979454009,4.6618150141521278E-2,0,0,0,0,2.2616297456819141,9.1345262625031847,4.6880776277378358,49.179863692797525,6.1985185018294651,2.72508699938551,4.4459196968532391,19.136730885160461,0,0,0,0,0,1.222300140665691,3.0583645378339162,3.2711717473410982,40.058092509069382,5.1604983827054927,13.742884394216301,0,80.797573098636775,0.8122463940331941,0,0,2.49050101969801,13.484676751299009,35.86026002543818,7.9789354818513569,4.3038966670922978,164.63147221497061,2337.7289045850371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2.3502782973133698,56.21910497844879,0,71.702719335964318,4.2173622221902516,0,0,0,0,11.359438514778841,41.283050470606497,4.4177944196482093,191.54974823895029,0.13038482898229581,306.10900422624712,4.9332882940834519,385.40159975141103,110.26061226992979,0,0,0,3.0989414036113558,41.061817578126593,123.8277071534188,1.4445897850892659,976.26794529089977,5.1718695466540003,113.48971846159181,0,96.889714429553223,2.2774141620153312,0,0,0,0,14.580531428419009,47.043702953518931,11.953841070054329,291.40679205180669,0.44398453709454683,1.732014426926022,0.30004887861313351,5.5299194051403147,0,0,0,0,0,0.45298919029292573,1.229785159650153,0.42322217363798892,10.111963771355082,0.41965562828141301,10.851298748035729,0,13.36190586744436,0.29556179623658418,0,0,0,0,2.905041798454528,12.88567914266218,1.035173909196901,41.754316890311699,8.1355656709447468E-4,233.4682202825303,1.656923356293001,278.71265251942413,143.47014409588451,0,0,0,2.049469786337168,27.54715106222536,83.674605080662786,7.0167494522047111E-2,770.65014723444631,1.533799162624959,22.861720529129212,0,12.235661903895521,4.6639884748959158E-2,0,0,0,0,2.474385609029579,9.3969927870442866,4.5631149648110751,53.112314841283592,6.0519673833305676,3.0146700523714771,4.3312758408221832,22.191124348256,0,0,0,0,0,1.352188573589693,3.1485576618592019,3.2717346654375099,43.361518525666639,5.0163855358396283,13.212567635624829,0,71.673851574772982,0.7908152994189408,0,0,2.4247892315237181,12.95786183465072,33.522591401903277,7.6512955268889629,4.1903384939074071,151.44049653453044,2529.6552433792513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2.288266281095678,61.492765747623082,0,79.018589518960823,4.1617605806498048,0,0,0,0,12.42501668607316,53.568914730998117,6.9843445427916651,219.93965808819232,0.13038482898229581,337.60099353650969,4.9332882940834519,427.84675007565153,111.4856800100317,0,0,0,11.408553154183339,45.286191020769337,158.0285128610613,2.1492402254391538,1098.8695940067118,5.0354099373517673,124.1356772719457,0,106.7754283801353,2.247388767182219,0,0,0,0,15.948265933586731,61.043941361400982,18.89851285784394,334.0846245094466,0.44398453709454683,1.9102012135442319,0.30004887861313351,6.1389419431461532,0,0,0,0,0,0.49959198622704998,1.569447778576194,0.6296639566950506,11.491880293896362,0.38168398689526378,11.69964646875656,0,14.537196286044299,0.27773522544566442,0,0,0,0,3.132156296685813,17.321462061175829,1.8705544220216861,49.220434747025109,7.3440230281042029E-4,249.5901981428413,1.486470111852837,299.76940241683837,135.47787300149031,0,0,0,17.241508608912181,29.44940093914315,110.26407531749869,0.11755782110527881,843.39722076198507,1.4589500550750909,24.886687045496139,0,13.440195188873901,4.9301071130760647E-2,0,0,0,0,2.6935533069171371,11.566387311881121,6.5946404478203737,60.689714427194531,5.8997589401684181,3.3220915915906719,4.2166319847911273,24.695352866802899,0,0,0,0,0,1.490078280000946,3.7118105084240089,4.2785832872860556,47.614307459064122,4.8762849483848694,12.700668322008969,0,69.434650311946854,0.76994966353708583,0,0,2.3608112467371409,12.42035946687529,31.53447784555765,7.3353904433584178,4.0797765494181739,145.51236879782445,2810.8198030913413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2.227890449903299,66.863706989728442,0,80.902827612044888,4.1130843828425654,0,0,0,0,13.510250570280499,66.469633252398779,7.0154347589348829,241.10282801613334,0.13038482898229581,370.19488014047539,4.9332882940834519,446.14339089170448,112.8308574321657,0,0,0,11.408553154183339,49.658372909760097,194.63042795632651,2.2058020960024409,1192.1359577036837,4.9025508103901938,134.97801653853409,0,109.32154228553409,2.2211031752887869,0,0,0,0,17.341229743838792,75.744831026515314,18.98263798167423,363.49191156177551,0.44398453709454683,2.0946227138864262,0.30004887861313351,6.4014705604711359,0,0,0,0,0,0.54782538773050293,1.9329568270249631,0.64623491549035028,12.367143820311059,0.34542395635652628,12.533441810383209,0,14.368173020132881,0.26109067956253551,0,0,0,0,3.3553747711320541,21.82856007507862,1.8003920389135739,54.492456351559397,6.3683945346278917E-4,265.52343847760977,1.2000555498756309,293.14969475704731,125.83403062862349,0,0,0,15.08865037015299,31.329380220925469,137.22983205700601,0.1152799381887923,869.47099883888302,1.354286088481504,26.904313838638469,0,13.625977287357021,5.1551676096770978E-2,0,0,0,0,2.911926512955632,14.237451855867739,6.4417960697169869,65.527303329114119,5.7475504970062667,3.648805443475502,4.1019881287600706,25.988913430441581,0,0,0,0,0,1.6366212762190679,4.5683954903508424,4.2940858056872004,49.986360071940538,4.740085220210581,11.65083079338789,0,64.243710385870045,0.74963456677741791,0,0,2.2985213189924458,10.922735818246849,26.205108774408419,7.0308290748217184,3.9721317782281909,131.81358773094357,2980.3885474243439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2.1691076330477062,72.558020001745362,0,82.737350144499402,4.0711505878567102,0,0,0,0,14.66082341423464,80.851317450656182,7.3217959492300722,264.36956518127005,0.13038482898229581,404.95635835527833,4.9332882940834519,464.44003170775773,114.2961376421932,0,0,0,11.408553154183339,54.321316740760892,235.88962310585259,2.334872210854658,1292.7105660399463,4.7731971671601539,146.47314761210271,0,111.8004770585831,2.1984585425689929,0,0,0,0,18.818060089822261,92.13334087938712,19.81160208252367,396.008283432148,0.44398453709454683,2.2913087993594741,0.30004887861313351,6.6639991777961187,0,0,0,0,0,0.59926644112195415,2.3427192869817759,0.68404864996590209,13.325375770932904,0.31081164965726399,13.375328347221849,0,14.14153044419597,0.24554885577266411,0,0,0,0,3.5807592321527868,26.74500974128722,1.7916393545301841,60.190627624817942,5.6603101614344795E-4,281.06594759930721,0.63384190657385453,288.08204360835191,118.25075264416721,0,0,0,14.35071735800471,33.163255373732447,167.0107726905072,0.1188448431422451,902.67674205480296,1.2486227203263389,28.987613013491082,0,14.002179867629319,5.2286333312955791E-2,0,0,0,0,3.1374074863610808,16.743868532409479,6.5362347618886538,70.70821271541891,5.5953420538441154,3.990697817240572,3.9873442727290151,27.469210792386509,0,0,0,0,0,1.789972330967101,5.5443274492524139,4.5896746343865429,52.966569350806267,3.6602814533512369,9.0958705233986574,0,32.390653930076603,0.72985548318315441,0,0,2.2378749089596401,7.9508404754127513,19.676866824803589,6.6239005442094498,0,82.366144143395076,3135.3220863135384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2.1118757988975809,78.500042554379448,0,85.019611484803008,4.0357812976137106,0,0,0,0,15.86144734426127,90.984329927074853,7.7905624269754759,284.3036508340054,0.13038482898229581,441.57255862050317,4.9332882940834519,485.02375262581739,115.8815206401143,0,0,0,11.408553154183339,59.233054335878577,267.25506128361189,2.5087167566247079,1387.9468905397991,4.6472565155877268,158.4683308660762,0,114.88442773107469,2.1793588024337942,0,0,0,0,20.35913405423431,103.6803177507873,21.080008767319999,425.298834487514,0.44398453709454683,2.4984892032123058,0.30004887861313351,6.9593438722867251,0,0,0,0,0,0.65345215834965209,2.6542226757115879,0.73497997129693526,14.244521296564885,0.27167950494510912,14.20955366331326,0,13.93477328303231,0.22917290438094179,0,0,0,0,3.8040926088777818,29.701100485834399,1.8381607824294861,63.988533232813282,4.8049571077324527E-4,297.15828232738198,0.46316309697791702,283.71699827964818,111.5712659383302,0,0,0,13.612784345856429,35.062004236515939,185.4674191386857,0.1256448934667895,927.17804275257379,1.147398027562113,31.219921368724378,0,14.36826760378746,5.0854415883845983E-2,0,0,0,0,3.3790161203655731,18.55128986263782,6.7799428991637498,75.496690298124946,5.443133610681965,4.3473702506133014,3.8727004166979588,29.721466053060691,0,0,0,0,0,1.949952726808029,5.9919470062212108,5.0465376054495579,56.373107669532715,0.73152245349759892,8.7774184383837142,0,28.550758931232409,0.71059827006440901,0,0,2.1788286524774998,7.6384133842807644,19.07981136411065,6.3444446138519686,0,74.011796107899002,3308.8420672188295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,2.0561540248248291,84.734943832139692,0,87.737798059114098,4.0089867290248629,0,0,0,0,17.121250201607221,110.7000944944042,8.1292061444075916,314.48843348552248,0.13038482898229581,480.284459635453,4.9332882940834519,507.89455364588378,117.63505167756939,0,0,0,11.408553154183339,64.425914276632156,323.80770064404652,2.651636158671224,1513.1715423155051,4.5246388039993448,171.05474950294499,0,118.5574309782354,2.164889490395987,0,0,0,0,21.976167777445799,126.1472275656842,21.99632419375812,466.42142831246389,0.44398453709454683,2.717527422036043,0.30004887861313351,7.2875046439429516,0,0,0,0,0,0.71073918456058116,3.2158707771202839,0.77685113819393103,15.45252658156147,0.2342960349264695,15.06447745998484,0,13.82451663402078,0.21326191133845859,0,0,0,0,4.0329675435587884,36.392532143960302,1.8827774787588449,71.644829206548479,3.8086780434491252E-4,314.04736468476398,0.32008135040936248,277.00201164797932,103.9439143481425,0,0,0,12.87485133370815,37.054764288789308,226.86382370891141,0.1291689700626559,972.23636120057108,1.050645705918108,33.518960047481123,0,14.72220227469745,4.8303792999890953E-2,0,0,0,0,3.6278473188667202,23.134418462168728,6.919464101836847,83.021841703968875,5.2909251675198128,4.7203989682504268,3.758056560666903,32.11443632376217,0,0,0,0,0,2.1172695964314832,7.0874629696977003,5.6098579263023787,60.69840751263088,0.19917814787571919,8.4694388087399357,0,27.536607144304469,0.69184915788570645,0,0,2.1213403295467819,7.3240681375895944,18.500564105547099,6.0751242170262163,0,70.918170048515506,3568.0535403672884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,2.001902467943558,91.26475720147171,0,90.880407994351557,3.990540638338997,0,0,0,0,18.440641074250731,121.9479398000904,8.6919621331747141,337.21815130962165,0.13038482898229581,521.13755379494512,4.9332882940834519,533.05243476795681,119.5567307545586,0,0,0,11.408553154183339,69.905993568669913,360.03764486841789,2.8557594330796192,1623.018343464877,4.4052563567319103,184.236508287193,0,122.8039446670951,2.1549284327612468,0,0,0,0,23.6696863488012,138.96460146116669,23.51905137658596,499.75397693033506,0.44398453709454683,2.9486808591839089,0.30004887861313351,7.6484814927648044,0,0,0,0,0,0.77119478121111973,3.5756856260448662,0.8366532334163379,16.524729408328717,0.20167337586535181,15.928549417139919,0,13.8712013281529,0.20083607173384871,0,0,0,0,4.2642912630424066,39.352667393234753,2.0014490408065702,75.820667889975752,1.755267233260432E-4,332.29233513577321,0,280.72558858173392,94.295678127119828,0,0,0,12.13691832155987,39.20750482512311,244.63710363349679,0.13434151319571591,1003.4296456647257,0.95820021790251897,35.886534018943422,0,15.35313458601248,4.5834699307337273E-2,0,0,0,0,3.884096034813203,24.955954718983062,7.6342254347305074,88.717979710692532,5.1387167243576624,5.1079868596527129,3.6434127046358471,33.686208208572992,0,0,0,0,0,2.2911167459069839,8.1513975207793106,6.4150876955703477,64.433926459475856,0,8.1716006993551957,0,17.866429550362351,0.67359474042031586,0,0,2.0653688341415468,5.6592889546675016,17.93860096146091,4.6992920142674786,0,57.074175754675302,3765.991596592708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1.9490823366211261,98.089566398573254,0,94.436242893980378,3.9802227512389372,0,0,0,0,19.81963829026272,138.61059172705581,10.092389784967629,366.97773418269981,0.13038482898229581,564.1684970012949,4.9332882940834519,560.49739599203645,121.6465578710818,0,0,0,11.408553154183339,75.67821356184254,410.87237138110851,3.2837750510775732,1752.6190371356909,4.2890238114418366,198.01377625739741,0,127.6088367433551,2.1493566793841921,0,0,0,0,25.43971329349624,157.9523661426588,27.308383334901709,542.76145626263531,0.44398453709454683,3.1921569197003992,0.30004887861313351,8.0422744187522781,0,0,0,0,0,0.83487324005977925,4.0805467245607732,0.96204917769743903,17.855933896478348,0.17052914384672349,16.826843139883469,0,13.90377444080586,0.19004011856168809,0,0,0,0,4.5047767766085753,44.415323863759163,2.402217601082933,82.413505084548419,8.589824503910394E-5,351.67049680324749,0,284.26341141784297,86.582281385371786,0,0,0,11.398985309411589,41.493953413560099,277.19470058431313,0.15055285463861501,1052.7544676666307,0.8699016479112156,38.258913504742431,0,16.22794336238513,4.3562025552141823E-2,0,0,0,0,4.1408649640496016,27.708231746723971,8.6244757970660757,95.873893048430574,4.9865082811955102,5.5108590064153891,3.5287688486047899,34.757512184290682,0,0,0,0,0,2.4718194427080999,9.4913727657343756,7.0483001407040966,67.795140669652952,0,7.5361153678568336,0,10.66669926899041,0.65582196516436164,0,0,2.0108741448170062,3.079645767496797,17.39341310279746,2.315006922291007,0,43.657576539413867,4022.7087444861822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1.89765586274085,105.263629386123,0,98.394399830792892,3.978910159263195,0,0,0,0,21.26920423361172,153.27139159693061,10.848219248826711,394.92341031828897,0.13038482898229581,609.66644237951277,4.9332882940834519,590.2294373181229,123.9285522058901,0,0,0,11.408553154183339,81.781359179973037,457.7124566817169,3.5522076331804509,1883.3426816756455,4.1758580580681892,212.49608416668991,0,132.95737441147631,2.1486478677154262,0,0,0,0,27.300319499257931,174.65893957357429,29.353536284267609,583.09075986104972,0.44398453709454683,3.449591678895922,0.30004887861313351,8.4688834219053746,0,0,0,0,0,0.90220243187006788,4.5457353572475334,1.040692002148685,19.151138307775263,0.11774729796200289,17.778959411110051,0,14.05499418706856,0.17786049970984391,0,0,0,0,4.7596712253441158,48.362896124438358,2.564128303247148,87.816257048880075,4.0936785419744307E-5,371.86074883239019,0,292.59417958425507,80.116828998087612,0,0,0,10.661052297263311,43.87621995695244,300.49148356321467,0.161956891929601,1099.7625110608783,0.77097548133622607,40.618967813868601,0,16.729622368375772,4.1211003935998122E-2,0,0,0,0,4.3962999397910911,31.0484871360092,9.7650339478337642,103.37059769115066,4.8342998380333597,5.933675157941714,3.414124992573734,35.927784572714337,0,0,0,0,0,2.6614677031539218,10.714840181714539,7.5161054837676673,71.002297929899271,0,6.5932968174697466,0,7.7268036798550108,0.63851812400385732,0,0,1.957817296092889,0.60391810777054455,15.26619939232142,2.2361138437333912,0,35.022667261246859,4277.4823211548155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1.8475862746965721,112.7882476100216,0,103.2404061759931,3.9874568119186469,0,0,0,0,22.78960274132718,162.27715232247141,12.502572947596381,419.43302488402486,0.13038482898229581,657.68040360007171,4.9332882940834519,624.53563884822245,126.4267329377345,0,0,0,11.408553154183339,88.222007846195211,491.08146815892729,4.0618517846250004,2008.4803294530254,4.0656781794062793,227.686059248801,0,139.5056361128249,2.1532631382968659,0,0,0,0,29.251843616988349,184.92136755826161,33.829951280129727,621.41379913470882,0.44398453709454683,3.7212624640728582,0.30004887861313351,8.9611245793897183,0,0,0,0,0,0.97325491800812314,4.8771370770260143,1.1900026976710969,20.46681515187549,5.4938564813481729E-2,18.795566928980278,0,14.55833329900644,0.16549359635833741,0,0,0,0,5.0318310984563874,49.840570173284938,2.9721240764093411,91.41885773730921,2.158937615696554E-5,393.40810742984672,0,303.84438669488219,71.19889084447108,0,0,0,9.9231192851150283,46.418614718694883,309.92146584702613,0.1948816542883833,1134.9094880637006,0.66739926255434812,43.03506058728167,0,16.943117356557231,3.8789644687049409E-2,0,0,0,0,4.657800195941836,33.322424878672351,11.092450279685639,109.75704220538012,4.6820913948712084,6.3756450960316311,3.299481136542679,37.342342699766583,0,0,0,0,0,2.8597071839553578,11.74992527814498,8.3622849200291096,74.671477709341559,0,6.3744288891643688,0,6.6521590066572642,0.62167084412798879,0,0,1.9061603505918501,2.8593424219278449E-2,14.820502952866409,2.159772317509415,0,32.563287785136573,4513.1141221245025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.7988377710997689,120.6619547270854,0,108.3935423251843,4.0066944405870863,0,0,0,0,24.380536519230208,184.0241964339036,13.34351230051144,456.60927451760182,0.13038482898229581,708.24665468671651,4.9332882940834519,655.15298281795094,129.16512613950439,0,0,0,13.62295514520293,95.00502232286145,557.30574721578773,4.3693372349353954,2167.931498686025,3.958405393249226,243.58074139123539,0,146.4689130224821,2.163651633679732,0,0,0,0,31.293904051495669,209.7030024334197,36.105397898829899,673.27401582439165,0.44398453709454683,4.007374519544773,0.30004887861313351,9.4004363120376002,0,0,0,0,0,1.048084343901998,5.5348383093661528,1.280086859961072,22.01485376051928,2.6462435633910861E-2,19.860940451147041,0,15.42443292899657,0.15669726164673731,0,0,0,0,5.3170461499049333,56.502358108254413,3.0713627222263682,100.35930005780996,1.0064378958578569E-6,415.8009254711003,0,319.03914384433591,57.585100412182562,0,0,0,19.30504202532941,49.06076480899182,353.56941920171329,0.20887345293461371,1214.5692702230258,0.58482024471394278,45.477590771914699,0,17.439110178028539,3.7015357468997347E-2,0,0,0,0,4.9221617199097283,38.069937920687863,11.708177158084411,118.23881335080819,4.529882951709058,6.8374496516345413,3.1848372805116232,39.140486933216877,0,0,0,0,0,3.0668431867403658,13.430065354225629,8.8982531395945994,79.087818497632696,0,6.0135717539043636,0,5.3093151042276849,0.60526807918215253,0,0,1.855866371913008,2.7442495643389051E-2,10.901310850144711,2.0859026210875489,0,26.798677276102858,4858.8835221939171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1.751375495180381,126.02707884637439,0,112.9111146039925,3.9839423028520282,0,0,0,0,25.464595528376901,187.38877724312431,16.64456222375318,474.17144624365369,0.13038482898229581,748.08952461165734,4.9332882940834519,678.02378383801738,130.99072160735111,0,0,0,30.06681744838971,100.3495926373446,576.80989038171856,5.3287343175606479,2274.7227379651049,3.8539629960561048,254.4113376101368,0,152.5733717105509,2.1513652712654938,0,0,0,0,32.68535983802596,213.53707812181349,45.037507996856839,704.24998354470551,0.44398453709454683,4.2328119440157304,0.30004887861313351,9.7285970836938294,0,0,0,0,0,1.1070450212907901,5.7285421771720566,1.561161891005622,23.102191532885708,1.323485290229174E-2,20.261363605770821,0,16.466108041556701,0.14448146652972599,0,0,0,0,5.424245111275714,55.3670268988812,4.0826938428360933,101.75915381975256,0,425.05138972777252,0,338.13454149635862,45.133286176962997,0,0,0,49.414430653093348,50.152238013980373,350.44003169367647,0.27619316781553921,1258.6021109296598,0.49872246870691311,46.974525797752513,0,17.968582008836009,3.5048769073292407E-2,0,0,0,0,5.0841790717643063,38.944597360732992,14.507493701425391,124.01314917829144,4.3776745085469067,7.2271051025855666,3.0701934244805669,41.126353011216743,0,0,0,0,0,3.2416177475863699,14.223903905102301,10.59687039995843,83.863718099476884,0,5.6226405138716977,0,2.7797914994349089,0.58929810065441779,0,0,1.8068993982212129,1.7683240690510259E-2,10.599918010408301,2.0144274625837908,0,23.430658225864839,5067.9151495393953]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1.7051655098630909,131.25064434076549,0,116.6868458986808,3.9617904795290229,0,0,0,0,26.520051675925028,196.2473446479847,17.954824427107852,494.32666697985599,0.13038482898229581,787.93239453659817,4.9332882940834519,700.8945848580837,132.8163170751977,0,0,0,45.01279030217578,105.69416295182781,610.80571291095032,5.7881765006372614,2394.0078122585364,3.752276308106421,264.95616890105441,0,157.675403129903,2.1394030841228231,0,0,0,0,34.040102109012508,223.6317733741592,48.582866755367867,734.77799366172621,0.44398453709454683,4.4582493684866868,0.30004887861313351,10.05675785535006,0,0,0,0,0,1.166005698679581,6.0661690217420769,1.695764891379635,24.186980251345719,5.4842269909097068E-3,20.615366763434789,0,17.056025572366298,0.12696546040059509,0,0,0,0,5.5190167934329946,56.671264539273587,4.3821761345296251,104.37629949042881,0,432.96417604251809,0,346.5463419215605,37.745846289752407,0,0,0,75.210628462202621,51.085877450936117,362.8373209029217,0.29788212154529048,1306.6880731914368,0.36850374383878109,48.404621999585267,0,18.256287854059991,3.2791693598963258E-2,0,0,0,0,5.2389623261688474,41.415536142512877,15.53187018723273,129.24857394699745,4.2254660653847553,7.6188660647957587,2.9555495684495101,42.905399325110587,0,0,0,0,0,3.4173367185512511,15.3355426412311,11.60350246775605,88.06166285127901,0,2.588245608213267,0,2.6603827183674822,0.57374948948925886,0,0,1.7592244165331641,0,10.070871489449781,0.59358840646564903,0,18.246062128518602,5293.9201247601259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1.660174773501208,136.3363862299594,0,120.0426132536175,3.9402231313418912,0,0,0,0,27.54765964744497,204.64162060190941,19.633873887879961,513.80255152565439,0.13038482898229581,827.775264461539,4.9332882940834519,723.76538587815014,134.64191254304441,0,6.5406835065004314,0,60.526465666919862,111.038733266311,642.53686926619343,6.3535503687563244,2518.2425380804807,3.6532726201016672,275.22277516229241,0,162.20994998841741,2.1277565188977512,0,0,0,0,35.35909954936551,233.1973897708319,53.126104510742749,764.89634812064935,0.44398453709454683,4.6836867929576442,0.30004887861313351,10.384918627006289,0,0,0,0,0,1.2249663760683731,6.3813045118619831,1.8614027491668419,25.280312472768813,2.4881384007691262E-4,20.9193654528328,0,17.402915162415258,0.1060560417287103,0,0,0,0,5.6004015803995486,58.122748916434553,4.7938346114330512,106.94557057908401,0,439.00603373371672,0,352.55180873063898,35.956690777272811,0,12.45685065507771,0,100.7608056745829,51.798763699320958,371.82085772263503,0.32661492568384609,1364.6784259189287,0.17091312487368901,49.804033476853419,0,18.672322867009569,3.0238314919631901E-2,0,0,0,0,5.3904244613445433,43.146659717370063,16.73468150390978,133.94927346628069,4.0732576222226049,7.9735294897918836,2.8409057124184538,44.297741079808233,0,0,0,0,0,3.576416112051179,16.30209482524544,12.36341454043084,91.427359381968628,0,2.5086278929929091,0,2.5453399331580928,0.55861112792255763,0,0,1.712807337681983,0,9.6939356807583579,0,0,17.0193219725139,5536.2417015183291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1.616371116250811,141.287940985284,0,126.97852111459849,3.9192248369332332,0,0,0,0,28.548154216152941,210.0160825459626,20.348951483399279,532.71524629858141,0.13038482898229581,867.61813438647982,4.9332882940834519,746.63618689821658,136.46750801089101,0,23.710611130150738,0,62.329286914297072,116.38330358079411,670.08630439485523,6.6773966179094426,2634.9724050566597,3.5568811411758028,285.21849735218427,0,171.58223235348899,2.1164172479162771,0,0,0,0,36.643295285275343,239.32180616809029,55.060989459570941,793.50011900770187,0.44398453709454683,4.9091242174286007,0.30004887861313351,10.71307939866252,0,0,0,0,0,1.283927053457165,6.6549095656646564,1.9562801426703711,26.261353793590999,0,21.182189538275772,0,19.489606498595439,9.0201484385956265E-2,0,0,0,0,5.6707633679445859,57.750536615801899,4.8547421646605784,109.03803966966423,0,444.02062743456122,0,392.50364445463498,36.529362536048069,0,44.576387463891251,0,98.819442249490322,52.390442225853967,365.94335801597862,0.33143929852705362,1435.1147036789855,8.2997283690666418E-2,51.145642181361318,0,20.24732933924561,2.8186866257842891E-2,0,0,0,0,5.535630480348976,44.393602777003977,17.210013281829571,138.64340220973796,3.692071104031192,8.3237482317903382,2.7262618563873979,46.903903656664447,0,0,0,0,0,3.7335019256943198,17.12184284995195,13.09166394493888,95.592993569458514,0,2.3176517639763952,0,1.8581420854885959,0.54387219153203947,0,0,1.667614971942345,0,9.4281087989533638,0,0,15.815389811892739,5781.653653096274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,1.573723217068262,146.10884912988979,0,129.55458107624051,3.898780581837666,0,0,0,0,29.52225076829777,217.25680884132271,21.17772210657569,549.09271572123248,0.13038482898229581,907.46100431142065,4.9332882940834519,769.50698791828302,138.29310347873761,0,39.054666107640408,0,67.135108435812398,121.7278738952773,695.34047163778746,7.0360564122610674,2750.6189453202851,3.4630329482774842,294.95048273811761,0,175.0631842106624,2.1053771632298082,0,0,0,0,37.893607558578658,247.57290615037439,57.303509453013653,818.35210022225408,0.44398453709454683,5.1345616418995581,0.30004887861313351,11.041240170318741,0,0,0,0,0,1.342887730845957,6.9057193465176789,2.0613568774838251,27.229799182773437,0,21.39266392688522,0,19.33204679608432,8.1967443307377985E-2,0,0,0,0,5.7271104130282957,59.526758786829532,4.9491234679868068,111.00967083412155,0,447.95493310891737,0,385.35053260018958,36.984575862474458,0,71.693591253172372,0,102.4375290501076,52.854656913417323,379.71899359167452,0.33450870163393759,1477.3293210815871,4.0738293073365642E-2,52.413089714148327,0,20.542066549359511,2.634907544926509E-2,0,0,0,0,5.6728097871554306,46.116327616883581,17.919662794231201,142.73104383030068,3.474275707578161,8.6145201366855186,1.667280796724917,48.114597319048201,0,0,0,0,0,3.8639236825889829,18.151909961918861,14.186349701757109,98.072857306301756,0,2.2488657944501691,0,1.502702819038531,0.52952214149745847,0,0,1.623615005298749,0,9.1695609910493339,0,0,15.074266751334243,5989.5107202501922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,1.40349961157452,150.8025577703394,0,133.4483273627138,3.8788757477459819,0,0,0,0,30.470645814685501,222.64719761047559,22.34290374789196,564.99400766542669,0.118119087779822,947.30387423636148,4.9332882940834519,792.37778893834911,140.11869894658429,0,43.703886867624512,0,73.695498260849305,127.0724442097605,723.78174903136312,7.4888086947541481,2860.5941565675098,3.0884499542630759,304.42569000706231,0,180.32468571648189,2.0946283708177051,0,0,0,0,39.110930383331187,253.71547180793331,60.456303547753073,843.2161597876426,0.4022174122502809,5.3599990663705146,0.30004887861313351,11.36940094197497,0,0,0,0,0,1.4018484082347491,7.1881816618117638,2.1939999344222629,28.215696303677674,0,21.551574650185401,0,19.884344054785299,8.039234567575726E-2,0,0,0,0,5.7696531312943371,58.729094354326413,5.1521945621386793,111.16725309840589,0,450.85624587360309,0,389.26931280963038,37.313735280243073,0,77.079526028430976,0,108.00704995099871,53.196987406272029,378.33009761954298,0.34590128216351529,1494.398856250885,1.9085457545467178E-2,53.631479967313012,0,21.260230597846729,2.368880112661912E-2,0,0,0,0,5.8046795406764717,46.470718431462871,19.240752976520039,146.45063577249121,3.15320356668443,8.8395932101810963,1.0562775862270359,49.956767793566897,0,0,0,0,0,3.9648771750684451,18.58965287752337,15.635444726404041,101.19581693565533,0,2.1820961845231119,0,0.8949984878674172,0.51555071706499711,0,0,1.5807759763399369,0,8.9180932005622751,0,0,14.091514566357738,6164.3240969480512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,1.366468320099816,155.37242306140121,0,135.83319162498469,3.85949610205259,0,0,0,0,31.394017488707249,227.58828048500459,23.81700689372882,579.23088397597905,0.118119087779822,987.14674416130231,2.3921728850591628,815.24858995841566,141.94429441443091,0,57.674324479244277,0,74.830074970682929,132.41701452424371,743.71772867282755,8.0307651577853409,2963.5198283117716,3.0069613029530489,313.65089424126029,0,183.54728061196971,2.0841631849428119,0,0,0,0,40.29613418505695,259.34603525632861,64.444989541793547,866.37645832430508,0.40221741225028079,5.585436490841472,0.14549500228307649,11.697561713631201,0,0,0,0,0,1.4608090856235401,7.3861742796980421,2.3527771836238731,29.03047116795149,0,21.67701409861888,0,19.644088282573211,8.1010839189539774E-2,0,0,0,0,5.8032351453065374,59.114684136968833,5.4225238888822576,111.74255639153925,0,452.86114506694253,0,385.97011180176128,37.533301112885312,0,99.804973116303046,0,100.5673696776216,53.43354851223166,376.14381173084428,0.35616396762235381,1506.6704249862119,8.7868386532455279E-4,54.773215712639193,0,21.520536665336639,2.0141156539868831E-2,0,0,0,0,5.9282527383163153,48.386897743237277,20.528096309032431,151.15801900896705,2.962844323181403,9.0460757322856757,0.93598967184726911,50.056941822674361,0,0,0,0,0,4.0574920924589062,19.328930109306249,16.82546964664596,103.21374339839983,0,2.1172844175186292,0,0.8650848206410513,0.50194792821049283,0,0,1.5390672537629611,0,8.6735118077584463,0,0,13.696896227891582,6324.6392817930191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,1.227453322250762,159.82171260580961,0,137.93629338694879,3.840627787678728,0,0,0,0,32.293026031226702,243.75169965251601,24.79355135926426,603.66436414569489,0.108306494817843,1026.9896140862429,1.7843804815048629,838.1193909784821,143.7698898822776,0,71.289904659995187,0,75.922980052661217,137.76158483872689,789.99828733963113,8.4522652347485785,3094.1966040490888,2.701053940950195,322.63269176262918,0,186.38913836883151,2.073974122655895,0,0,0,0,41.450066423130892,277.76490405021821,67.087361782324678,900.09919045074059,0.36880371237486809,5.8108739153124276,0.1085282940258752,12.02572248528743,0,0,0,0,0,1.5197697630123319,7.8458060175145006,2.4762642666714241,30.15576845419886,0,21.76922055326374,0,19.148950008245659,8.1460517783970038E-2,0,0,0,0,5.8279202424362699,64.993746435135577,5.5033713013971521,117.32466905826237,0,454.08326388164772,0,385.80229419841692,37.642798028363522,0,120.6138210587042,0,96.741596183155181,53.577748885416518,403.27757000463862,0.3666365330062219,1552.1057287733486,0,55.457776138369269,0,21.73731735098648,1.7220855764154691E-2,0,0,0,0,6.002344696910062,51.213292095142627,22.126062998159949,156.55401413533252,1.7327353305035049,9.2445728226407766,0.23140573561386371,51.334986502074173,0,0,0,0,0,4.1465252690062009,20.380710758307909,17.748375981891151,104.81931240003757,0,2.0543736609593148,0,0.8361266277146373,0.48870404849624449,0,0,1.4984590144708021,0,8.4356284813338558,0,0,13.313291832974855,6572.2329432996794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,1.195067006377921,164.15360779070721,0,141.920371219966,3.8222573131642101,0,0,0,0,33.168314262673952,249.0663312401127,26.607324139997939,619.93327297299982,0.108306494817843,1066.8324840111841,1.7843804815048629,860.99019199854854,145.59548535012419,0,84.539604529996438,0,77.502285049653523,143.10615515321001,820.03339703034737,9.1004084983725981,3209.5926985977594,2.6297867208160799,331.37750484934799,0,191.77270215945239,2.0640538984450898,0,0,0,0,42.573552196740032,283.82114134044218,71.995139170437625,926.23388033568131,0.36880371237486798,6.0363113397833859,0.1085282940258752,12.353883256943661,0,0,0,0,0,1.578730440401124,8.1440973532358623,2.6661511146133998,31.256505511378172,0,21.83113978722206,0,19.633166612399791,8.1747715501724924E-2,0,0,0,0,5.8444969949379084,64.023342123073476,5.8364264484899309,117.25031968162489,0,454.37834978552257,0,403.46148876741859,37.65265305883301,0,139.51659279363039,0,93.745170470491303,53.612567932317937,393.23782930056552,0.3932900786603043,1575.9979421874395,0,55.988299579615138,0,22.371619500047888,1.5585320427692881E-2,0,0,0,0,6.0597648251363063,51.516205240271503,23.753012005673749,159.70448647117229,0.83221539454607563,9.440645257043176,0,53.487872497952672,0,0,0,0,0,4.234470937022099,20.878492234804021,18.195309157462731,107.06900547883077,0,1.99330871842923,0,0.80809431366482443,0.47580960811629303,0,0,1.458922222247885,0,8.2042600341357339,0,0,12.940394896593967,6759.9785061334778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0.54319652824571441,168.3712060624409,0,144.52851861854469,3.804371543020586,0,0,0,0,34.020508042682948,251.3852812431918,28.10165691515758,630.75473895328423,4.9185622221919661E-2,1106.675353936125,0,883.86099301861486,147.42108081797079,0,97.315907394698087,0,77.803361431391863,148.45072546769319,835.17374683321475,9.6772273272759666,3306.4275818492065,1.19532294770946,339.89158632799558,0,195.2970127989754,2.054395419026529,0,0,0,0,43.667394834856239,286.46367850437071,76.038563287364724,944.60795412029859,0.16748617062550639,6.2617487642543423,0,12.682044028599879,0,0,0,0,0,1.6376911177899161,8.2944625495841233,2.8351420081415011,31.878574638995268,0,21.86842276176267,0,19.66103864643258,8.1890711654982976E-2,0,0,0,0,5.8544782544926992,62.662317078975242,6.043274755103706,116.17142220842189,0,453.90295892306682,0,406.98662515809502,37.567738059160511,0,156.34101601778579,0,88.173965851578359,53.556477525898522,384.69694639069621,0.41138044231073168,1581.637108368592,0,56.388361755096362,0,22.55163337011037,1.5224038647641989E-2,0,0,0,0,6.1030647505159612,51.531375700681899,25.09646380051997,161.68612341557218,0.39632693014247239,9.6192187969174174,0,54.64739378828331,0,0,0,0,0,4.3145676788276397,21.283997113155841,18.90408344577024,109.16558775309691,0,1.9340359828039071,0,0.78095917964761929,0.46325538712520031,0,0,1.420428606998233,0,7.3816694714388911,0,0,11.98034862801385,6894.3094399354777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0.27146236608467528,172.47752314133641,0,148.95211420237931,3.7869576883388349,0,0,0,0,34.850216717601647,270.81705554443539,31.797517705839699,662.95284736601593,2.46541398169722E-2,1146.518223861066,0,906.73179403868107,149.2466762858175,0,103.250998638623,0,87.2089128982077,153.7952957821764,901.82207869234765,10.842575339453941,3459.4412096761898,0.5973624254714277,348.18102404452497,0,201.27448362349671,2.0449917782724039,0,0,0,0,44.732376470642613,308.60696994399922,86.038968084919233,991.47617637132669,8.3951920936974497E-2,6.4871861887252997,0,13.01020480025611,0,0,0,0,0,1.696651795178707,8.9563752290642533,3.1765545834271531,33.410924517588498,0,21.881803382555638,0,20.706691302832109,8.1896920380000529E-2,0,0,0,0,5.858060541884452,66.985066385975728,7.0681065900400464,122.58162512366798,0,452.69677436297849,0,427.20399346075141,37.380848719521524,0,159.00151617725319,0,99.916513571924554,53.414159565364798,406.66557806976363,0.47729573990856222,1636.7566796674662,0,56.71145519239635,0,23.71224654392832,1.53398943798522E-2,0,0,0,0,6.1380341561417078,53.779447179590257,27.880262788280572,168.23678575471706,0.22801888587296401,9.7900090416593972,0,56.780452625102733,0,0,0,0,0,4.391173323000662,22.099605373973649,20.920619633210059,114.20987888281945,0,1.87650339080944,0,0,0.45103240884548751,0,0,1.382950644531431,0,7.1818312096177754,0,0,10.892317653804135,7199.9584450135962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0.12530279309025169,176.47549517803739,0,152.77170733106499,3.7700032976448909,0,0,0,0,35.658033556194482,288.65983802246387,33.380950837064347,690.84133101556017,1.140713931830057E-2,1186.361093786006,0,929.60259505874762,151.0722717536641,0,116.394625097627,0,88.501810167430278,159.13986609665949,962.96596923538652,11.478758639247371,3605.5283969740867,0.27573317612427117,356.25174521727308,0,206.43578421157389,2.0358362522728668,0,0,0,0,45.769258600704333,328.93954104017502,90.323483433015753,1030.0313819311393,3.8843426105167313E-2,6.7126236131962562,0,13.338365571912339,0,0,0,0,0,1.7556124725674991,9.5636209814219164,3.362937514934675,34.772003580137849,0,21.870610344734398,0,21.420868483894221,8.1783303211862196E-2,0,0,0,0,5.8550641316959071,71.102241826123944,7.3123259172395247,127.64289400689985,0,450.85227445588799,0,440.7175877985951,37.106578864925382,0,174.8636851036934,0,95.37234789371837,53.196526511596893,431.23913809737019,0.49284985215130389,1683.8409885779386,0,56.956274882507749,0,23.977610361091759,1.5427592323079029E-2,0,0,0,0,6.1645318029828919,56.814613098165047,28.74276540775697,172.67122314482748,5.7639505936740838E-2,9.9474200167615443,0,57.834593344048201,0,0,0,0,0,4.4617778757259821,23.40351409826782,22.145247859495001,117.8501927002353,0,1.8206603788730751,0,0,0.43913193344901919,0,0,0,0,4.2773418971152868,0,0,6.5371342094373812,7469.7155461402635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,8.3386392059419764E-2,180.36798085294839,0,156.19644173237941,3.833185637313651,0,0,0,0,36.444536173848888,301.39880056212678,35.252434227266768,713.57676557794332,7.72741695755845E-3,1226.2039637109469,0,952.47339607881383,154.65139825896591,0,129.6148645368676,0,90.001552023851687,164.4844364111427,996.66773989861645,12.20156302874728,3726.3066413649099,0.18349467047814991,364.10952067511369,0,211.0635241524493,2.0699552934104259,0,0,0,0,46.778782629583411,343.45610323265629,95.387416447243169,1063.0487971009343,2.6313288651887531E-2,6.9380610376672136,0,13.66652634356857,0,0,0,0,0,1.8145731499562909,9.8983274729523032,3.57469786932506,35.918499162121329,0,21.838686967126868,0,21.908603562985249,8.9007665917163886E-2,0,0,0,0,5.8465178990036719,75.493257388705885,7.6433127289227336,132.81938621266156,0,448.4496318576339,0,449.69858336122712,40.037834269053242,0,189.70443031222189,0,91.107325405330187,52.913037257448657,456.2971173902215,0.51126533477554958,1728.7192251879119,0,57.128503341426708,0,24.221618660683959,1.6285180172467689E-2,0,0,0,0,6.1831726724380722,59.441454641377312,29.899965929093291,176.89100042519183,2.3971714674813388E-3,10.092805608837489,0,59.159065326743168,0,0,0,0,0,4.5269886089852784,24.708061091445479,23.50065662761833,121.98997443509722,0,1.7664578402287889,0,0,0.4275454517077395,0,0,0,0,4.1644843706701273,0,0,6.358487662606656,7705.6287771293792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,3.9656629806021646E-3,184.15776342028451,0,161.53307773837849,3.8423022516479342,0,0,0,0,37.210286945589132,317.49182148815743,36.183148279712583,740.42236578675067,3.6797223607421188E-4,1266.0468336358881,0,975.34419709888039,157.07751456041871,0,142.80563561521819,0,91.421738269811996,169.82900672562599,1058.153013909031,12.69026678191535,3873.3685745690264,8.7265800076163566E-3,371.75996898378918,0,218.27475886466431,2.0748783485099578,0,0,0,0,47.761670399887272,361.79475038781231,97.905778962058747,1099.5805325267293,1.253013745327978E-3,7.1634984621381701,0,13.994687115224799,0,0,0,0,0,1.873533827345083,10.508963648435619,3.717873646155057,37.259809713044056,0,21.787911104535411,0,23.305571306892599,9.0725504763388018E-2,0,0,0,0,5.8329245859602503,77.933726175132165,7.6345932966917571,136.58545197397555,0,445.53445459006622,0,476.1905326378444,40.586907093030703,0,203.31491367521039,0,86.557596170217806,52.569073489309119,472.67158733418898,0.51021087347592986,1777.9352758633436,0,57.240588608694843,0,25.162596822286201,1.6572038155652141E-2,0,0,0,0,6.1953040462219429,60.922595351680442,30.19365962506394,179.73131649210302,0,10.22888557206157,0,61.071037414467384,0,0,0,0,0,4.5880254603451416,25.596702159151331,24.60873587460593,126.09338648063135,0,0.68711274840125258,0,0,0.41626467890929758,0,0,0,0,3.5973242449781262,0,0,4.7007016722886767,7975.6774150778911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,187.84755269818939,0,168.83848262490659,3.8271625715360451,0,0,0,0,37.955833408192809,342.97886180973723,36.672893264268467,778.12078637683055,0,1305.889703560829,0,998.2149981189466,158.97517445865691,0,156.05239340720809,0,84.683472190131283,175.17357704010911,1144.744998194162,12.820654687883881,4036.5549716579271,0,379.20856046336797,0,228.14633137687929,2.0667027828177869,0,0,0,0,48.71862470842963,390.83826195938212,99.230950111761871,1148.2094314026385,0,7.3889358866091266,0,14.32284788688103,0,0,0,0,0,1.9324945047338751,11.36894514745971,3.7560734545364372,38.769296880220175,0,21.721146099202411,0,25.605954782223169,8.9952058539937457E-2,0,0,0,0,5.8150507641619607,84.300547382386341,7.6171298211050429,145.14978090761886,0,442.21698615930262,0,519.77728672556145,40.027580510727432,0,215.86050313090661,0,81.553528481806723,52.177642601780541,512.67352027236916,0.50728164601840198,1864.7943295284729,0,57.29699588900781,0,26.85958743546189,1.6587523229179231E-2,0,0,0,0,6.2014092599790596,65.133708058140371,30.743804953037611,186.2520931188559,0,10.33872305543985,0,63.760888024109853,0,0,0,0,0,4.6372915882171064,27.124638249162551,25.98308597954918,131.84462689647853,0,0.66898330094562608,0,0,0,0,0,0,0,3.5024089621050791,0,0,4.1713922630507057,8333.8667090320941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,191.43998700634319,0,173.83401774085979,4.079872801220966,0,0,0,0,38.681708651697519,352.98949557847612,38.000405803439037,799.0254875820367,0,1345.73257348577,0,1021.085799139013,166.75796748161761,0,169.30209327720931,0,86.262777187123604,180.51814735459229,1176.809246401607,13.423410142050971,4159.8920144689828,0,386.46062109970222,0,234.89664678039489,2.2031686175384508,0,0,0,0,49.650329808753213,402.24578335192848,102.8229855041677,1178.279535162485,0,7.614373311080084,0,14.651008658537259,0,0,0,0,0,1.9914551821226669,11.68738871317961,3.9326630138132832,39.876888878732906,0,21.640205474442752,0,26.688852904762818,0.1141254364243286,0,0,0,0,5.7933819172747691,86.866791096164903,7.7079900971537016,148.81134692622328,0,439.47646735835332,0,538.95459909834392,50.549579168449647,0,227.2352018173066,0,73.180281786259656,51.854286613566792,527.49919922653226,0.51210122711304185,1909.2617162959252,0,57.291570764681012,0,28.044625460491019,1.926058693772472E-2,0,0,0,0,6.2008221977193037,66.63335733333011,31.75442804922708,189.94406439238625,0,10.432465294426001,0,66.03122112548661,0,0,0,0,0,4.6793384114879686,28.210561974507829,27.626917949863032,136.98050475577142,0,0.65133219836980438,0,0,0,0,0,0,0,3.4099980158748702,0,0,4.0613302142446743,8566.1328886767897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,194.93763505244769,0,176.14385201571349,4.1752695591133264,0,0,0,0,39.38843170057757,367.9663472634582,39.632556751684938,822.24409234299515,0,1385.57544341071,0,1043.956600159079,171.2258656479531,0,182.5517931472105,0,87.842082184115924,185.86271766907549,1221.077167509749,14.11536977675617,4292.2070395046494,0,393.52133635268069,0,238.01785592480061,2.2546837390737262,0,0,0,0,50.557451900393353,419.31251058781578,107.239323428562,1210.9031619333264,0,7.8398107355510414,0,14.97916943019349,0,0,0,0,0,2.050415859511459,12.127032098968121,4.1353867653533003,41.131814889577413,0,21.54678756694226,0,26.410232645771099,0.1224981455003724,0,0,0,0,5.7683727156465947,91.79057834400588,7.8990794263780222,153.53754884424421,0,439.47646735835332,0,532.33489143855286,54.766074999161077,0,237.4331451964164,0,61.218758877424648,51.854286613566792,563.5467301930363,0.51559803703125873,1941.1459527135423,0,57.234246147556128,0,28.186525041648238,2.0332721918842899E-2,0,0,0,0,6.1946178951091797,69.058471799487108,32.891529519734689,193.58572312545419,0,10.51349597999118,0,66.58277683436954,0,0,0,0,0,4.7156836846014896,29.86214846548804,28.655003253372101,140.32910821782235,0,0.63414681955973562,0,0,0,0,0,0,0,3.3200253294468611,0,0,3.9541721490065966,8799.0386137206187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,198.34299776893539,0,178.392741388563,4.1819102504880554,0,0,0,0,40.076507884863467,380.05241044167713,40.762978933517743,841.80954666804485,0,1425.418313335651,0,1066.8274011791459,173.79611081018899,0,195.80149301721181,0,89.42138718110823,191.20728798355859,1256.6931673515469,14.68687302539341,4413.8520338838043,0,400.39575486400253,0,241.0567120677328,2.2582697731361558,0,0,0,0,51.440639605232349,433.08506759492008,110.29806401721289,1238.5345079222368,0,8.0652481600219978,0,15.307330201849711,0,0,0,0,0,2.1093765369002502,12.48074960741943,4.3028203507392577,42.265524856930647,0,21.44382585387984,0,26.082739818177281,0.12208663062745589,0,0,0,0,5.7408084930390926,95.511464465481495,7.9083382240937237,156.80926348529886,0,439.47646735835332,0,527.26724028985745,55.202482584756588,0,245.6962491439871,0,51.062342004716641,51.854286613566792,590.59239310720875,0.51727116640416904,1961.668732268851,0,57.12818496569048,0,28.497854761499141,2.0489761832647699E-2,0,0,0,0,6.1831386826898953,72.008280862476724,34.267514477356713,198.10546351154562,0,10.58071803856719,0,66.602883300571847,0,0,0,0,0,4.7458353004960587,31.52672021252225,29.565991583322621,143.02214843547995,0,0.61741487640905046,0,0,0,0,0,0,0,3.2324265694156948,0,0,3.8498414458247452,8999.9170624780163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,201.65851010121821,0,180.82417050276351,4.2353159925658614,0,0,0,0,42.489924637434527,388.53428444072102,42.726570769734387,860.46877644443759,0,1465.2611832605919,0,1089.6982021992119,177.39925649424171,0,209.05119288721301,0,91.000692178100536,201.94641937184139,1288.7318503417141,15.48501982776417,4538.573816560679,0,407.0887920671197,0,244.34222863826579,2.287109362180932,0,0,0,0,54.538407049015227,442.75050550107238,115.6112276701425,1266.6182702877963,0,8.2906855844929552,0,15.63549097350594,0,0,0,0,0,2.227849383913699,12.798939274189459,4.5366538085611197,43.48961902466317,0,21.386642390603701,0,25.835873105028671,0.1262885227386229,0,0,0,0,6.2986578315068034,96.908352863519426,8.1706674918330133,158.72648220523024,0,439.47646735835332,0,522.90219496115378,57.506953833728673,0,249.1463114393481,0,43.474028907678857,56.914567879419323,603.52534084509955,0.5370083183756087,1973.4828735431574,0,56.97953180417791,0,28.78131393106823,2.1092613458913691E-2,0,0,0,0,6.507845188523925,74.06778027911696,35.519667301346708,201.87723111769265,0,10.63479556798208,0,67.83544905080295,0,0,0,0,0,4.8945884477125468,32.585039602159661,30.018444550087668,145.96831721874491,0,0.60112440503266529,0,0,0,0,0,0,0,3.1471390998108228,0,0,3.748263504843488,9192.9536499072401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,204.88654274875279,0,183.43332305319311,4.6060701831497468,0,0,0,0,43.254647993086067,404.80190557739218,44.379955636823269,885.36244519239722,0,1505.1040531855331,0,1112.569003219279,188.01652632811491,0,222.2189427998843,0,97.917030295280881,207.7813436114445,1328.9721891315869,16.21530515959013,4678.7943937307136,0,413.60523370193351,0,247.86789750906229,2.48732001513826,0,0,0,0,55.519976068172006,461.28811664632508,120.0850211633189,1300.8535651039501,0,8.5161230089639126,0,15.963651745162171,0,0,0,0,0,2.2922195887077108,13.198583042136869,4.7506058582720527,44.721183243242713,0,21.386642390603701,0,25.725616456017139,0.16034777915524451,0,0,0,0,6.3133687392088182,103.9129786314635,8.3045486719260069,165.80350266837439,0,439.47646735835332,0,516.18720832948497,72.78149908638099,0,248.14880671764629,0,51.982470297962379,57.138559502630009,648.04566751311984,0.55370180255998813,2034.3143806081378,0,56.792347269378098,0,29.037942887343451,2.5156006099799771E-2,0,0,0,0,6.5095714691297859,78.464465344473453,36.421189396761008,207.25067237318558,0,10.67868771396034,0,70.126353605153497,0,0,0,0,0,4.9255922472872093,34.12211844949654,30.882795469569871,150.73554748546746,0,0.58526375721221435,0,0,0,0,0,0,0,3.0641019373097289,0,0,3.6493656945219435,9471.4850560999912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",63.797439636527187,4679.1141210497153,0,4414.3719195121121,153.87133808188685,0,0,0,0,949.04518380787533,7100.3912246369391,738.38821399926178,18098.979440724317,3.9115448694688748,29792.004536517117,147.99864882250353,25923.818611674724,5067.3520906343492,0,2050.8736211001228,0,1701.8701776950195,4007.6137289737512,22785.502038720831,251.64673726057833,91732.591736268427,140.38849594442652,9445.7452577937329,0,5965.0071660927906,83.091929508000788,0,0,0,0,1218.1573157421003,8091.1825026937113,1997.9597327779929,26941.532400552751,13.319536112836404,168.56799686348046,9.0014663583940067,371.96687218865867,0,0,0,0,0,44.211528012381237,226.29242603741091,73.725067303967336,907.08489287712894,8.980694588469385,671.8804578932419,0,676.68778280974334,6.8994544942687543,0,0,0,0,181.03267586199669,1926.1552821839077,162.84819653112621,3634.4845443627537,1.553934897317464E-2,13998.664628296681,37.990171939848551,13801.069427320295,3130.4856718989445,0,2872.4875211009862,0,1845.5349336215083,1662.0612732612933,11973.318769952955,10.877752648835358,49332.505689390324,27.592958066717262,1608.6553145962037,0,714.36998516890799,1.2529986454769908,0,0,0,0,174.81268451121377,1423.664338934484,636.92866012040008,4587.2769400434045,137.71479172140167,259.22008394039904,103.72719428340629,1596.1689212060026,0,0,0,0,0,116.52989640367012,561.5613805494072,505.3684499692323,3280.2907180735201,137.05933541051502,932.93003129048464,1.9645409550305801,3374.07637034868,29.401675260836758,0,0,189.90089081361407,554.44076211404126,1321.039146994711,665.63037476878128,90.609830823160266,7297.0529587798546,205811.79932107253]

{"sheet":"1.4 Funding at Sector Level","index":6,"n_rows":56,"n_cols":95,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.4 Funding at Sector Level"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ppa_capacity_fee",null,null,null,null,null,null,null,null,null,null,"ppa_capacity_fee Total","receivables",null,null,null,null,null,null,null,null,null,null,null,"receivables Total","redispatch_compensation",null,null,null,null,null,null,null,null,null,null,null,"redispatch_compensation Total","total_grant_amount",null,null,null,null,null,null,null,null,null,null,null,"total_grant_amount Total","total_ppa_revenue",null,null,null,null,null,null,null,null,null,null,"total_ppa_revenue Total","total_wholesale_revnue",null,null,null,null,null,null,null,null,null,null,null,"total_wholesale_revnue Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",0,823.5086096278244,1915.8056671001307,455.83639974538562,0,0,1370.426826647564,0,0,0,188.53228799999985,4754.109791120899,0,-77811.240786306385,0,0,0,0,0,0,0,77811.240786306385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.592289999999991,0,0,0,72.592289999999991,749.66664941929105,362.99541801727787,28269.529223064983,4439.9491942170989,1729.8891934198518,607.48183799554295,792.88709058810809,1856.498956807269,3122.2629373534323,40575.527785053273,2358.9213829594228,84865.609668895544,0,109974.82595690542,0,0,0,0,0,0,0,0,0,0,109974.82595690542,199667.13770692193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-968.17963439389291,0,0,0,0,0,0,0,968.17963439389291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7301532358645551,0,437.57815256764991,83.489829902176709,88.212787145459799,0,129.93753581805049,46.614819956887423,40.04701032377082,177.18046722505801,12.62824948426276,1017.4190056591805,0,1379.4925865686171,0,0,0,0,0,0,0,0,0,0,1379.4925865686171,2500.2618050782521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-885.79959401921019,0,0,0,0,0,0,0,885.79959401921019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0577000000000001,0,0,0,2.0577000000000001,6.6405881713435377,0,432.66395158393448,41.411474034045668,70.76959166803961,0,98.71030948592157,51.211108938342157,40.126107435539197,187.30582163770379,13.53531368675822,942.37426664162831,0,1383.8708889585689,0,0,0,0,0,0,0,0,0,0,1383.8708889585689,2431.6530684506515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-932.40213587258927,0,0,0,0,0,0,0,932.40213587258927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4653764690327513,12.184448828819249,444.11167415706069,43.556292412221111,93.439860133591679,0,97.484027729948153,48.547151727688743,41.197434463803958,192.91226426927571,12.953069245745089,992.85159943718702,0,1422.367231775376,0,0,0,0,0,0,0,0,0,0,1422.367231775376,2518.5690440630178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-960.51885201354526,0,0,0,0,0,0,0,960.51885201354526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.048423561542529,14.70615191390095,462.47796051137772,39.225178355575373,85.426315131285776,0,95.173030364895354,46.021437649974871,42.389403856502582,214.87863188285689,12.194050149819111,1022.5405833777311,0,1465.2705908547041,0,0,0,0,0,0,0,0,0,0,1465.2705908547041,2591.1613870828896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1001.969637451551,0,0,0,0,0,0,0,1001.969637451551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7832962336116527,14.31813057531004,540.45679942426284,40.255729554830573,62.728332952970568,0,92.122713080489262,43.627256267120323,43.772007485887713,208.51242276960349,11.34479203086989,1066.9214803749564,0,1514.703265736789,0,0,0,0,0,0,0,0,0,0,1514.703265736789,2684.9749589621997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1036.419646450151,0,0,0,0,0,0,0,1036.419646450151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.987141316865181,21.839877228428659,529.71697868568845,49.136219223345009,47.882702604933947,0,72.359732756263099,41.357437798375649,44.965513995561949,261.24031213530861,12.46288665107825,1111.9488023958488,0,1557.6925518351511,0,0,0,0,0,0,0,0,0,0,1557.6925518351511,2772.9915670814544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1068.503904299803,0,0,0,0,0,0,0,1068.503904299803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.835764675118973,21.263632780088269,563.21351258601419,54.021462071386573,42.910235116557637,0,70.540182749453663,39.205552268446198,45.970104579727291,253.50052784446021,22.2040888696807,1151.6650635409337,0,1594.3909228789939,0,0,0,0,0,0,0,0,0,0,1594.3909228789939,2849.4061992703819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1088.982717909367,0,0,0,0,0,0,0,1088.982717909367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.369829533123728,20.70259252272249,552.82626548888106,57.282396860615407,41.86845373752341,0,47.769556059298132,37.166203862001034,47.238916860023537,304.02083082647391,25.872648219930738,1177.1176939705933,0,1640.1698524204439,0,0,0,0,0,0,0,0,0,0,1640.1698524204439,2920.6377592414919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1127.648776395187,0,0,0,0,0,0,0,1127.648776395187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.069433592980161,20.15635529424836,548.10905136844804,62.658760501578513,40.638929751331162,0,46.2477156675833,35.232463342395768,48.325505227776432,371.23462282349738,23.193149613016828,1223.8659871828561,0,1679.7097309983651,0,0,0,0,0,0,0,0,0,0,1679.7097309983651,3006.9259310316756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1149.2078439281031,0,0,0,0,0,0,0,1149.2078439281031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.764178431916491,19.624530517231388,582.49170226763624,86.394862177555112,40.535818010755172,0,28.370905122302641,33.399510365290467,49.543856496323748,360.23609608167328,27.765521293732839,1272.1269807644173,0,1724.102280964222,0,0,0,0,0,0,0,0,0,0,1724.102280964222,3099.5794745790936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1133.1250922356919,0,0,0,0,0,0,0,1133.1250922356919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.725577551184493,19.263001419136529,547.7940980500216,91.758817003734052,43.67140681615026,0,14.1713817539025,31.661724350083421,50.748816598457182,398.06011629693808,23.101725402846739,1262.9566652424548,0,1767.938310045226,0,0,0,0,0,0,0,0,0,0,1767.938310045226,3134.2451881381357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1100.408087085882,0,0,0,0,0,0,0,1100.408087085882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.598264581038357,18.973540272314079,555.10349853996911,102.0506337651867,35.982049608826188,0,0,30.014753325083959,51.924075854678378,386.26476896536718,20.129608643221552,1242.0411935556854,0,1811.025501359167,0,0,0,0,0,0,0,0,0,0,1811.025501359167,3156.4169077653069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1132.017245379835,0,0,0,0,0,0,0,1132.017245379835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.500695726840974,19.1387868840688,578.94434456863962,100.6901780493271,38.074043814598411,0,0,28.453162467790499,53.520829800217633,392.91705710662501,21.97318445778922,1274.2122828758975,0,1868.725287905211,0,0,0,0,0,0,0,0,0,0,1868.725287905211,3246.2877836315629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1187.8156220932769,0,0,0,0,0,0,0,1187.8156220932769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.432086191063171,18.614581554571359,600.15085716099111,95.28601280912676,36.338628655298571,0,0,22.32798586571483,55.117324045459867,439.77771622951212,19.474837068505678,1326.5200295802433,0,1926.5365417379401,0,0,0,0,0,0,0,0,0,0,1926.5365417379401,3356.4067841686378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1217.7823853740269,0,0,0,0,0,0,0,1217.7823853740269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.391671883032977,17.706209889445471,658.32635498964942,93.870799659506858,44.368262509469147,0,0,21.16637031251366,56.760238550345001,398.14859330701938,28.284668985067981,1357.02317008605,0,1986.304962167309,0,0,0,0,0,0,0,0,0,0,1986.304962167309,3446.6783451038136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1227.0132296895929,0,0,0,0,0,0,0,1227.0132296895929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.378708872585896,16.715635811975091,713.54728675497631,112.91580547721141,18.243089208175451,0,0,20.065215290113809,58.459458542609163,386.35101471461962,23.622557006352579,1387.2987716786192,0,2047.9619841806571,0,0,0,0,0,0,0,0,0,0,2047.9619841806571,3538.6109687097305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1332.494196229,0,0,0,0,0,0,0,1332.494196229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5175900000000002,0,0,0,5.5175900000000002,36.392472858130567,16.274594306275031,738.75509324557402,112.3122894450842,20.268496006120088,0,0,26.209708838379839,60.196281091578371,452.10687229960701,31.689838598198499,1494.2056466889476,0,2111.0651265606762,0,0,0,0,0,0,0,0,0,0,2111.0651265606762,3714.1385761000784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1407.198474705348,0,0,0,0,0,0,0,1407.198474705348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.43225864874946,15.84518966631782,725.61631933183867,107.88996849413,22.383157657923459,0,0,22.367822701586562,61.912207061471989,542.81774075604346,33.736091138875643,1568.0007554569372,0,2173.7991208749172,0,0,0,0,0,0,0,0,0,0,2173.7991208749172,3845.1500891823089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1477.5808276021289,0,0,0,0,0,0,0,1477.5808276021289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.869030255957902,15.427114853780379,700.10366865195329,107.1611741702654,22.909644411723349,0,0,18.595266188698581,63.709528757875809,641.14226492583759,36.771318545750233,1639.6890107618426,0,2239.2944751612199,0,0,0,0,0,0,0,0,0,0,2239.2944751612199,3982.3336987735174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1547.266152351692,0,0,0,0,0,0,0,1547.266152351692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.97539699733025,15.020070931535759,703.69523793968347,106.7273496433987,23.510827051881488,0,0,15.118337147103871,65.546972546447492,707.60223486683913,40.812726447180907,1711.0091535714009,0,2306.583233698032,0,0,0,0,0,0,0,0,0,0,2306.583233698032,4120.9426001198881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1649.054247254315,0,0,0,0,0,0,0,1649.054247254315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.105342223084662,14.623766849903379,677.63769191894721,106.4635042830148,25.292748434650811,0,0,14.71944031457879,67.438943078646574,833.59987898719555,42.769156181356067,1814.6504722713778,0,2375.691747667624,0,0,0,0,0,0,0,0,0,0,2375.691747667624,4293.6924327894558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1700.593151794654,0,0,0,0,0,0,0,1700.593151794654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.258243815679741,14.23791923853897,667.39730838492403,106.2525309066549,26.879487853067609,0,0,11.500282370534149,69.380216167646253,894.30009642429377,46.932750768663652,1868.1388359300033,0,2446.680461526109,0,0,0,0,0,0,0,0,0,0,2446.680461526109,4418.1695103065667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1777.7391531581061,0,0,0,0,0,0,0,1777.7391531581061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.433496072125148,6.7246670265318098,659.47718999414792,110.58739841899219,23.675193541399398,0,0,11.196847795282009,71.365073684633359,989.15870779766169,49.199442964861689,1951.8180172956349,0,2519.6219045227799,0,0,0,0,0,0,0,0,0,0,2519.6219045227799,4574.7901346688695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1842.3299011807001,0,0,0,0,0,0,0,1842.3299011807001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.63050927088419,4.8817117284331788,656.40739242524455,113.6194336069418,22.476163258971919,0,0,10.901419331401041,73.409596255048342,1060.9426845512021,49.424081517029677,2021.6929919451568,0,2594.5609501503591,0,0,0,0,0,0,0,0,0,0,2594.5609501503591,4719.6041549459696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1871.766346293469,0,0,0,0,0,0,0,1871.766346293469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.848709250203669,4.7529079237008851,631.28135958291341,115.0716439184048,24.861740072233228,0,0,10.61378573790385,75.507772390380381,1110.549391778354,53.394778403681691,2054.8820890577758,0,2671.5507379507212,0,0,0,0,0,0,0,0,0,0,2671.5507379507212,4829.7830398589522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1951.4022106015159,0,0,0,0,0,0,0,1951.4022106015159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5280649999999998,0,0,0,3.5280649999999998,0,0,647.40351711119865,122.7695131219042,23.728352666137042,0,0,15.23413026816303,77.652706280824489,1199.360715405965,58.408750388608688,2144.5576852428012,0,2750.6464780499482,0,0,0,0,0,0,0,0,0,0,2750.6464780499482,5002.0824411432041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-1988.242092063042,0,0,0,0,0,0,0,1988.242092063042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.91874,0,0,0,10.91874,0,0,646.57991166974,123.6693065975162,25.8753457315654,0,0,31.09208485626538,78.77831984281616,1217.560930961384,60.058806906161593,2183.6147065654486,0,2790.519061540962,0,0,0,0,0,0,0,0,0,0,2790.519061540962,5088.4027209568649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2030.4103655448771,0,0,0,0,0,0,0,2030.4103655448771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9241400000000013,0,0,0,9.9241400000000013,0,0,653.93776054314458,124.97066458032999,32.076209138241069,0,0,44.337782421328157,79.790475637521837,1231.0247931282411,62.145482335219839,2228.2831677840263,0,2826.371326413951,0,0,0,0,0,0,0,0,0,0,2826.371326413951,5167.9288470484316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2074.6561666352659,0,0,0,0,0,0,0,2074.6561666352659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.301095,0,0,0,10.301095,0,0,662.36790961043562,123.5439260361179,41.756710248753649,2.734866333033287,0,57.382224889856019,80.694377209461933,1234.0284138064251,69.679452340956743,2272.1878804750399,0,2858.390305477626,0,0,0,0,0,0,0,0,0,0,2858.390305477626,5244.2294938031209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2121.7038370100049,0,0,0,0,0,0,0,2121.7038370100049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1970749999999999,0,0,0,1.1970749999999999,0,0,679.5877318722462,121.9828399844333,40.357409797708087,9.6525178568983527,0,57.476532022622962,81.495032497949225,1257.517911157551,70.582098039902164,2318.6520732293111,0,2886.752020059891,0,0,0,0,0,0,0,0,0,0,2886.752020059891,5309.9513811396573]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2148.0602004773282,0,0,0,0,0,0,0,2148.0602004773282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1910699999999999,0,0,0,3.1910699999999999,0,0,677.71081025851947,120.1069930318498,41.448447537288182,15.48043381051178,0,60.133950523801481,82.197260536629372,1274.209974490966,72.719294876946606,2344.0071650665127,0,2911.6259392478191,0,0,0,0,0,0,0,0,0,0,2911.6259392478191,5362.1743871647859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2175.3777638403121,0,0,0,0,0,0,0,2175.3777638403121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3561050000000003,0,0,0,4.3561050000000003,0,0,673.14697394611369,117.9842843936482,43.100122983555977,16.865877974195421,0,64.095471473834124,82.80569793566103,1295.440970185045,76.538733780102362,2369.9781326721559,0,2933.1788047032919,0,0,0,0,0,0,0,0,0,0,2933.1788047032919,5410.8632552259023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2187.278809241026,0,0,0,0,0,0,0,2187.278809241026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75336000000000003,0,0,0,0.75336000000000003,0,0,659.38959099891008,115.88991672537379,40.633659355266118,21.66964632616514,0,63.338531272989869,83.324805153341757,1317.932255082186,78.288825458293488,2380.467230372526,0,2951.567350403976,0,0,0,0,0,0,0,0,0,0,2951.567350403976,5436.1381536269564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2196.9833666683598,0,0,0,0,0,0,0,2196.9833666683598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72569000000000006,0,0,0,0.72569000000000006,0,0,646.25522287837748,113.8316650711383,38.533074361634249,25.896387147963189,0,62.542918864524651,83.758902914130957,1338.4396637228899,79.448802694415321,2388.7066376550742,0,2966.9424140546912,0,0,0,0,0,0,0,0,0,0,2966.9424140546912,5459.724954560219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2203.7442300316202,0,0,0,0,0,0,0,2203.7442300316202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0486599999999999,0,0,0,1.0486599999999999,0,0,632.53395650559492,111.79287837581251,36.856811452979372,29.51540895564019,0,62.12541802114621,84.11205587655239,1356.584396051464,80.41575048617895,2393.9366757253688,0,2979.4524630867732,0,0,0,0,0,0,0,0,0,0,2979.4524630867732,5477.7880116625965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2182.3036303282811,0,0,0,0,0,0,0,2182.3036303282811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19991500000000001,0,0,0,0.19991500000000001,0,0,591.70464239609862,109.8309963310152,35.411661537845482,32.657121438544401,0,60.714956505357328,84.38826283757578,1374.0191838793939,82.234299836724631,2370.9611247625553,0,2989.2368717199752,0,0,0,0,0,0,0,0,0,0,2989.2368717199752,5463.7481243329848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2195.6017835636371,0,0,0,0,0,0,0,2195.6017835636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2452949999999996,0,0,0,6.2452949999999996,0,0,586.82403053629673,107.78330100989039,34.842922360039843,33.58799411713737,0,58.370724496794267,84.591338379412434,1392.5111736391159,84.049920661048134,2382.561405199735,0,2996.4297116727171,0,0,0,0,0,0,0,0,0,0,2996.4297116727171,5488.586624722906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2217.5060307570302,0,0,0,0,0,0,0,2217.5060307570302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85848499999999994,0,0,0,0.85848499999999994,0,0,593.54523227747711,105.8401627529045,33.3509775973872,36.61613366778456,0,57.761910060764237,84.72494935624789,1405.358922016359,85.600712450855724,2402.7990001797798,0,3001.1630026862658,0,0,0,0,0,0,0,0,0,0,3001.1630026862658,5508.1707007165005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2235.572263494169,0,0,0,0,0,0,0,2235.572263494169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99582999999999999,0,0,0,0.99582999999999999,0,0,598.30155684343265,103.91691766150061,31.88767574906279,39.499786797371499,0,57.289662664701858,84.792620034255918,1416.3827753059909,87.077768760029784,2419.1487638163458,0,3003.5605042453881,0,0,0,0,0,0,0,0,0,0,3003.5605042453881,5527.0553109121884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2261.5591916101989,0,0,0,0,0,0,0,2261.5591916101989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94300499999999998,0,0,0,0.94300499999999998,0,0,613.86369660827654,102.0239497700198,30.48815453919951,42.19259421656264,0,56.747743396810051,84.797737063217667,1425.913084063418,87.356316436035996,2443.3832760935406,0,3003.7421806485659,0,0,0,0,0,0,0,0,0,0,3003.7421806485659,5551.4186745925599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2299.0387659665962,0,0,0,0,0,0,0,2299.0387659665962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0433749999999999,0,0,0,1.0433749999999999,0,0,642.39404275459003,100.1545220507999,29.12260297680994,44.742088651756731,0,56.295615999072893,84.743554285053378,1433.8322392166031,87.786435592865899,2479.0711015275519,0,3001.82234733017,0,0,0,0,0,0,0,0,0,0,3001.82234733017,5585.2870367081759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2313.1259168994852,0,0,0,0,0,0,0,2313.1259168994852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0486599999999999,0,0,0,1.0486599999999999,0,0,649.02439542938407,98.311937776372346,27.807224446428929,47.129458793316552,0,55.832527696068837,84.633221889819907,1440.334440099296,88.260512071737907,2491.3337182024247,0,2997.9136383332789,0,0,0,0,0,0,0,0,0,0,2997.9136383332789,5593.6462293861578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2310.9774565106532,0,0,0,0,0,0,0,2310.9774565106532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0486599999999999,0,0,0,1.0486599999999999,0,0,641.42526472563497,96.496102445741684,26.540984174593731,49.359120183596303,0,55.354033611392289,84.469692245142497,1445.4953342884789,88.190356209604403,2487.3308878841849,0,2992.1205282134661,0,0,0,0,0,0,0,0,0,0,2992.1205282134661,5583.850288948106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2306.60757472772,0,0,0,0,0,0,0,2306.60757472772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0486599999999999,0,0,0,1.0486599999999999,0,0,632.91540642435643,94.709126819398691,25.321577141573279,51.438876689874569,0,54.862555494088852,84.255873234954805,1449.3804189122129,88.198073803952894,2481.0819085204121,0,2984.546944731585,0,0,0,0,0,0,0,0,0,0,2984.546944731585,5570.0277261024512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2299.9879803180288,0,0,0,0,0,0,0,2299.9879803180288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0486599999999999,0,0,0,1.0486599999999999,0,0,623.57226819902894,92.947831796719015,24.148652351126199,53.37452241485235,0,54.358477020922088,83.994532469655283,1452.0556563461521,88.106223807132082,2472.5581644055883,0,2975.290004668781,0,0,0,0,0,0,0,0,0,0,2975.290004668781,5552.2470419248239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,17.902361078865759,41.64794928478544,9.9094869509866328,0,0,29.79188753581661,0,0,0,4.0985279999999999,103.35021285045444,0,-2287.2842948561092,0,0,0,0,0,0,0,2287.2842948561092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5924550000000002,0,0,0,4.5924550000000002,0,0,609.16155129569586,91.302613140302327,23.252652119717961,55.069002620338708,0,53.856641033472997,83.688326522794057,1453.3833967911089,88.30423064837322,2458.0184141718037,0,2964.4438111171498,0,0,0,0,0,0,0,0,0,0,2964.4438111171498,5530.4048931394082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",0,823.5086096278244,1915.8056671001307,455.83639974538562,0,0,1370.426826647564,0,0,0,188.53228799999985,4754.109791120899,0,-77811.240786306385,0,0,0,0,0,0,0,77811.240786306385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.592289999999991,0,0,0,72.592289999999991,749.66664941929105,362.99541801727787,28269.529223064983,4439.9491942170989,1729.8891934198518,607.48183799554295,792.88709058810809,1856.498956807269,3122.2629373534323,40575.527785053273,2358.9213829594228,84865.609668895544,0,109974.82595690542,0,0,0,0,0,0,0,0,0,0,109974.82595690542,199667.13770692193]

{"sheet":"1.5 Expenses","index":7,"n_rows":56,"n_cols":61,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.5 Expenses"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"corporate_tax_expenses",null,null,null,null,null,null,null,null,null,null,null,"corporate_tax_expenses Total","liabilities",null,null,null,null,null,null,null,null,null,null,null,"liabilities Total","opex",null,null,null,null,null,null,null,null,null,null,null,"opex Total","power_purchase_cost",null,"power_purchase_cost Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Distribution","Transmission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",152.19236683432166,5427.9450584698707,65.411314690091032,1208.0947462401941,38.417424149166663,5.1448362235130576,0,192.13916717643247,156.70298649193845,326.31298201436692,2816.2507815909134,172.07378570755901,10560.685449588365,0,0,0,0,0,0,0,0,0,0,0,0,0,244.84849999999992,570.5023638631651,79.393199999999993,17111.098800000003,3221.4052999999994,2812.5098999999996,703.05130000000008,152.42320000000001,450.21229999999997,704.66054252534684,21712.054199999995,909.5055000000001,48671.665106388515,3122.2629373534323,77811.240786306385,80933.5037236598,140165.8542796367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0.44251597075936649,108.03348693999951,0,83.572920406708135,17.84398110348242,2.35559614363794,0,31.703170745415161,12.28551598706623,10.424126838786069,43.200296781907277,2.2841302876071938,312.14574120536935,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25509999999999999,3.4160413888379249,0,148.99350000000001,23.911000000000001,80.360799999999998,0,24.260300000000001,5.6630999999999991,4.323751416210877,32.565399999999997,2.7890000000000001,326.53799280504882,40.04701032377082,968.17963439389291,1008.2266447176637,1646.9103787280819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,1.5269148099677099,132.10333071081229,0,73.48333381296267,2.577625604666113,1.365597500411881,0,24.53043284577647,12.14411805937771,10.170028610230689,44.327023246991402,2.5935102955012561,304.82191549669818,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0052000000000001,3.5197519313210748,0,158.73079999999999,24.5518,66.217600000000004,0,16.9422,6.3907999999999996,4.4496963797330853,36.1738,2.7286999999999999,320.71034831105419,40.126107435539197,885.79959401921019,925.9257014547494,1551.4579652625016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,1.476975705267386,125.6993305156157,2.2136291175549681,73.670798865468257,2.2054954439034029,1.092468040077504,0,23.764088318984442,11.478251113183889,9.9654648221188395,44.558393351340513,2.455478597975834,298.58037389149075,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0052000000000001,3.7157026316518249,2.0238999999999998,156.78149999999999,24.835899999999999,89.798299999999998,0,18.270399999999999,6.2216000000000014,4.6923051512664342,38.818100000000001,2.6682999999999999,348.83120778291828,41.197434463803958,932.40213587258927,973.59957033639319,1621.0111520108021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,2.2434277284865392,125.9915751621941,2.651642987639597,73.045059177806664,0.80197817883070355,0.33117453938573221,0,22.993329109468611,10.852117106871949,9.7734663441879537,47.542481870595083,2.2637866126757848,298.49003881814275,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6052999999999999,3.9315135226112079,2.508,167.91659999999999,24.9161,84.322400000000002,0,18.528600000000001,6.0582000000000003,4.9589087190442687,45.696800000000003,2.6078999999999999,363.05032224165541,42.389403856502582,960.51885201354526,1002.9082558700478,1664.4486169298461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,2.1684262640619201,123.8853641520214,2.5678765730913051,76.498006131860777,0.56787882078350116,0,0,22.242573924146779,10.263672909017799,9.5915067176062703,45.885221929240778,2.0443855822901522,295.71491300412072,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6052999999999999,4.1742862921316313,2.508,196.0463,25.107199999999999,63.594999999999999,0,17.980799999999999,5.9006999999999987,5.2594217645511083,45.540699999999987,2.5476000000000001,370.26530805668267,43.772007485887713,1001.969637451551,1045.7416449374387,1711.7218659982423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,6.6601695493605106,122.39588139722029,3.8446666711640729,71.848904064706588,0,0,0,17.21499982687893,9.7125675853966182,9.4051166448674124,53.095452561075668,2.4150369266778129,296.59279522734789,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2210999999999999,4.4090918129063876,3.9291999999999998,198.7851,26.053000000000001,49.860700000000001,0,14.9764,5.743100000000001,5.5492440592559493,61.188599999999987,2.4958999999999998,378.21143587216238,44.965513995561949,1036.419646450151,1081.3851604457129,1756.1893915452233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,8.255886283224056,120.27648483471189,3.722929309994004,72.577141186526177,0,0,0,17.7270248248361,9.1941721434199959,9.2271764032381043,51.290638018230553,3.1129352439155671,295.38438824809646,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7214,4.6352689873064534,3.9291999999999998,217.08600000000001,26.779,45.892499999999998,0,11.450100000000001,5.5944000000000003,5.8269660078678616,60.98,6.492,395.38683499517435,45.970104579727277,1068.503904299803,1114.4740088795304,1805.2452321228011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,8.9220412275344536,123.84329120532129,3.613016670151771,68.589881729899318,0,0,0,10.84132681778944,8.7095678384886632,9.0605751142829583,57.741172171372327,3.8363172543518869,295.15719002919212,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5316000000000001,4.8975816218002084,3.9291999999999998,219.76669999999999,27.249199999999998,45.9925,0,11.6318,5.4456000000000007,6.1500642543282567,77.24130000000001,7.1988000000000003,417.03434587612844,47.238916860023537,1088.982717909367,1136.2216347693904,1848.4131706747112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,4.5447157777508886,120.60085670451539,3.5197345402773039,67.166316635927629,0,0,0,10.47354470027499,8.2549058996092999,8.9006099682059556,66.174309349619719,3.162506516577865,292.79750009275909,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7561,5.1515726046956223,3.9291999999999998,221.8263,28.081199999999999,45.8508,0,11.335900000000001,5.3026,6.4620282818052379,99.492500000000007,7.0163000000000002,442.20450088650085,48.325505227776432,1127.648776395187,1175.9742816229634,1910.9762826022234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,9.0529709576134927,123.7393572103162,3.4332761620434011,66.622048020324499,0,0,0,7.2294615366907911,7.829610223479925,8.7505871924844847,64.039478629069663,4.7066848385297524,295.40347477055224,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2066999999999997,5.4310192540282181,3.9291999999999998,244.7809,32.167499999999997,46.975499999999997,0,4.2727000000000004,5.1625000000000014,6.8044807467545834,99.150100000000009,6.6898999999999997,463.57050000078283,49.543856496323748,1149.2078439281031,1198.7517004244269,1957.7256751957621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,8.7722793099994156,138.1421585347864,3.391456918346905,54.548701848791623,0,0,0,3.4192145261707489,7.4319646359200284,8.6098687308481683,67.934008545129416,4.0408585459139186,296.29051159590665,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,5.7200279649435073,3.9676999999999998,248.72989999999999,35.749899999999997,51.979100000000003,0,2.774,5.0253999999999994,7.1588593381541576,113.49120000000001,4.4851999999999999,487.31048730309766,50.748816598457182,1133.1250922356919,1183.873908834149,1967.4749077331535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,8.4930697021500627,157.5214169768542,3.3735277044415359,44.481105467380793,0,0,0,0,7.0597935454224032,8.4825073924630079,65.824224266279131,3.2495613967751691,298.48520645176626,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,6.0182238882703949,4.0230999999999986,273.42570000000001,38.360699999999987,43.988599999999998,0,0,4.8941999999999997,7.5231446919635836,113.11369999999999,4.3977000000000004,503.97426858023402,51.924075854678378,1100.408087085882,1152.3321629405605,1954.7916379725605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,8.228874576178054,161.03762768843259,3.4566108181093171,42.656988732478091,0,0,0,0,6.7123965052365806,8.3563333352665943,65.959570832956999,3.913322290092879,300.32172477875105,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,6.3782562939492324,4.1964999999999986,292.78070000000002,39.491399999999999,47.8063,0,0,4.7657999999999996,7.9646410237874434,118.5872,4.2935000000000008,534.49349731773668,53.520829800217633,1132.017245379835,1185.5380751800526,2020.3532972765402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,7.9853576739191272,157.4658774239081,3.3864683494014529,42.722625183393887,0,0,0,0,5.2348437416160962,8.2415150750934583,63.963675395705749,3.273791187007844,292.27415403004568,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,6.7537733781140847,4.1912000000000003,306.92750000000001,39.561599999999999,46.863900000000001,0,0,3.8410000000000002,8.4245016897667355,142.9057,4.1885000000000003,571.88687506788074,55.117324045459867,1187.8156220932769,1242.9329461387367,2107.0939752366635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,7.7557120906862762,162.23865071635831,3.2338359800050518,43.06084405257878,0,0,0,0,4.9993392926579601,8.1355537893254439,55.773783648370127,4.9074634950564411,290.10518306503837,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,7.1520063220473773,4.0766999999999998,342.13369999999998,39.671900000000001,58.771099999999997,0,0,3.7395999999999998,8.9107249553162884,135.32490000000001,6.1408999999999994,614.15073127736366,56.760238550345008,1217.7823853740269,1274.542623924372,2178.7985382667739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,7.5367784644856934,173.78316863437419,3.066442886905302,31.64478539845064,0,0,0,0,4.78125300294022,8.0378874336274624,54.397896817828773,3.4939866457309301,286.74219928434326,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,7.5738479483202648,3.9291999999999998,398.64890000000003,39.977200000000003,24.819199999999999,0,0,3.6406000000000001,9.4261933636153081,134.86859999999999,6.3286000000000007,637.44154131193568,58.459458542609163,1227.0132296895929,1285.472688232202,2209.6564288284808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,7.3249881299751749,156.89898005075301,3.019659565336652,37.739658314480771,0,0,0,0,2.8428302039487332,7.9463755287622488,58.412961119260487,4.3645870505676774,278.55003996308471,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,8.0187939144116385,3.9291999999999998,386.98989999999998,40.121300000000012,28.322199999999999,0,0,4.884500000000001,9.9692835043568238,163.21889999999999,7.7639999999999993,661.44727741876852,60.196281091578371,1332.494196229,1392.6904773205783,2332.6877947024313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,7.1205120751804989,149.23735007466061,2.9763673034908549,33.85054773613183,0,0,0,0,2.1561156336469378,7.8553971528962956,66.924295494732348,5.1696687834322654,275.29025425417166,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2291999999999987,8.480853449023428,3.9291999999999998,392.48200000000003,89.406500000000008,32.125300000000003,0,0,4.2815000000000003,10.531331909853879,201.1542,7.3049999999999997,757.92508535887725,61.912207061472003,1407.198474705348,1469.1106817668199,2502.326021379869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,6.7785500580599001,143.4818826805508,2.930415808700543,28.339984648284389,0,0,0,0,1.433408583425031,7.7542801017217311,75.577194947798262,5.7887182120318386,272.08443504057249,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,8.9731326422650586,3.9291999999999998,390.928,89.573400000000007,33.772100000000002,0,0,3.655899999999999,11.13074250963526,243.91640000000001,8.0206,801.97867515190035,63.709528757875823,1477.5808276021289,1541.2903563600048,2615.3534665524776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,6.5907575841630619,138.3048984747897,2.8660428281899351,28.712375687096738,0,0,0,0,0.79260977459110116,7.6373055208156,81.03567777061734,6.5472884601394883,272.48695610040301,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,9.4932460903204632,3.9291999999999998,397.10669999999999,89.755499999999998,35.597900000000003,0,0,3.0529000000000002,11.76210657570261,276.42450000000002,9.0206,844.22185266602298,65.546972546447478,1547.266152351692,1612.8131248981394,2729.5219336645659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,6.408106930884391,123.81341458074471,2.800040746812607,26.896499443091461,0,0,0,0,0.89432062847805949,7.5002827133715098,90.3814703977432,6.8123230441680187,265.50645848529399,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,10.042652297237179,3.9291999999999998,379.03300000000002,89.956600000000009,39.3324,0,0,3.0529000000000002,12.42956578410738,334.2568,9.7802000000000007,889.89251808134463,67.438943078646574,1649.054247254315,1716.4931903329616,2871.8921668995999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,6.2304482059629986,124.7310496027204,2.7329215296659659,21.353408309549032,0,0,0,0,0.33085314890915252,7.3412287063326254,93.671586269012764,7.5225623864220594,263.91405815857496,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,10.623027861125919,3.9291999999999998,386.5847,90.17580000000001,42.9343,0,0,2.4499,13.13389620416703,368.25850000000003,10.930400000000001,937.09892406529298,69.380216167646239,1700.593151794654,1769.9733679623002,2970.9863501861682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,6.057766800749703,118.3539646424873,1.120509022873134,19.880761419683662,0,0,0,0,0.46120267997799402,7.1616655823122572,98.858581171290879,6.831987883822662,258.72643920319757,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,11.236192504326389,1.9053,381.67469999999997,90.461300000000008,38.841099999999997,0,0,2.4499,13.875747200004369,418.30149999999998,13.6289,980.45383970433079,71.365073684633359,1777.7391531581061,1849.1042268427395,3088.2845057502677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,5.8899278166218076,116.0925408195683,0.74724559025286141,16.49977683264196,0,0,0,0,0.59395404445818789,6.9589501811508017,101.2230905302749,6.1919858997877233,254.19747171475655,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,11.88393868742037,1.4212,386.53100000000001,90.755099999999999,37.872599999999998,0,0,2.4499,14.66007611236164,460.77409999999998,15.1053,1029.5324147997819,73.409596255048342,1842.3299011807001,1915.7394974357485,3199.469383950287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,5.725193141279135,124.7386793217924,0.74299760564249018,4.020863761990455,0,0,0,0,0.72904387005351379,6.7305743331798569,103.4726832090119,6.2689977631663254,252.42903300611607,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0792000000000002,12.568188364339649,1.4212,396.8288,91.05510000000001,43.0274,0,0,2.4499,15.48773028222835,495.3587,16.6357,1082.911918646568,75.507772390380381,1871.766346293469,1947.2741186838493,3282.6150703365338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,118.73394844674959,0,4.611409371979124,1.4141944273866049,0,0,0,0,6.4780084265785129,102.895354246433,7.0523289944460812,241.18524391357292,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0775000000000006,13.29097253604764,0,399.13540000000012,91.454000000000008,42.179600000000001,0,0,3.6118999999999999,16.359327397428611,549.4248,18.122599999999998,1141.6560999334763,77.652706280824489,1951.4022106015159,2029.0549168823404,3411.8962607293897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,117.5945879084088,0,0,2.4785756721832439,0,0,0,0,6.4087460638365847,103.3351187531113,5.3490462776059164,235.16607467514584,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0775000000000006,13.84904116653642,0,406.00060000000008,91.685900000000004,47.241399999999999,0,0,7.2081,17.046227934143669,572.86009999999999,20.748200000000001,1184.71706910068,78.77831984281616,1988.242092063042,2067.0204119058581,3486.9035556816843]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,114.0104731841903,0,0,3.164632319381993,0,0,0,0,6.3464589313717408,99.153087272138904,4.6552736152039786,227.32992532228693,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0775000000000006,14.407102981585719,0,412.86580000000009,91.924400000000006,60.15,0,0,10.476599999999999,17.733128470858741,594.87509999999997,23.557600000000001,1234.0672314524445,79.790475637521823,2030.4103655448771,2110.200841182399,3571.5979979571307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,108.9902596274387,0,0,2.7215984037670831,0,0,0,0,6.2901665764869188,93.414769121583703,5.3474213938633293,216.76421512313976,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9725000000000001,14.965171612074499,0,419.73110000000008,92.130399999999995,80.426000000000002,2.3534000000000002,0,13.869400000000001,18.420029007573799,612.47469999999998,26.6615,1289.0042006196484,80.694377209461933,2074.6561666352659,2155.3505438447278,3661.1189595875157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,102.31549743242689,0,0,2.153030378293364,0,0,0,0,6.2349060803814442,93.729376198289842,5.0758211183340887,209.50863120772564,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9725000000000001,15.523240242563279,0,426.5963000000001,92.334600000000023,79.836799999999997,8.5313999999999997,0,14.2636,19.10692954428886,641.02779999999996,27.8352,1333.0283697868522,81.495032497949225,2121.7038370100049,2203.198869507954,3745.7358705025317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,0,101.0662598797624,0,0,1.5132970224450291,0,0,0,0,6.1800043319779956,89.291872692151316,5.0095197116495447,203.0609536379863,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9725000000000001,16.081302057612589,0,433.45420000000013,92.534900000000007,84.217600000000004,14.0524,0,15.3147,19.793830081003929,667.12210000000005,29.410399999999999,1379.9539321386167,82.197260536629372,2148.0602004773282,2230.2574610139577,3813.2723467905607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,0,98.77037578120553,0,0,0.82084250833694228,0,0,0,0,6.1234796856265508,89.091627602371261,5.2377528552582548,200.04407843279856,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2225000000000001,16.639370688101369,0,440.24880000000007,92.731399999999994,89.945499999999996,15.725300000000001,0,16.749400000000001,20.48073061771899,696.59950000000003,31.226600000000001,1427.5691013058204,82.805697935661044,2175.3777638403121,2258.1834617759732,3885.796641514592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,0,100.360893596887,0,0,0.1542942657062582,0,0,0,0,6.0631235549427354,87.037930774385799,4.9904875102402277,198.60672970216203,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2225000000000001,17.197439318590138,0,447.08659999999998,92.927999999999997,87.096199999999996,20.751999999999999,0,16.997499999999999,21.167631154434059,727.88120000000004,32.196100000000001,1470.525170473024,83.324805153341771,2187.278809241026,2270.6036143943679,3939.7355145695537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,0,101.89298582715951,0,0,0,0,0,0,0,5.9973685619996404,75.865398266803552,4.7683688287316643,188.52412148469435,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6224999999999996,17.755501133639449,0,453.92469999999997,93.124700000000004,84.832700000000003,25.471800000000002,0,17.236499999999999,21.854539610223789,759.22149999999999,33.320900000000002,1513.365340743863,83.758902914130957,2196.9833666683598,2280.7422695824907,3982.6317318110487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,0,103.5994391171087,0,0,0,0,0,0,0,5.9233429740984516,74.760182489509333,4.177721822021808,188.46068640273828,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6224999999999996,18.313569764128221,0,460.76299999999998,93.321299999999994,83.340800000000002,29.818100000000001,0,17.581900000000001,22.54144014693885,790.35080000000005,34.343299999999999,1556.996709911067,84.11205587655239,2203.7442300316202,2287.8562859081726,4033.3136822219776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0,113.06234446312391,0,0,0,0,0,0,0,5.8379436841865111,72.957761325025757,3.758463806062903,195.61651327839908,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0074999999999998,18.871638394617001,0,467.60399999999998,93.518599999999992,82.243799999999993,33.886200000000002,0,17.6477,23.228340683653919,822.18550000000005,36.178800000000003,1598.3720790782706,84.388262837575795,2182.3036303282811,2266.691893165857,4060.6804855225269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0,111.4060733715117,0,0,0,0,0,0,0,5.738341836097252,61.13839625697301,2.4672026219379468,180.75001408651991,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5075000000000001,19.429700209666301,0,474.44420000000002,93.714300000000009,83.115899999999996,35.796999999999997,0,17.254799999999999,23.91524122036898,855.81510000000003,37.5824,1642.5761414300355,84.591338379412434,2195.6017835636371,2280.1931219430494,4103.5192774596053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0,106.475097234488,0,0,0,0,0,0,0,5.6215431555518389,48.580866125831712,2.1470295342443979,162.82453605011597,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69750000000000001,19.987768840155081,0,481.28280000000001,93.910899999999998,81.712400000000002,40.0809,0,17.537600000000001,24.602141757084041,887.10239999999999,38.787100000000002,1685.7015105972391,84.724949356247905,2217.5060307570302,2302.2309801132783,4150.7570267606334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,0,102.0038356179802,0,0,0,0,0,0,0,5.4843432721221896,34.772876602950397,1.7188202646162469,143.97987575766905,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47249999999999998,20.54583747064386,0,488.12130000000002,94.107500000000002,80.245099999999994,44.4099,0,17.865500000000001,25.28904229379911,918.27559999999994,39.860199999999999,1729.1924797644429,84.792620034255918,2235.572263494169,2320.3648835284248,4193.5372390505363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,0,94.463460942986103,0,0,0,0,0,0,0,5.3233570160395809,23.561463094696901,1.3610256212800891,124.70930667500268,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2499999999999999E-2,21.10390610113264,0,494.95949999999999,94.304199999999994,78.802300000000002,48.721600000000002,0,18.176100000000002,25.975942830514171,949.49260000000004,40.983999999999988,1772.5426489316469,84.797737063217667,2261.5591916101989,2346.3569286734164,4243.6088842800664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,82.776335283474694,0,0,0,0,0,0,0,5.13478987051651,5.3995324432035376,1.061664867381503,94.372322464576257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.66196791618194,0,501.79790000000003,94.500800000000012,77.312799999999996,53.066199999999988,0,18.5198,26.66284336722924,980.62630000000001,42.011500000000012,1816.1601112834114,84.743554285053378,2299.0387659665962,2383.7823202516497,4294.3147539996371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,77.400563721617672,0,0,0,0,0,0,0.8075669338921535,4.9146339381393096,0,0.64396166446263403,83.76672625811176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.22003654667072,0,508.63610000000011,94.697399999999988,75.820899999999995,57.412500000000001,0,18.865100000000002,27.34975182301897,1011.7556,43.034100000000002,1859.7914883696901,84.633221889819907,2313.1259168994852,2397.7591387893053,4341.3173534171074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,76.224182411840502,0,0,0,0,0,0,1.9527250542481189,4.6641679724251466,0,0,82.841075438513769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.778098361720019,0,515.47440000000006,94.893899999999988,74.328999999999994,61.758899999999997,0,19.2105,28.036652359734031,1042.8848,44.056600000000003,1903.4228507214543,84.469692245142497,2310.9774565106532,2395.4471487557958,4381.7110749157637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,75.193769228785428,0,0,0,0,0,0,2.707153325894796,4.3983349341689939,0,0,82.299257488849221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.336166992208799,0,522.3125,95.090500000000006,72.837100000000007,66.105099999999993,0,19.555900000000001,28.7235528964491,1074.0141000000001,45.0792,1947.0541198886579,84.255873234954791,2306.60757472772,2390.8634479626749,4420.2168253401815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,74.343422702108754,0,0,0,0,0,0,3.098215789894657,2.73430614172905,0,0,80.175944633732456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.894235622697579,0,529.15070000000003,95.287000000000006,71.345100000000002,70.45150000000001,0,19.901299999999999,29.410453433164161,1105.1433999999999,46.101799999999997,1990.6854890558616,83.994532469655283,2299.9879803180288,2383.9825127876843,4454.8439464772782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,74.850633635106604,0,0,0,0,0,0,0.95889723081463096,2.3972307729141118,0,0,78.206761638835346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.452304253186359,0,535.99,95.485399999999998,70.559299999999993,74.6571,0,20.251899999999999,30.097353969879229,1136.1189999999999,47.1479,2034.7602582230656,83.688326522794057,2287.2842948561092,2370.9726213789031,4483.9396412408041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",152.19236683432166,5427.9450584698707,65.411314690091032,1208.0947462401941,38.417424149166663,5.1448362235130576,0,192.13916717643247,156.70298649193845,326.31298201436692,2816.2507815909134,172.07378570755901,10560.685449588365,0,0,0,0,0,0,0,0,0,0,0,0,0,244.84849999999992,570.5023638631651,79.393199999999993,17111.098800000003,3221.4052999999994,2812.5098999999996,703.05130000000008,152.42320000000001,450.21229999999997,704.66054252534684,21712.054199999995,909.5055000000001,48671.665106388515,3122.2629373534323,77811.240786306385,80933.5037236598,140165.8542796367]

{"sheet":"1.6 Investment Needs","index":8,"n_rows":56,"n_cols":32,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.6 Investment Needs"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital_cost",null,null,null,null,null,null,null,null,null,null,null,"capital_cost Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",265.75,33895.316100000004,161.14229999999998,38604.367600000005,2727.1938999999993,0,2802.2107999999998,0,1379.2535099999998,5319.7700000000013,46205.036099999983,4520.7180000000008,135880.75831,135880.75831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0,191.74850000000001,0,278.24730000000011,1.0452999999999999,0,0,0,0,29.242000000000001,19.0608,103.2542,622.59810000000016,622.59810000000016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,25,168.75149999999999,0,544.25279999999998,86.409599999999998,0,0,0,39.096300000000006,25.7349,86.871499999999997,0,976.11659999999995,976.11659999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0,318.42430000000002,83.003699999999995,403.99560000000002,38.326900000000002,0,0,0,0,48.560299999999998,74.468299999999999,0,966.77910000000008,966.77910000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,20,348.27910000000003,19.853100000000001,331.83539999999999,10.8012,0,0,0,0,53.113199999999999,170.52600000000001,0,954.4079999999999,954.4079999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0,393.27809999999999,0,1158.2438999999999,25.7835,0,0,0,0,59.975700000000003,0,0,1637.2811999999999,1637.2811999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,120.5,384.60899999999998,58.285499999999999,217.36670000000001,127.5239,0,0,0,0,58.653599999999997,426.06470000000002,0,1393.0034000000001,1393.0034000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,50,367.28100000000001,0,529.49990000000003,97.907700000000006,0,0,0,0,56.011000000000003,0,162.25020000000001,1262.9497999999999,1262.9497999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,27,424.66340000000002,0,212.75110000000001,63.413499999999999,0,0,0,0,64.762,442.69909999999999,33.746000000000002,1269.0351000000003,1269.0351000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,7.5,412.65969999999999,0,163.4556,112.1932,0,0,0,0,62.931399999999996,596.6576,0,1355.3975,1355.3975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,15,451.13389999999998,0,599.66459999999995,338.69450000000001,0,0,0,0,68.7988,0,0,1473.2918,1473.2918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0.75,467.86290000000002,0,313.40140000000002,322.42939999999999,0,0,0,0,71.349999999999994,435.42489999999998,0,1611.2185999999999,1611.2185999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0,480.09649999999999,0,737.85129999999992,238.38120000000001,0,0,0,0,73.215599999999995,0,0,1529.5445999999999,1529.5445999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0,576.42809999999997,0,628.08510000000001,91.830100000000002,0,0,0,0,87.906400000000005,157.82919999999999,0,1542.0788999999997,1542.0788999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0,600.44949999999994,0,561.84079999999994,13.5886,0,0,0,0,91.569699999999997,1052.1194,0,2319.5680000000002,2319.5680000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0,634.87180000000001,0,1012.8712,14.633900000000001,0,0,0,0,96.819100000000006,0,81.544600000000003,1840.7405999999999,1840.7405999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0,673.11329999999998,0,1488.0749000000001,16.376000000000001,0,0,0,0,102.651,0,12.748200000000001,2292.9634000000001,2292.9634000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0,709.20740000000001,0,1011.1725,17.7697,0,0,0,104.83421,108.1555,956.11609999999996,191.9648,3099.22021,3099.22021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0,734.02239999999995,0,435.88159999999999,19.511900000000001,0,0,0,0,111.93980000000001,1023.2414,15.408899999999999,2340.0059999999999,2340.0059999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0,782.83709999999996,0,435.88159999999999,21.254000000000001,0,0,0,0,119.3841,1153.4401,35.161999999999999,2547.9588999999996,2547.9588999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0,824.60590000000002,0,490.36680000000001,22.996099999999998,0,0,0,0,125.7539,876.85069999999996,47.359699999999997,2387.9331000000002,2387.9331000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0,871.80160000000001,0,544.85199999999998,25.435099999999998,0,0,0,0,132.95140000000001,1580.9829,38.934899999999999,3194.9579000000003,3194.9579000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0,920.02179999999998,0,599.33720000000005,27.874099999999999,0,0,0,0,140.30500000000001,1012.8425999999999,55.608400000000003,2755.9890999999998,2755.9890999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0,969.0675,0,653.82240000000002,30.313099999999999,0,0,0,0,147.78460000000001,1421.1332,116.6024,3338.7232000000004,3338.7232000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,0,1024.625,0,708.30759999999998,33.100499999999997,0,0,0,0,156.25720000000001,1309.4592,73.127899999999997,3304.8773999999999,3304.8773999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,0,1081.2863,0,817.27800000000002,36.2363,0,0,0,0,164.8982,932.86249999999995,138.84010000000001,3171.4014000000002,3171.4014000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,1138.7645,0,1007.6455,39.720599999999997,0,0,0,67.033235000000005,173.66370000000001,1870.4236000000001,83.766900000000007,4381.0180350000001,4381.0180350000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,897.2713,0,1089.1048000000001,26.480399999999999,0,0,0,207.45606000000001,136.8356,632.12840000000006,261.36430000000001,3250.64086,3250.64086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,897.2713,0,948.84760000000006,26.480399999999999,0,0,0,188.55866,136.8356,1024.8539000000001,125.16379999999999,3348.0112599999998,3348.0112599999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,897.2713,0,876.68740000000003,26.480399999999999,0,82.478899999999996,0,195.72080500000001,136.8356,1057.6007,154.0223,3427.097405,3427.097405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,897.2713,0,1703.0959,26.480399999999999,0,216.51509999999999,0,22.744425,136.8356,770.17070000000001,88.224000000000004,3861.3374250000002,3861.3374250000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,0,897.2713,0,762.21870000000001,26.480399999999999,0,193.4906,0,60.630330000000001,136.8356,1132.069,97.708100000000002,3306.7040299999999,3306.7040299999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,0,897.2713,0,1074.3518999999999,26.480399999999999,0,58.627299999999998,0,82.765995000000004,136.8356,795.10299999999995,123.3413,3194.7767950000002,3194.7767950000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,0,897.2713,0,757.60310000000004,26.480399999999999,0,176.16909999999999,0,14.313840000000001,136.8356,1000.0284,147.64279999999999,3156.3445400000005,3156.3445400000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,0,897.2713,0,708.30759999999998,26.480399999999999,0,171.6943,0,13.78811,136.8356,1890.4747,114.8274,3959.6794099999997,3959.6794099999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,0,897.2713,0,1144.5165999999999,26.480399999999999,0,167.0805,0,19.92454,136.8356,839.66010000000006,176.57079999999999,3408.3398399999996,3408.3398399999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0,897.2713,0,858.25340000000006,26.480399999999999,0,161.11089999999999,0,3.7983850000000001,136.8356,858.68780000000004,157.14019999999999,3099.5779849999999,3099.5779849999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0,897.2713,0,1282.7032999999999,26.480399999999999,0,74.842299999999994,0,118.660605,136.8356,1863.2175999999999,317.47059999999999,4717.4817049999992,4717.4817049999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0,897.2713,0,1172.9371000000001,26.480399999999999,0,165.74289999999999,0,16.311215000000001,136.8356,1867.1649,173.3126,4456.0560150000001,4456.0560150000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,0,897.2713,0,1106.6928,51.915500000000002,0,166.709,0,18.920770000000001,136.8356,1994.2845,196.91040000000001,4569.5398699999996,4569.5398699999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,0,897.2713,0,1557.7231999999999,35.191000000000003,0,166.3374,0,17.917095,136.8356,1718.8794,133.1354,4663.2903949999991,4663.2903949999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,897.2713,0,2032.9268999999999,27.525700000000001,0,167.04339999999999,0,19.824124999999999,136.8356,2420.7613999999999,138.77520000000001,5840.9636250000003,5840.9636250000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,897.2713,0,1556.0245,112.89,0,167.0805,0,19.92454,136.8356,1852.5027,164.20599999999999,4906.7351399999998,4906.7351399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,897.2713,0,980.73360000000002,64.807199999999995,0,167.0805,0,19.92454,136.8356,2260.7932999999998,188.50749999999999,4715.9535399999986,4715.9535399999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,897.2713,0,980.73360000000002,37.281599999999997,0,167.0805,0,19.92454,136.8356,2149.1192999999998,155.69210000000001,4543.9385399999992,4543.9385399999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,897.2713,0,1035.2188000000001,52.2639,0,167.0805,0,19.92454,274.9511,1772.5226,217.43559999999999,4436.6683400000002,4436.6683400000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,897.2713,0,1089.704,154.0043,0,166.0471,0,87.256645000000006,149.38999999999999,2705.9398999999999,198.94839999999999,5448.5616450000007,5448.5616450000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",265.75,33895.316100000004,161.14229999999998,38604.367600000005,2727.1938999999993,0,2802.2107999999998,0,1379.2535099999998,5319.7700000000013,46205.036099999983,4520.7180000000008,135880.75831,135880.75831]

{"sheet":"1.7 Funding shortfall","index":9,"n_rows":78,"n_cols":36,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"1.7 Funding shortfall"}]
["←Guide"]
["←Graphics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"technology","Wind"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","cashflow","Financing Requirement","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",16047.222803462355,54088.067963709647,70135.290767172002,null,{"$f":"_xlfn.HSTACK(\n  _xlfn.VSTACK(\"Year\", _xlfn._xlws.FILTER($Q$9:$Q$77, ISNUMBER($Q$9:$Q$77))),\n  _xlfn.VSTACK(\"Positive Net Cashflow\", _xlfn.BYROW(_xlfn._xlws.FILTER($R$9:$R$77, ISNUMBER($Q$9:$Q$77)) - _xlfn._xlws.FILTER($S$9:$S$77, ISNUMBER($Q$9:$Q$77)), _xlfn.LAMBDA(_xlpm.y, MAX(0, _xlpm.y)))),\n  _xlfn.VSTACK(\"Negative Net Cashflow\", _xlfn.BYROW(_xlfn._xlws.FILTER($R$9:$R$77, ISNUMBER($Q$9:$Q$77)) - _xlfn._xlws.FILTER($S$9:$S$77, ISNUMBER($Q$9:$Q$77)), _xlfn.LAMBDA(_xlpm.y, MIN(0, _xlpm.y))))\n)","v":"Year"},"Positive Net Cashflow","Negative Net Cashflow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,101.4147704431507,2.074814217521419,103.48958466067212,null,2025,99.33995622562928,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,106.8049983907124,11.477657787982549,118.28265617869495,null,2026,95.327340602729848,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,109.5357709179352,19.288057092674901,128.8238280106101,null,2027,90.247713825260291,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,121.6393500122618,37.350244212226222,158.98959422448803,null,2028,84.289105800035571,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,117.0865008403628,36.384221089442008,153.47072192980482,null,2029,80.702279750920795,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,146.95625957423289,81.830794041333476,228.78705361556638,null,2030,65.125465532899412,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,141.22988982622971,79.737859133707545,220.96774895993724,null,2031,61.492030692522164,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,169.03835865510149,125.897447725635,294.93580638073649,null,2032,43.140910929466486,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,205.56781347387769,187.66318237015989,393.23099584403758,null,2033,17.904631103717804,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,197.04651745260361,182.87531363478661,379.92183108739022,null,2034,14.171203817817002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,216.6349077518087,225.67240398205459,442.30731173386329,null,2035,0,-9.0374962302458925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,207.32684469908801,219.6825027810799,427.00934748016789,null,2036,0,-12.355658081991891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,208.37028627366789,231.5419124041814,439.91219867784929,null,2037,0,-23.171626130513516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,232.90834083380631,339.83154042476951,572.73988125857579,null,2038,0,-106.92319959096321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,207.04990965864931,331.03059076587539,538.08050042452464,null,2039,0,-123.98068110722608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,197.0845178967908,322.49008040942277,519.5745983062136,null,2040,0,-125.40556251263197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,230.47501118034651,417.07455193101629,647.54956311136277,null,2041,0,-186.59954075066977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,274.73924526131123,516.64208854056869,791.38133380187992,null,2042,0,-241.90284327925747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,321.64866997803938,627.26097913633396,948.90964911437334,null,2043,0,-305.61230915829458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,350.14205709622178,704.28568813056495,1054.4277452267868,null,2044,0,-354.14363103434317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,408.96160858945228,857.34913076599344,1266.3107393554458,null,2045,0,-448.38752217654115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,432.37001015528108,941.6229950222139,1373.993005177495,null,2046,0,-509.25298486693282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,471.99862662637082,1070.3255049359141,1542.3241315622849,null,2047,0,-598.32687830954319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,498.94549402092667,1180.806230214846,1679.7517242357726,null,2048,0,-681.86073619391937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,511.71800856934209,1247.9915112938149,1759.7095198631571,null,2049,0,-736.27350272447279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,547.04056115953176,1418.139564977359,1965.1801261368907,null,2050,0,-871.09900381782722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,541.36571220827307,1442.439847782221,1983.8055599904942,null,2051,0,-901.07413557394796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,536.99660585610218,1513.0106641807761,2050.0072700368783,null,2052,0,-976.0140583246739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,528.13894468484136,1576.1495453324819,2104.2884900173231,null,2053,0,-1048.0106006476406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,522.76073495926141,1611.2884429333089,2134.0491778925702,null,2054,0,-1088.5277079740476]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,517.79600179881425,1670.589895933309,2188.3858977321233,null,2055,0,-1152.7938941344946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,509.74984258267392,1709.4521633944389,2219.202005977113,null,2056,0,-1199.702320811765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,503.01312430779973,1741.012542414215,2244.0256667220146,null,2057,0,-1237.9994181064153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,503.35276545608662,1859.226016353105,2362.5787818091917,null,2058,0,-1355.8732508970184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,491.47341356195483,1890.7208358628529,2382.1942494248078,null,2059,0,-1399.2474223008981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,478.87592255436812,1901.4918054138709,2380.3677279682388,null,2060,0,-1422.6158828595028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,475.55767738214331,2039.7321764191499,2515.2898538012932,null,2061,0,-1564.1744990370066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,469.67565589052703,2172.6884763993739,2642.3641322899011,null,2062,0,-1703.012820508847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,463.33429870304099,2267.3608616781021,2730.6951603811431,null,2063,0,-1804.0265629750611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,452.85902096872081,2385.073160453589,2837.9321814223099,null,2064,0,-1932.2141394848682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,447.80640677339971,2579.1634810728001,3026.9698878462,null,2065,0,-2131.3570742994002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,428.57884009929558,2652.941823675726,3081.5206637750216,null,2066,0,-2224.3629835764305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,402.61053428847868,2774.740986262007,3177.3515205504855,null,2067,0,-2372.1304519735286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,375.36631891221259,2871.9502536432528,3247.3165725554654,null,2068,0,-2496.5839347310402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,346.91225634615239,2939.902093147592,3286.8143494937444,null,2069,0,-2592.9898368014397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,317.26439679110922,3072.8060243359951,3390.0704211271041,null,2070,0,-2755.5416275448861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",16047.222803462355,54088.067963709647,70135.290767172002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,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":"_xlfn.ANCHORARRAY('1.7 Funding shortfall'!Q78)","v":{"$error":"#REF!"}}]

{"sheet":"2.1 Technology Cashflows","index":10,"n_rows":584,"n_cols":50,"rows_kept":584,"cut":false,"hidden":false,"merged":[[0,1,2,16],[58,1,60,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)&\": Aggregate\"","v":"2.1 Technology Cashflows: Aggregate"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,"technology","(All)"]
[]
[null,"Sum of ResultValue","Column Labels"]
[null,"Row Labels",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,"Grand Total"]
[null,"Net Zero",193281.38774410912,203971.18339209794,215006.87701337549,231545.26284603623,269993.09590233827,278935.36817681149,287403.29817337764,305708.2274268957,322704.73173381551,324077.72654365381,355872.50560363207,360305.15452340653,390793.86838575365,477370.19093905989,453183.43659004214,497601.61572426267,602530.2082948467,581081.45344882051,627139.65009337442,640191.98507356585,743740.66734312102,733326.52339374507,825866.00831782713,854826.87516387796,878242.56132524787,1032495.2704051018,940227.16416276933,985190.67895410932,1023673.0914022608,1078662.5373511966,1082517.4771670129,1106018.1590703549,1144022.8906592398,1286480.2304280375,1233008.2202557749,1239806.4645220852,1495727.6395171012,1495809.1102964038,1555608.8307932608,1586877.3916879462,1794673.7225410056,1704079.9940913392,1756141.3093789679,1771697.2894937282,1793907.5953669592,1993289.0385321309,40754613.969249867]
[null,"local_currency_debt_comm_dom",7669.4538124609289,10805.079959691107,10850.899816013085,12763.085960711733,20249.599755776362,19910.572628302776,17023.521911379095,20775.605193486768,23124.62433943681,18248.067948478842,24766.560986685046,20997.380420669033,24797.870641095255,47066.235645200912,30788.779031242597,38558.029952834935,62919.433464629619,52708.872560815245,59504.4915265569,55188.703614554281,80061.245801083773,67134.368568045713,86135.970018995882,86039.801229183096,81352.990981365831,120152.09097978415,79786.335510064804,88761.602333592367,91702.601625095005,100427.38774490694,94911.605807817759,92466.562573163537,96327.862636567312,134796.52325941916,106173.71179896944,101135.15836438882,169695.78200888456,165083.64273161651,175145.17759564077,176885.79380601831,233540.76656588033,196111.99953423452,205054.59496456085,202314.43686046233,198090.69959815621,255026.38168600577,4063031.9637539252]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"local_currency_debt_conc_dps",10001.705755145984,11160.122332757674,12007.751621453281,14041.244228602603,21902.398194151367,21120.480589307459,21963.813326423515,22147.2926264532,22894.41199190075,19899.67033124798,24748.5527363439,23046.471359469273,27401.666057932613,46085.002043561952,36567.719434936167,42991.819790290647,67316.441356639552,53211.025606248753,60193.903722134295,58004.772806474582,79172.47314531244,70283.337889068876,89006.445406319472,88919.208802701163,88958.906912893814,120798.45898463544,91494.628408841847,94052.682467850464,97875.603902578601,106059.57964345969,99088.993656768929,99912.476613792722,103509.87239291695,134005.87558221037,115798.5118826023,110368.19092968761,176502.07467589085,166339.0050698781,176151.2067315341,177446.69282732671,227276.56234945581,196213.34260570956,203146.92312929619,200171.54806032396,202150.91517869793,247729.68377651647,4179139.4669377459]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"local_currency_equity_comm_dom",4500.4189461251217,6340.397602497258,6367.2845953056813,7489.3512984309718,11882.421437140743,11683.481050375065,9989.3659200698039,12191.080292845774,13569.479658400085,10707.926892014402,14532.964539632074,12321.217517555388,14551.336977272336,27618.365505546328,18066.789091960509,22625.768766357291,36920.987774071778,30929.452670564075,34917.107214409305,32384.612181310968,46979.766260299548,39394.302596736459,50544.401321841782,50487.96968351621,47737.75954444478,70504.987693310322,46818.44949479842,52085.116697814112,53810.888735258872,58930.57440188287,55693.925464504944,54259.179370923324,56524.981915269113,79098.30895165533,62302.50495598049,59345.892673993942,99577.118671668533,96870.725296972058,102774.81224193581,103796.20207785716,137041.21782935981,115078.09810815603,120325.59380814763,118717.67494604725,116239.19503554137,149648.93041492373,2384178.3881247253]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"local_currency_equity_conc_dps",8183.2137996648926,9131.0091813471863,9824.5240539163206,11488.29073249304,17920.143977032934,17280.393209433372,17970.392721619235,18120.512148916256,18731.791629736981,16281.548452839255,20248.815875190467,18856.203839565769,22419.54495649031,37705.910762914325,29919.04317403867,35175.125282965077,55077.088382705086,43536.29367783988,49249.557590837147,47458.450478024657,64777.478027982877,57504.549181965442,72823.455332443191,72752.079929482759,72784.560201458589,98835.102805610819,74859.241425416054,76952.194746423105,80080.039556655203,86776.019708285181,81072.812991901839,81746.571774921322,84689.895594204791,109641.1709308994,94744.236994856445,90301.247124289846,144410.78837118341,136095.54960262749,144123.71459852788,145183.65776781275,185953.55101319117,160538.18940467146,166211.11892396965,163776.72114026506,165396.20332802556,202687.92308987712,3419295.9274945194]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"foreign_currency_debt_comm_intl",178.98661480407711,351.03981095997818,327.76716597061011,312.85193996028443,559.79390413624787,444.18646067790297,386.18492346249667,412.3151722234511,464.88026764348535,579.83114415497243,612.00365352292386,578.71299945121223,541.98769987040373,752.16693205863498,603.60313408744128,776.90527406667763,990.95564209462395,758.73873506653865,818.95496723403983,772.17047715654587,1021.9758006837927,890.73249522449225,1054.3465884774844,1061.6811420646959,1011.3415842944054,1422.3713796145557,1066.6754384192063,1122.0448453795741,1165.0482842517642,1328.6594401335126,1132.4015949194293,1065.2231153879989,1052.4814349908579,1299.4010909709245,1132.2926312379971,1027.8276542529727,1493.9612985335898,1447.219759934268,1481.0868936172378,1536.7155248096631,1903.7377451197062,1624.4699993726542,1527.2200622505693,1476.6132971227034,1435.0896651025944,1795.6683080591263,44800.323992828329]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"foreign_currency_debt_conc_ifi",109.36414587286045,143.40156089893392,165.94084005512806,139.38841861098916,259.76800309274688,225.57726287810749,219.04326097184781,158.40567972950404,143.34565116810387,167.19346730822463,155.74652955692656,188.47031666464437,194.94383629974016,285.11220297122037,284.00309927578627,354.8795085596218,435.94489119447752,276.51430833413838,302.72579292231615,290.37756242355528,381.6344858023383,338.73160949812166,420.55572657050504,409.18253889561038,415.65021454492415,544.14158535275544,456.82173636401353,427.93664686830607,427.68600324944987,530.31923424904767,395.13038031282815,425.41271830275548,396.3981145637473,475.80577460667496,461.84871595363359,402.91337592710897,650.8883865006602,581.46823516036,591.14757779100478,624.39187668622026,795.50191199414519,649.62155764692318,594.23631208791392,570.55402702954882,578.43348299438742,670.1867442797984,17716.74531202166]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"foreign_currency_equity_comm_intl",105.02895930585166,205.98940351158356,192.33306565523895,183.58084322010978,328.48585488667806,260.64765655139422,226.61247968332486,241.94565326599849,272.79073782062977,340.24366408839865,359.12242315578743,339.58753918923878,318.03721265007187,441.36993252187114,354.19301647974578,455.88633822573388,581.49063225419229,445.22625234466204,480.56100743120896,453.10796961677352,599.69319437141644,522.67990595686661,618.6883027911357,622.99220300781428,593.45305914324206,834.64445601628506,625.92284533072439,658.41349384539296,683.64781897223509,779.65449216339709,664.49081212504768,625.07062531019062,617.5938347502688,762.48575601562686,664.42687247193192,603.12704941724746,876.6532659437031,849.22543196396782,869.09859292233386,901.74135365695554,1117.1092004843979,953.23548995240844,896.16943671891579,866.47349615356359,842.107518494033,1053.694288035965,26288.733437873565]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"foreign_currency_equity_conc_ifi",4.0678658991502017,5.3339082457959757,6.1722704378940882,5.1846369784050479,9.662228814000704,8.3904834437445004,8.1474472701675058,5.8919955682044423,5.3318286493646312,6.2188626701704814,5.7930868607719113,7.0102680183085688,7.2510545170363985,10.604921737756019,10.563667951469213,13.199959087643805,16.215235282506185,10.285117819209148,11.260069925051083,10.800769983924571,14.195126733214883,12.599328164127433,15.642825947704246,15.219793317237549,15.460362445361071,20.239677105321753,16.991762231710556,15.917363765781067,15.908040923986373,19.725546352028804,14.697114735037461,15.823484708236649,14.744268881282917,17.697885076443061,17.178743793950449,14.986607988972573,24.21018927608144,21.628064539521581,21.988093573709484,23.224635483653319,29.5891772818463,24.163068806634641,22.102980923833702,21.222103932256669,21.515185087578676,24.928003427079499,658.98511366316666]
[null,"cashflow",750.00121349971596,774.78719033769551,794.20767920176127,823.36255730258904,869.90288011350322,913.45196268577672,940.81075429712712,968.87437571632563,992.59943557899749,1038.5035865328773,1063.420067554528,1098.2750569422913,1122.584273504568,1145.9625960815204,1164.5295939865848,1225.6043270307953,1272.5829785471915,1239.473854951985,1263.6300193705852,1288.0704536048675,1318.4500530394014,1343.8329472699436,1383.1554160681478,1416.7845581452279,1443.8177566719635,1483.3079025633594,1487.230212424726,1483.0564962408471,1469.4592263651507,1459.66822278667,1442.3607575237711,1417.3602958608562,1392.2990662069478,1373.017319898717,1340.0754565901643,1299.5175109600029,1275.471839412847,1253.2049761054127,1229.1720290111978,1203.516572462039,1186.578694858086,1147.9300031185974,1097.7403411818871,1045.4120279118163,993.00422259709035,938.52258404815007,54674.581346164319]
[null,"total_grant_amount",0,2.0577000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5175900000000002,0,0,0,0,0,0,0,0,3.5280649999999998,10.91874,9.9241400000000013,10.301095,1.1970749999999999,3.1910699999999999,4.3561050000000003,0.75336000000000003,0.72569000000000006,1.0486599999999999,0.19991500000000001,6.2452949999999996,0.85848499999999994,0.99582999999999999,0.94300499999999998,1.0433749999999999,1.0486599999999999,1.0486599999999999,1.0486599999999999,1.0486599999999999,4.5924550000000002,72.592289999999991]
[null,"total_generation",45183.750000000022,46615.027777777781,49204.444444444445,52007.083333333321,55187.722222222219,58373.916666666664,61535.027777777788,65037.472222222219,68428.416666666657,72541.250000000015,76293.833333333343,80275.777777777752,84993.25,89732.722222222219,95058.722222222234,100762.86111111109,106651.49999999997,112660.88888888888,119117.24999999997,125956.27777777777,133171.16666666672,140795.44444444447,148824.00000000003,157232.58333333331,166155.80555555556,175829.05555555553,183135.80555555556,190519.05555555556,198036.38888888885,205340.72222222225,212687.24999999997,220095.11111111109,227397.3055555555,234705.36111111109,242009.75,249337.44444444447,256654.88888888885,263972.05555555562,271287.22222222225,278605.0555555555,285926.38888888882,293247.52777777775,300568.66666666663,307893.5555555555,315219.69444444432,322543.38888888888,7546807.888888889]
[null,"ppa_met_generation",31260.944444444449,32269.527777777777,34060.305555555555,35983.361111111109,38174.527777777774,40403.722222222219,42643.000000000007,45076.333333333328,47432.083333333336,50405.972222222219,52980.638888888876,55747.222222222212,58997.305555555547,62206.277777777774,65909.194444444438,69894.027777777766,73969.194444444423,78095.361111111095,82545.333333333328,87264.527777777766,92240.194444444438,97499.027777777796,103028.5,108797.05555555556,114931.4722222222,121658.86111111111,126691.08333333333,131799.83333333334,137042.63888888891,142072.44444444447,147144.47222222222,152277.80555555553,157305.47222222219,162339.02777777775,167368.88888888888,172422.05555555556,177465,182507.63888888891,187548.27777777775,192591.58333333331,197638.41666666663,202685.02777777778,207731.66666666663,212782.02777777775,217833.63888888885,222882.80555555556,5221603.777777778]
[null,"total_ppa_revenue",1017.4190056591806,942.37426664162831,992.85159943718713,1022.5405833777311,1066.9214803749564,1111.9488023958488,1151.6650635409337,1177.1176939705936,1223.8659871828561,1272.1269807644173,1262.9566652424548,1242.0411935556856,1274.2122828758972,1326.5200295802438,1357.02317008605,1387.2987716786195,1494.2056466889476,1568.000755456937,1639.6890107618426,1711.0091535714009,1814.6504722713778,1868.1388359300033,1951.8180172956354,2021.6929919451568,2054.8820890577754,2144.5576852428012,2183.6147065654486,2228.2831677840268,2272.1878804750399,2318.6520732293111,2344.0071650665132,2369.9781326721559,2380.467230372526,2388.7066376550738,2393.9366757253688,2370.9611247625558,2382.5614051997345,2402.7990001797807,2419.1487638163462,2443.3832760935406,2479.0711015275519,2491.3337182024243,2487.3308878841849,2481.0819085204125,2472.5581644055883,2458.0184141718037,84865.609668895544]
[null,"ppa_contracted_generation",31260.944444694534,32269.527778035936,34060.305555828039,35983.361111398975,38174.527778083168,40403.722222545446,42643.000000341141,45076.333333693939,47432.083333712792,50405.972222625482,52980.638889312744,55747.222222668199,58997.305556027532,62206.277778275427,65909.194444971712,69894.027778336909,73969.194445036192,78095.361111735881,82545.33333399368,87264.527778475895,92240.19444518238,97499.027778557764,103028.50000082419,108797.05555642593,114931.47222314165,121658.86111208437,126691.08333434685,131799.83333438775,137042.63888998525,142072.44444558103,147144.47222339938,152277.80555677379,157305.47222348067,162339.02777907648,167368.88889022783,172422.05555693497,177465.00000141971,182507.63889034896,187548.27777927817,192591.5833348741,197638.41666824778,202685.02777939924,207731.66666832851,212782.02777947998,217833.6388906315,222882.80555733864,5221603.7778195497]
[null,"ppa_contracted_capacity",2406.6131948407719,1611.0448464787123,1772.8863942472321,1806.3066887341629,2052.1654948065288,2026.987866681885,2278.9399041205338,2194.7722976829127,2201.104908115512,2224.4623444812241,2037.0331811437047,1970.0977856409079,2074.6918959022937,2197.5774112544227,2521.2709051478141,2756.9749229540012,3165.799566259559,3180.4029791119742,3180.901894760872,3309.799726058669,3261.7001597991098,3325.921413080699,3418.2103070425751,3534.3979910969074,3605.602237187536,3812.8189361944978,4087.573918502454,4346.558440817259,4688.721492980254,5009.0982307955719,5214.9251341171093,5443.2879351672163,5633.5015865768746,5781.6240497660092,5920.8633603469934,5880.1055473119504,6148.9208766122592,6519.3700604953774,6887.9106494692378,7259.1816801734958,7781.0856979796827,8122.4328044743752,8283.898025339573,8445.0857093939048,8591.8958566373713,8729.1075219723771,196703.63383175439]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"total_wholesale_revnue",1379.4925865686171,1383.8708889585689,1422.367231775376,1465.2705908547041,1514.703265736789,1557.6925518351511,1594.3909228789939,1640.1698524204439,1679.7097309983651,1724.102280964222,1767.938310045226,1811.025501359167,1868.725287905211,1926.5365417379401,1986.304962167309,2047.9619841806571,2111.0651265606762,2173.7991208749172,2239.2944751612199,2306.583233698032,2375.691747667624,2446.680461526109,2519.6219045227799,2594.5609501503591,2671.5507379507212,2750.6464780499482,2790.519061540962,2826.371326413951,2858.390305477626,2886.752020059891,2911.6259392478191,2933.1788047032919,2951.567350403976,2966.9424140546912,2979.4524630867732,2989.2368717199752,2996.4297116727171,3001.1630026862658,3003.5605042453881,3003.7421806485659,3001.82234733017,2997.9136383332789,2992.1205282134661,2984.546944731585,2975.290004668781,2964.4438111171498,109974.82595690542]
[null,"whole_sale_generation",13922.80555555556,14345.5,15144.138888888891,16023.722222222221,17013.194444444449,17970.194444444449,18892.027777777781,19961.138888888891,20996.333333333328,22135.277777777781,23313.194444444449,24528.555555555551,25995.944444444449,27526.444444444449,29149.527777777781,30868.833333333328,32682.305555555551,34565.527777777781,36571.916666666657,38691.749999999993,40930.972222222219,43296.416666666657,45795.499999999993,48435.527777777766,51224.333333333343,54170.194444444438,56444.722222222219,58719.222222222219,60993.75,63268.277777777781,65542.777777777781,67817.305555555562,70091.833333333328,72366.333333333328,74640.861111111124,76915.388888888891,79189.888888888876,81464.416666666672,83738.944444444453,86013.472222222219,88287.972222222219,90562.5,92836.999999999985,95111.527777777781,97386.055555555562,99660.583333333328,2325204.1111111115]
[null,"opex",326.53799280504882,320.71034831105419,348.83120778291828,363.05032224165546,370.26530805668267,378.21143587216238,395.38683499517435,417.03434587612844,442.20450088650085,463.57050000078283,487.31048730309772,503.97426858023402,534.49349731773668,571.88687506788085,614.15073127736366,637.44154131193557,661.44727741876841,757.92508535887748,801.97867515190035,844.22185266602298,889.89251808134452,937.09892406529298,980.45383970433068,1029.5324147997821,1082.911918646568,1141.6560999334765,1184.7170691006802,1234.0672314524447,1289.0042006196484,1333.0283697868522,1379.9539321386164,1427.5691013058204,1470.525170473024,1513.3653407438633,1556.996709911067,1598.3720790782706,1642.5761414300355,1685.7015105972391,1729.1924797644431,1772.5426489316469,1816.1601112834112,1859.7914883696899,1903.4228507214541,1947.0541198886579,1990.6854890558616,2034.7602582230652,48671.665106388522]
[null,"power_purchase_cost",1008.2266447176637,925.9257014547494,973.59957033639319,1002.9082558700478,1045.7416449374387,1081.3851604457129,1114.4740088795304,1136.2216347693904,1175.9742816229634,1198.7517004244269,1183.873908834149,1152.3321629405605,1185.5380751800526,1242.9329461387367,1274.542623924372,1285.472688232202,1392.6904773205783,1469.1106817668199,1541.2903563600048,1612.8131248981394,1716.4931903329616,1769.9733679623002,1849.1042268427395,1915.7394974357485,1947.2741186838493,2029.0549168823404,2067.0204119058581,2110.200841182399,2155.3505438447278,2203.198869507954,2230.2574610139577,2258.1834617759732,2270.6036143943679,2280.7422695824907,2287.8562859081726,2266.691893165857,2280.1931219430494,2302.2309801132783,2320.3648835284248,2346.3569286734164,2383.7823202516497,2397.7591387893053,2395.4471487557958,2390.8634479626749,2383.9825127876843,2370.9726213789031,80933.5037236598]
[null,"power_purchased",31151.638888888891,32068.638888888891,33818.805555555562,35730.416666666672,37894.25,39988.305555555562,42123.805555555562,44489.944444444438,46726.777777777781,49296.083333333328,51752,54315.722222222219,57543.972222222219,60799.194444444453,64483.111111111109,68085.749999999985,72117.583333333314,76242.749999999985,80651.972222222204,85323.861111111095,90247.722222222219,95452.388888888891,100829,106466.69444444444,112500.58333333333,118978.91666666666,123912.5,128909.52777777778,134105.30555555553,139091.25,144127.66666666669,149232.5,154231.66666666666,159236.5,164237.88888888888,169261.11111111109,174277.58333333331,179291.41666666666,184303.49999999997,189318.16666666666,194336.49999999997,199354.63888888891,204372.83333333334,209394.69444444438,214417.86111111109,219435.05555555562,5123928.0555555541]
[null,"capacity_purchased",2406.6131948407719,1611.044846478713,1772.8863942472319,1806.3066887341629,2052.1654948065288,2026.987866681885,2278.9399041205338,2194.7722976829132,2201.104908115512,2224.4623444812241,2037.033181143705,1970.0977856409079,2074.6918959022942,2197.5774112544232,2521.2709051478141,2756.9749229540012,3165.799566259559,3180.4029791119742,3180.901894760872,3309.799726058669,3261.7001597991102,3325.921413080699,3418.2103070425751,3534.397991096906,3605.602237187536,3812.8189361944992,4087.573918502454,4346.5584408172581,4688.721492980254,5009.098230795571,5214.9251341171093,5443.2879351672182,5633.5015865768746,5781.6240497660092,5920.8633603469934,5880.1055473119504,6148.9208766122592,6519.3700604953774,6887.9106494692387,7259.1816801734958,7781.0856979796827,8122.4328044743743,8283.898025339573,8445.0857093939048,8591.8958566373713,8729.1075219723771,196703.63383175439]
[null,"corporate_tax_expenses",312.14574120536929,304.82191549669824,298.58037389149075,298.49003881814281,295.7149130041206,296.59279522734789,295.38438824809651,295.15719002919212,292.79750009275909,295.40347477055218,296.29051159590671,298.48520645176626,300.3217247787511,292.27415403004568,290.10518306503837,286.74219928434326,278.55003996308471,275.2902542541716,272.08443504057249,272.48695610040295,265.50645848529393,263.91405815857502,258.72643920319757,254.1974717147566,252.4290330061161,241.18524391357295,235.16607467514586,227.3299253222869,216.76421512313971,209.50863120772561,203.06095363798624,200.04407843279853,198.60672970216203,188.52412148469438,188.4606864027383,195.61651327839908,180.75001408651988,162.82453605011597,143.97987575766905,124.70930667500267,94.372322464576243,83.76672625811176,82.841075438513769,82.299257488849221,80.175944633732456,78.206761638835346,10560.685449588365]
[null,"corporate_tax_rate",3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,3.5999999999999992,165.59999999999985]
[null,"Financing Requirement",69.207468554805885,190.17485277512225,298.19656668807357,401.25230818129495,582.70992147151526,732.45964129083939,862.88164498248921,993.11837683790509,1134.7099658210004,1308.7435062365532,1491.5919519210536,1652.8356506331017,1797.29661900472,2014.8191801187727,2173.0974323700675,2378.2147468447201,2665.3074342935156,2848.5749596934011,3052.9559421701433,3234.8302711109282,3497.1353703187724,3708.9174208380327,3979.0511679467672,4242.4596538935666,4480.5508343393658,4832.0848449178156,5044.4844913135312,5275.6740626316077,5519.2223795458149,5765.8382632843795,5974.4364534988572,6150.2325823816946,6310.9423855651248,6558.9196514667055,6747.0381112368859,6882.3290913074661,7189.0661273597925,7463.1784119308277,7699.2702894667727,7970.9767134056028,8329.6953167690426,8562.0715584625432,8795.084441571611,8996.0672210321936,9189.2053864024001,9467.8356904054708,198514.74636229267]
[null,"Loans (Comm_Dom)",1.7818699864076086,3.9516413452650538,5.9536660621040669,8.3563219653699203,11.487952369166155,15.190162214788531,17.37571034477433,20.68607972826948,24.270769690786079,25.357983820083408,28.182861563365147,29.243159500359432,31.092286945254504,37.750713647922325,39.43134212173841,41.754316890311692,49.220434747025116,54.492456351559397,60.190627624817935,63.988533232813289,71.644829206548479,75.820667889975752,82.413505084548405,87.816257048880075,91.418857737309196,100.35930005780997,101.75915381975254,104.37629949042881,106.94557057908399,109.03803966966423,111.00967083412155,111.16725309840589,111.74255639153927,117.32466905826236,117.25031968162489,116.17142220842189,122.58162512366799,127.64289400689987,132.81938621266158,136.58545197397558,145.14978090761886,148.81134692622325,153.53754884424421,156.80926348529889,158.72648220523024,165.80350266837442,3634.4845443627541]
[null,"Loans (Comm_Intl)",22.767354587198025,73.716838751793176,113.58305060033666,148.20963876392139,214.1261058130319,265.10752740138332,306.03946730139188,344.50747163062346,389.19268465234296,460.51787463836956,528.88123438584182,585.94943759044668,625.82162419007386,680.83600091440837,717.07163302510844,770.65014723444631,843.39722076198507,869.47099883888302,902.67674205480296,927.17804275257379,972.23636120057108,1003.4296456647259,1052.7544676666305,1099.7625110608781,1134.9094880637008,1214.5692702230258,1258.6021109296598,1306.6880731914366,1364.678425918929,1435.1147036789855,1477.3293210815871,1494.3988562508846,1506.6704249862121,1552.105728773349,1575.9979421874398,1581.637108368592,1636.7566796674662,1683.8409885779383,1728.7192251879119,1777.9352758633436,1864.7943295284729,1909.2617162959252,1941.1459527135426,1961.6687322688508,1973.4828735431572,2034.3143806081378,49332.505689390324]
[null,"Loans (Conc_DPS)",2.4371285388808781,4.1833235097060983,6.0802413649209219,8.3131025414160575,11.266681873474846,14.613169005499161,18.653913483684018,22.787291583599153,26.340606062968384,28.96468208823525,32.325452582874902,35.264678454965683,38.823270799517914,44.844836248192628,49.179863692797532,53.112314841283592,60.689714427194531,65.527303329114133,70.70821271541891,75.496690298124946,83.02184170396886,88.717979710692518,95.873893048430574,103.37059769115065,109.7570422053801,118.23881335080819,124.01314917829143,129.24857394699745,133.94927346628069,138.64340220973796,142.73104383030071,146.45063577249118,151.15801900896702,156.55401413533252,159.70448647117232,161.68612341557221,168.23678575471706,172.67122314482748,176.89100042519181,179.73131649210299,186.25209311885595,189.94406439238625,193.58572312545419,198.10546351154559,201.87723111769265,207.25067237318558,4587.2769400434036]
[null,"Loans (Conc_IFI)",1.1666149497842033,2.59207578234648,4.8877640146017409,6.3364998504388037,8.9820308845719747,13.53745154279453,17.753765290942948,20.750164553257946,23.045277902641597,26.643034647765738,30.073609786311497,32.974104363829156,34.874691644641651,37.118865811824939,40.058092509069375,43.361518525666632,47.614307459064122,49.986360071940531,52.966569350806267,56.373107669532715,60.698407512630872,64.433926459475856,67.795140669652938,71.002297929899271,74.671477709341559,79.087818497632711,83.863718099476884,88.061662851279024,91.427359381968628,95.592993569458542,98.072857306301756,101.19581693565532,103.21374339839981,104.81931240003759,107.06900547883076,109.16558775309693,114.20987888281945,117.8501927002353,121.98997443509722,126.09338648063135,131.84462689647853,136.98050475577145,140.32910821782232,143.02214843547998,145.96831721874489,150.73554748546744,3280.2907180735197]
[null,"Equity (Comm_Dom)",6.442860305944758,14.934510907947228,23.027867283692551,32.079661371616588,46.365071450189099,59.269223036263348,69.882019335915288,82.012303495372478,94.84715323181247,104.20521690690308,116.77782720257794,126.66075857881917,138.13537134436027,161.24421284558684,174.66956553563222,191.54974823895029,219.93965808819232,241.10282801613337,264.36956518127005,284.30365083400534,314.48843348552248,337.21815130962165,366.97773418269986,394.92341031828903,419.43302488402492,456.60927451760176,474.17144624365369,494.32666697985599,513.80255152565439,532.71524629858129,549.09271572123237,564.99400766542681,579.23088397597905,603.66436414569489,619.93327297299982,630.75473895328423,662.95284736601593,690.84133101556017,713.57676557794332,740.42236578675056,778.12078637683067,799.02548758203659,822.24409234299526,841.80954666804473,860.46877644443759,885.36244519239722,18098.979440724317]
[null,"Equity (Comm_Intl)",22.469291409605297,65.989272684894956,106.83081024568153,145.76172171758978,215.96377885296522,270.33302454873018,318.42602328872317,369.08748264491038,425.81186914388212,497.06045569082443,571.58235860882894,643.16697861430998,710.53758954374462,802.93244004292728,878.72985247166116,976.26794529089966,1098.8695940067118,1192.135957703684,1292.7105660399466,1387.9468905397991,1513.1715423155053,1623.018343464877,1752.6190371356909,1883.3426816756453,2008.4803294530252,2167.931498686025,2274.7227379651054,2394.0078122585364,2518.2425380804798,2634.9724050566601,2750.6189453202855,2860.5941565675098,2963.5198283117711,3094.1966040490884,3209.592698597759,3306.4275818492065,3459.4412096761898,3605.5283969740867,3726.3066413649099,3873.3685745690268,4036.5549716579276,4159.8920144689837,4292.2070395046485,4413.8520338838043,4538.5738165606781,4678.7943937307145,91732.591736268427]
[null,"Equity (Conc_DPS)",11.796173388967437,24.00709881343435,36.507815922736356,50.428798170080547,71.929480755182524,91.106233927384181,110.75454856037013,128.78997700233072,146.25026031896437,160.51368841353766,177.79504606856761,193.00639799932773,210.82458426668384,242.00243149758373,264.96843576106318,291.40679205180663,334.08462450944666,363.49191156177545,396.008283432148,425.298834487514,466.42142831246383,499.75397693033511,542.76145626263519,583.09075986104972,621.41379913470882,673.27401582439165,704.24998354470563,734.77799366172621,764.89634812064935,793.50011900770198,818.35210022225397,843.2161597876426,866.37645832430496,900.09919045074048,926.23388033568142,944.6079541202987,991.47617637132669,1030.0313819311393,1063.0487971009345,1099.5805325267293,1148.2094314026388,1178.279535162485,1210.9031619333261,1238.5345079222368,1266.6182702877966,1300.8535651039499,26941.532400552751]
[null,"Equity (Conc_IFI)",0.34617538801768216,0.80009097973491961,1.3253511939997062,1.7665638008619757,2.588819472933436,3.3028496139960923,3.996197376687348,4.4976061995415453,4.9513448176024752,5.4805700308339826,5.9735617226856723,6.5701355310437339,7.1872002704435305,8.0896791103265677,8.9886472529965964,10.111963771355084,11.49188029389636,12.367143820311059,13.325375770932904,14.244521296564887,15.45252658156147,16.524729408328714,17.855933896478348,19.151138307775266,20.46681515187549,22.014853760519273,23.102191532885708,24.186980251345719,25.280312472768813,26.261353793590995,27.229799182773437,28.215696303677674,29.030471167951486,30.155768454198853,31.256505511378172,31.878574638995268,33.410924517588498,34.772003580137856,35.918499162121321,37.259809713044056,38.769296880220175,39.876888878732899,41.131814889577413,42.265524856930647,43.48961902466317,44.72118324324272,907.08489287712894]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grand Total",193281.38774410912,203971.18339209794,215006.87701337549,231545.26284603623,269993.09590233827,278935.36817681149,287403.29817337764,305708.2274268957,322704.73173381551,324077.72654365381,355872.50560363207,360305.15452340653,390793.86838575365,477370.19093905989,453183.43659004214,497601.61572426267,602530.2082948467,581081.45344882051,627139.65009337442,640191.98507356585,743740.66734312102,733326.52339374507,825866.00831782713,854826.87516387796,878242.56132524787,1032495.2704051018,940227.16416276933,985190.67895410932,1023673.0914022608,1078662.5373511966,1082517.4771670129,1106018.1590703549,1144022.8906592398,1286480.2304280375,1233008.2202557749,1239806.4645220852,1495727.6395171012,1495809.1102964038,1555608.8307932608,1586877.3916879462,1794673.7225410056,1704079.9940913392,1756141.3093789679,1771697.2894937282,1793907.5953669592,1993289.0385321309,40754613.969249867]
[]
[]
[]
[]
["←Inputs",{"$f":"MID(CELL(\"filename\",A59),FIND(\"]\",CELL(\"filename\",A59))+1,255)&\": Technology\"","v":"2.1 Technology Cashflows: Technology"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,"Sum of ResultValue","Column Labels"]
[null,"Row Labels",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,"(blank)","Grand Total"]
[null,"Net Zero",194512.21129940427,205557.72002237602,216557.7799576993,233057.27200706923,272160.08977177209,280836.7215915632,289142.08174826764,307410.29735288635,324463.00267054461,325923.38732980849,357813.91115748865,362092.75065587729,392550.70645926031,479881.53524781542,455189.03255354083,500046.23951246735,605775.14964738197,583553.47748152306,629770.17421747243,642654.12418578786,747006.73629983398,736139.77302991855,829248.56948668975,858166.95009855588,881446.69038521615,1036903.248403645,943501.38905858295,988557.08463378577,1027117.3506522834,1082539.8294734084,1085839.3900630735,1109227.1568469584,1147193.0556239202,1290453.3418458761,1236429.6144115499,1242918.1296050486,1500456.1163531777,1500271.8033454395,1560184.8260209307,1591545.4782248207,1800518.9523840453,1708990.8831093479,1760861.3068990055,1776245.1648817596,1798348.0962399375,1998741.3308017701,null,40897799.933048584]
[null,"Biomass",48.426973138514889,1777.238654304485,192.32687096725144,1642.4148896158483,306.24449230846585,9475.2420830968458,4892.5937515289716,3435.0840377470167,1554.6987672118089,2729.3230380096716,1621.0729549262308,1558.8046614995017,1556.7085507549712,1554.131774259879,1551.4117960924775,1548.4295902973779,1545.5299583247024,1542.6365999833445,1512.2987604246127,1509.5598473040241,1506.8901710587484,1504.2937423730014,1501.7626597853668,1499.2195788942138,1496.6982544344364,23.245558337841299,22.438679374938882,21.562530440521602,20.564472641232182,19.34538002245063,18.55227906414823,16.669150180195192,16.014978260259394,12.576705601794346,10.568358657865575,5.0030363978901455,2.7108994763660279,1.3178520811494632,0.90663787922899397,0.32862645793924145,0.3,0.3,0.3,0.3,0.3,0.3,null,49256.647603215577]
[null,"capital_cost",0,25,0,20,0,120.5,50,27,7.5,15,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,265.75]
[null,"local_currency_debt_comm_dom",0,346.84864049692698,0,292.72205273754213,0,1860.535460141974,792.92778884307927,439.78471123719231,125.4730213643667,257.74668048668212,13.236580776393559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4129.2749360841572]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",0,547.40272102199287,0,461.9791732269843,0,2936.3303024064908,1251.41280232436,694.07608820436883,198.0237639429742,406.78041589165758,20.890208258116079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6516.895475276945]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",0,203.53003372859979,0,171.7686688390084,0,1091.7581928919419,465.28831531921719,258.06471947875872,73.627298160175854,151.24519588063319,7.7671970344499188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2423.0496213327851]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",0,447.87495356344863,0,377.9829599129871,0,2402.4520656053101,1023.883201901749,567.8804358035743,162.0194432260698,332.82034027499247,17.091988574822238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5332.0053888629536]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0,9.5777500438509897E-2,0,7.662200035080792E-2,0,0.46164755211361769,0.19155500087701979,0.1034397004735907,2.8733250131552968E-2,5.7466500263105937E-2,2.8733250131552971E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.0181148296613602]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,13.19512042815983,0,10.55609634252786,0,63.600480463730378,26.390240856319661,14.250730062412609,3.9585361284479492,7.9170722568958984,0.39585361284479492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,140.264130151339]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0,5.620203056515545E-2,0,4.4961624452124357E-2,0,0.27089378732404928,0.1124040611303109,6.0698193010367878E-2,1.6860609169546639E-2,3.3721218339093272E-2,1.686060916954664E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.59742758490760239]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0.4908005269596466,0,0.39264042156771728,0,2.365658539945497,0.9816010539192932,0.5300645691164183,0.14724015808789401,0.29448031617578801,1.47240158087894E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.2172096015810432]
[null,"cashflow",1.032537265105189,4.1084733613758271,3.9832007637653661,6.1996958330559888,6.0095699695497338,19.10587176750467,23.858478391894909,25.91618830558928,15.76861781522927,26.504507474303001,25.724098241185079,24.875994878888299,24.042621150662921,23.21752851714405,22.406759792346701,21.612730408100209,20.83828472815539,20.082546573568958,19.011280197897999,18.305439413167189,17.618035292200268,16.94859560971674,16.296529271375451,15.66138145426239,15.044316108924541,-8.0775000000000006,-8.0775000000000006,-8.0775000000000006,-7.9725000000000001,-7.9725000000000001,-7.9725000000000001,-7.2225000000000001,-7.2225000000000001,-6.6224999999999996,-6.6224999999999996,-3.0074999999999998,-1.5075000000000001,-0.69750000000000001,-0.47249999999999998,-2.2499999999999999E-2,0,0,0,0,0,0,null,352.62578258496922]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",14.888888888888889,58.694444444444443,58.694444444444443,93.694444444444443,93.694444444444443,304.80555555555549,392.36111111111109,439.66666666666657,299.16666666666669,479.08333333333331,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9379.3333333333303]
[null,"ppa_met_generation",14.888888888888889,58.694444444444443,58.694444444444443,93.694444444444443,93.694444444444443,304.80555555555549,392.36111111111109,439.66666666666657,299.16666666666669,479.08333333333331,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,480.38888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,471.63888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9379.3333333333303]
[null,"total_ppa_revenue",1.7301532358645551,6.6405881713435377,6.4653764690327513,10.048423561542529,9.7832962336116527,30.987141316865181,38.835764675118973,42.369829533123728,28.069433592980161,43.764178431916491,42.725577551184493,41.598264581038357,40.500695726840974,39.432086191063171,38.391671883032977,37.378708872585896,36.392472858130567,35.43225864874946,33.869030255957902,32.97539699733025,32.105342223084662,31.258243815679741,30.433496072125148,29.63050927088419,28.848709250203669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,749.66664941929105]
[null,"ppa_contracted_generation",14.888888889007999,58.694444444913998,58.694444444913998,93.694444445193994,93.694444445193994,304.80555555799401,392.36111111424998,439.66666667018399,299.16666666906002,479.08333333716598,480.38888889273198,480.38888889273198,480.38888889273198,480.38888889273198,480.38888889273198,480.38888889273198,480.38888889273198,480.38888889273198,471.63888889266201,471.63888889266201,471.63888889266201,471.63888889266201,471.63888889266201,471.63888889266201,471.63888889266201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9379.3333334083691]
[null,"ppa_contracted_capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",0.25509999999999999,1.0052000000000001,1.0052000000000001,1.6052999999999999,1.6052999999999999,5.2210999999999999,6.7214,7.5316000000000001,7.7561,8.2066999999999997,8.2291999999999987,8.2291999999999987,8.2291999999999987,8.2291999999999987,8.2291999999999987,8.2291999999999987,8.2291999999999987,8.2291999999999987,8.0792000000000002,8.0792000000000002,8.0792000000000002,8.0792000000000002,8.0792000000000002,8.0792000000000002,8.0792000000000002,8.0775000000000006,8.0775000000000006,8.0775000000000006,7.9725000000000001,7.9725000000000001,7.9725000000000001,7.2225000000000001,7.2225000000000001,6.6224999999999996,6.6224999999999996,3.0074999999999998,1.5075000000000001,0.69750000000000001,0.47249999999999998,2.2499999999999999E-2,0,0,0,0,0,0,null,244.84849999999992]
[null,"corporate_tax_expenses",0.44251597075936649,1.5269148099677099,1.476975705267386,2.2434277284865392,2.1684262640619201,6.6601695493605106,8.255886283224056,8.9220412275344536,4.5447157777508886,9.0529709576134927,8.7722793099994156,8.4930697021500627,8.228874576178054,7.9853576739191272,7.7557120906862762,7.5367784644856934,7.3249881299751749,7.1205120751804989,6.7785500580599001,6.5907575841630619,6.408106930884391,6.2304482059629986,6.057766800749703,5.8899278166218076,5.725193141279135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,152.19236683432166]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0,1.5399476654518129,1.50639234769153,2.7057670266303102,2.6472832535798458,10.138216202588531,13.1754897408043,14.6467457141724,14.982501592015669,16.174654158182801,17.00201074749349,17.070732833457559,17.120246315389679,16.900467603621319,16.58089282795077,16.102752940848251,15.63917296896587,15.1527080076681,14.672016621128559,14.196193319462109,13.73140997106975,13.28029403560117,12.83950048533829,12.37094684100289,11.892084631794891,11.472779168920651,11.069339687469441,10.631265220260801,10.132236320616091,9.5226900112253148,9.1261395320741148,8.1845750900975958,7.8574891301296947,6.1383528008971737,5.1341793289327873,2.3515181989450729,1.205449738183014,0.50892604057473156,0.30331893961449702,1.4313228969620709E-2,0,0,0,0,0,0,null,395.72100028882045]
[null,"Loans (Comm_Dom)",0,8.4040180469002343E-2,7.8537436344124176E-2,0.1404987100843415,0.13104911251655121,0.52707402896079147,0.65996867992554975,0.70603069294510501,0.68249784246162137,0.68460697339953769,0.63758600106104768,0.59001647802981605,0.54451332960861554,0.50100062965260739,0.4594050200938754,0.41965562828141301,0.38168398689526378,0.34542395635652628,0.31081164965726399,0.27167950494510912,0.2342960349264695,0.20167337586535181,0.17052914384672349,0.11774729796200289,5.4938564813481729E-2,2.6462435633910861E-2,1.323485290229174E-2,5.4842269909097068E-3,2.4881384007691262E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.980694588469385]
[null,"Loans (Comm_Intl)",0,1.4175153974852909E-4,1.351040922422257E-4,2.418578765347455E-4,2.298924710233992E-4,9.0116948709996329E-4,1.1406664641052931E-3,1.236457129529368E-3,1.2145023506427829E-3,1.233078799428865E-3,1.166868402054504E-3,1.096206035062498E-3,1.025543668070492E-3,9.5488130107848645E-4,8.8421893408648024E-4,8.1355656709447468E-4,7.3440230281042029E-4,6.3683945346278917E-4,5.6603101614344795E-4,4.8049571077324527E-4,3.8086780434491252E-4,1.755267233260432E-4,8.589824503910394E-5,4.0936785419744307E-5,2.158937615696554E-5,1.0064378958578569E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.553934897317464E-2]
[null,"Loans (Conc_DPS)",0,0.14422439426285111,0.14041903832426361,0.25209360198828068,0.24544212052213099,0.93412771852446241,1.1979295776645029,1.3220845906334999,1.3850545265210259,1.4342054356642771,1.4370635211824521,1.3913720556699289,1.6050116648263619,1.655374480455045,1.6217176704776159,1.533799162624959,1.4589500550750909,1.354286088481504,1.2486227203263389,1.147398027562113,1.050645705918108,0.95820021790251897,0.8699016479112156,0.77097548133622607,0.66739926255434812,0.58482024471394278,0.49872246870691311,0.36850374383878109,0.17091312487368901,8.2997283690666418E-2,4.0738293073365642E-2,1.9085457545467178E-2,8.7868386532455279E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27.592958066717262]
[null,"Loans (Conc_IFI)",0,0.33878191582469358,0.33878191582469358,0.60980744848444857,0.60980744848444857,2.3679109637754689,3.2197335219082239,3.6714389735198609,3.8981617671621351,4.6789991070287602,5.7536652160600372,6.1425811181521386,6.2449052161034011,6.2333956484272619,6.1985185018294651,6.0519673833305676,5.8997589401684181,5.7475504970062667,5.5953420538441154,5.443133610681965,5.2909251675198128,5.1387167243576624,4.9865082811955102,4.8342998380333597,4.6820913948712084,4.529882951709058,4.3776745085469067,4.2254660653847553,4.0732576222226049,3.692071104031192,3.474275707578161,3.15320356668443,2.962844323181403,1.7327353305035049,0.83221539454607563,0.39632693014247239,0.22801888587296401,5.7639505936740838E-2,2.3971714674813388E-3,0,0,0,0,0,0,0,null,137.71479172140167]
[null,"Equity (Comm_Dom)",0,0.28705406136625472,0.27948014931969112,0.50174932378844839,0.48851068424539817,1.8592219215602459,2.3842745345329628,2.6313839149806109,2.6480711546192151,2.7504343203941031,2.686475822399943,2.6155932454482942,2.5465809029776021,2.4793894489120838,2.4139708391705632,2.3502782973133698,2.288266281095678,2.227890449903299,2.1691076330477062,2.1118757988975809,2.0561540248248291,2.001902467943558,1.9490823366211261,1.89765586274085,1.8475862746965721,1.7988377710997689,1.751375495180381,1.7051655098630909,1.660174773501208,1.616371116250811,1.573723217068262,1.40349961157452,1.366468320099816,1.227453322250762,1.195067006377921,0.54319652824571441,0.27146236608467528,0.12530279309025169,8.3386392059419764E-2,3.9656629806021646E-3,0,0,0,0,0,0,null,63.797439636527187]
[null,"Equity (Comm_Intl)",0,1.2265741202473731E-2,1.2265741202473731E-2,2.207833416445271E-2,2.207833416445271E-2,8.1199206760376091E-2,0.10573068916532349,0.1189776896639952,0.1226574120247373,0.13001685674622149,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.13038482898229581,0.118119087779822,0.118119087779822,0.108306494817843,0.108306494817843,4.9185622221919661E-2,2.46541398169722E-2,1.140713931830057E-2,7.72741695755845E-3,3.6797223607421188E-4,0,0,0,0,0,0,null,3.9115448694688748]
[null,"Equity (Conc_DPS)",0,0.6316724959425235,0.6150058377397758,1.104116925524125,1.0749848364561629,4.0912828270510468,5.2466794549860571,5.7904522843104163,5.8271731384336336,6.0524268628012594,5.9116839523111064,5.7557043640454753,5.603840292128786,5.4559831487964026,5.3120272113683233,5.1718695466540003,5.0354099373517673,4.9025508103901938,4.7731971671601539,4.6472565155877268,4.5246388039993448,4.4052563567319103,4.2890238114418366,4.1758580580681892,4.0656781794062793,3.958405393249226,3.8539629960561048,3.752276308106421,3.6532726201016672,3.5568811411758028,3.4630329482774842,3.0884499542630759,3.0069613029530489,2.701053940950195,2.6297867208160799,1.19532294770946,0.5973624254714277,0.27573317612427117,0.18349467047814991,8.7265800076163566E-3,0,0,0,0,0,0,null,140.38849594442652]
[null,"Equity (Conc_IFI)",0,4.1767124844265917E-2,4.1767124844265917E-2,7.5180824719678657E-2,7.5180824719678657E-2,0.27649836646904041,0.36003261615757232,0.40514111098937938,0.41767124844265918,0.44273152334921873,0.44398453709454672,0.44398453709454672,0.44398453709454672,0.44398453709454672,0.44398453709454672,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.44398453709454683,0.4022174122502809,0.40221741225028079,0.36880371237486809,0.36880371237486798,0.16748617062550639,8.3951920936974497E-2,3.8843426105167313E-2,2.6313288651887531E-2,1.253013745327978E-3,0,0,0,0,0,0,null,13.319536112836404]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Distribution",53446.340562714046,54022.301913698902,64620.297309939546,69476.470069336938,75601.184799414375,78717.494858806487,81191.505946290112,88603.417228902239,91791.478806665909,98504.509046124964,104153.05886485791,109722.41548093455,121781.73979872819,129300.02864377947,138020.18489534486,147527.55843455851,157151.89322347508,166350.241330146,177999.007375268,189669.45121524372,202334.54975771852,215842.12937073558,230056.59581414406,245619.4815756942,262149.85743062734,279488.14636932273,265753.74075910653,275181.73772317619,284656.85313678469,294181.39892582025,303804.16796772176,313484.27545243473,323256.97363479022,333097.52495508973,343010.10332930548,353047.86187404033,363087.43961060472,373183.80236068089,383364.42541731743,393608.42865425412,403911.37524697377,414347.76465953188,424910.14184642571,435567.87907421513,446323.88842411531,457188.72574044589,null,10818109.848915311]
[null,"capital_cost",191.74850000000001,168.75149999999999,318.42430000000002,348.27910000000003,393.27809999999999,384.60899999999998,367.28100000000001,424.66340000000002,412.65969999999999,451.13389999999998,467.86290000000002,480.09649999999999,576.42809999999997,600.44949999999994,634.87180000000001,673.11329999999998,709.20740000000001,734.02239999999995,782.83709999999996,824.60590000000002,871.80160000000001,920.02179999999998,969.0675,1024.625,1081.2863,1138.7645,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,897.2713,null,33895.316100000004]
[null,"local_currency_debt_comm_dom",2191.8441647926588,1981.2444791984869,3839.8066772121178,4313.6340578437657,5002.9755242750798,5025.286041911525,4928.9286995418324,5853.4462583265622,5842.1350232722853,6559.907631252313,6987.5286070257034,7364.5507550150733,9081.8765194947609,9716.7194968879576,10552.174007181849,11490.97311150884,12435.25296205606,13219.14627974961,14480.322142291419,15666.28385815786,17011.787314081372,18439.244797734591,19948.57003658091,21663.838948865639,23481.395313488239,25399.773783344641,20555.707758920791,21112.767439187552,21684.92343678953,22272.58486192652,22876.171911684731,23496.116170491379,24132.860918711689,24786.861449608779,25458.58539489318,26148.513059094781,26857.137762996241,27584.96619637344,28332.518780295151,29100.33003924114,29888.948983304581,30698.939500752131,31530.88076122251,32385.36762985164,33263.011092620611,34164.43869323063,null,818810.27833228826]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",3173.3717309667431,2868.463608596533,5559.3067050891132,6245.3182560958558,7243.3530423705561,7275.6544108291246,7136.1473823374363,8474.6722341292516,8458.2957261000138,9497.4933752821435,10116.60687700139,10662.462939944169,13148.822655383259,14067.954038180669,15277.53260588241,16636.73440799136,18003.871283861139,19138.799092334131,20964.740869698751,22681.786927804518,24629.818954684331,26696.504761341821,28881.719441621179,31365.101227919531,33996.575709353601,36774.021343182867,29760.738906519658,30567.254930886349,31395.62753951336,32246.449045834172,33120.32781497627,34017.888698762123,34939.773482498567,35886.641343874282,36859.169324293267,37858.052812981623,38884.006044213413,39937.762608011588,41020.075974688698,42131.720033602753,43273.489646513393,44446.201215933892,45650.693268885712,46887.827056472503,48158.487169702887,49463.582172001843,null,1185480.8986981486]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",1286.169425801849,1162.589984778801,2253.1902717122211,2531.2311561260308,2935.7352409979758,2948.8270045999402,2892.284724040891,3434.789632385216,3428.1522240655208,3849.339641442567,4100.2667072010554,4321.5024900104318,5329.225542540722,5701.750031655296,6191.992935347268,6742.8782237955738,7296.9796022982073,7756.9665094436796,8497.0217839088673,9192.9415594204638,9982.480083699289,10820.10905458942,11705.777847552559,12712.29394365362,13778.832096045629,14904.532442210169,12062.04495279104,12388.92637101167,12724.66627566609,13069.504731736641,13423.688309966699,13787.47026316679,14161.110707298611,14544.876807466409,14939.042968948739,15343.89103340725,15759.71048041259,16186.798634431771,16625.460877424859,17076.010867203069,17538.77076170428,18014.071449346458,18502.25278562375,19003.663836114149,19518.663126072839,20047.618896789409,null,480476.10429590638]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",2596.395052609153,2346.9247706698902,4548.5236678001829,5109.8058458966088,5926.3797619395446,5952.8081543147373,5838.6660400942646,6933.8227370148406,6920.4237759000098,7770.6763979581146,8277.223808455683,8723.833314499776,10758.127627131749,11510.14421305691,12499.799404812869,13611.87360653838,14730.44014134093,15659.017439182469,17152.969802480791,18557.825668203699,20151.670053832629,21842.594804734221,23630.497724962781,25662.355550115972,27815.380125834759,30087.83564442235,24349.695468970629,25009.572216179731,25687.331623238199,26383.45831022795,27098.450030435131,27832.81802625992,28587.087394771559,29361.797463169871,30157.50217442177,30974.770483348591,31814.186763447331,32676.351224736751,33561.880342927107,34471.407300220431,35405.582438056401,36365.07372212773,37350.567219997392,38362.767591659307,39402.398593393271,40470.20359527423,null,969938.91711666679]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",67.66388604926459,59.548743623248548,112.3650278907884,122.9001391705303,138.77931010710009,135.7201727759101,129.60549747226159,149.8545016357013,145.61865630199819,159.1953668610723,165.09866805882959,169.41564011531119,203.40897203364869,211.88560299735281,224.03248594430471,237.52708172134049,250.2639066219304,259.02058181006743,276.24623050264671,290.98553393195402,307.63987264550468,324.65573518457398,341.96289876606971,361.56793530707012,381.56247892333408,401.84528882858422,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,316.62757726123277,null,11960.92176050506]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",15.219941759058701,13.394566329091459,25.274770340675602,27.644480232686991,31.216253462808119,30.528147964702761,29.152746588415759,33.707446030627871,32.754658317069683,35.80852879442088,37.136384843815229,38.10742075545793,45.753693563625603,47.660380233774532,50.39263316515521,53.428033195815381,56.292984420182933,58.262662695376953,62.137305214019463,65.452682926730503,69.19881812610889,73.026272503119202,76.919250531798767,81.329099444718054,85.826561933303637,90.388865452838488,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,71.22046288797506,null,2690.4238465848994]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",39.705022311993098,34.943074249249953,65.935555877520727,72.117536441228367,81.435399678841051,79.640304494654984,76.052226222218877,87.934298167061812,85.448713266389973,93.415497723301414,96.879542126555336,99.412732013078553,119.3599458236168,124.33401458016669,131.46177927991729,139.38037895993611,146.8543203249601,151.99271842805919,162.10069190713861,170.7496833513751,180.52241336767321,190.5072847846009,200.66309102458359,212.1672841582903,223.90003920318779,235.80194828437081,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,185.79637904031091,null,7018.6430768561895]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0.56611498745395616,0.49821903850792187,0.9401104498837527,1.0282532501009141,1.1611075270336699,1.1355130246634451,1.084354134228307,1.2537689492390001,1.2183294309381989,1.331920000096763,1.381310413190568,1.4174286843140269,1.701836450348283,1.7727568203101149,1.874384629302813,1.9872881789666721,2.0938517816475901,2.167115162657975,2.3112348469218338,2.4345523366960271,2.573892113087398,2.7162566057328541,2.8610582904405328,3.025085301945047,3.1923711536655279,3.36206880695552,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,2.649088419165182,null,100.07195075163234]
[null,"cashflow",259.81641352211608,322.32210486168628,319.35262829171569,332.43924629985088,340.90197035519702,349.50241817931152,355.00516017744599,375.20734482393158,377.98302006619042,396.18020407545049,440.20221471134732,495.15369755348132,515.77132874277697,519.38394479718124,542.371681204531,581.13227936576038,553.45687527493226,546.97023558441276,545.54910347839916,545.97196423478238,525.34249045668003,541.35301609996191,540.92752053322727,550.84497320762136,586.9697515807394,589.56664018481047,592.05502056015791,587.75290906577629,579.08433039338547,565.71441287694631,564.22091629648662,559.58559645801233,563.40540309413143,566.55165751140146,569.68316829736398,590.6109956963769,585.40081614848896,572.469156498345,560.64594762833917,541.81788493103045,513.60172387886462,500.53389927568583,497.67109868410989,495.15356054791692,493.06983355628961,494.16825184995389,null,23042.874810912603]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",13922.80555555556,14345.5,15144.138888888891,16023.722222222221,17013.194444444449,17970.194444444449,18892.027777777781,19961.138888888891,20996.333333333328,22135.277777777781,23313.194444444449,24528.555555555551,25995.944444444449,27526.444444444449,29149.527777777781,30868.833333333328,32682.305555555551,34565.527777777781,36571.916666666657,38691.749999999993,40930.972222222219,43296.416666666657,45795.499999999993,48435.527777777766,51224.333333333343,54170.194444444438,56444.722222222219,58719.222222222219,60993.75,63268.277777777781,65542.777777777781,67817.305555555562,70091.833333333328,72366.333333333328,74640.861111111124,76915.388888888891,79189.888888888876,81464.416666666672,83738.944444444453,86013.472222222219,88287.972222222219,90562.5,92836.999999999985,95111.527777777781,97386.055555555562,99660.583333333328,null,2325204.1111111115]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",1379.4925865686171,1383.8708889585689,1422.367231775376,1465.2705908547041,1514.703265736789,1557.6925518351511,1594.3909228789939,1640.1698524204439,1679.7097309983651,1724.102280964222,1767.938310045226,1811.025501359167,1868.725287905211,1926.5365417379401,1986.304962167309,2047.9619841806571,2111.0651265606762,2173.7991208749172,2239.2944751612199,2306.583233698032,2375.691747667624,2446.680461526109,2519.6219045227799,2594.5609501503591,2671.5507379507212,2750.6464780499482,2790.519061540962,2826.371326413951,2858.390305477626,2886.752020059891,2911.6259392478191,2933.1788047032919,2951.567350403976,2966.9424140546912,2979.4524630867732,2989.2368717199752,2996.4297116727171,3001.1630026862658,3003.5605042453881,3003.7421806485659,3001.82234733017,2997.9136383332789,2992.1205282134661,2984.546944731585,2975.290004668781,2964.4438111171498,null,109974.82595690542]
[null,"whole_sale_generation",13922.80555555556,14345.5,15144.138888888891,16023.722222222221,17013.194444444449,17970.194444444449,18892.027777777781,19961.138888888891,20996.333333333328,22135.277777777781,23313.194444444449,24528.555555555551,25995.944444444449,27526.444444444449,29149.527777777781,30868.833333333328,32682.305555555551,34565.527777777781,36571.916666666657,38691.749999999993,40930.972222222219,43296.416666666657,45795.499999999993,48435.527777777766,51224.333333333343,54170.194444444438,56444.722222222219,58719.222222222219,60993.75,63268.277777777781,65542.777777777781,67817.305555555562,70091.833333333328,72366.333333333328,74640.861111111124,76915.388888888891,79189.888888888876,81464.416666666672,83738.944444444453,86013.472222222219,88287.972222222219,90562.5,92836.999999999985,95111.527777777781,97386.055555555562,99660.583333333328,null,2325204.1111111115]
[null,"opex",3.4160413888379249,3.5197519313210748,3.7157026316518249,3.9315135226112079,4.1742862921316313,4.4090918129063876,4.6352689873064534,4.8975816218002084,5.1515726046956223,5.4310192540282181,5.7200279649435073,6.0182238882703949,6.3782562939492324,6.7537733781140847,7.1520063220473773,7.5738479483202648,8.0187939144116385,8.480853449023428,8.9731326422650586,9.4932460903204632,10.042652297237179,10.623027861125919,11.236192504326389,11.88393868742037,12.568188364339649,13.29097253604764,13.84904116653642,14.407102981585719,14.965171612074499,15.523240242563279,16.081302057612589,16.639370688101369,17.197439318590138,17.755501133639449,18.313569764128221,18.871638394617001,19.429700209666301,19.987768840155081,20.54583747064386,21.10390610113264,21.66196791618194,22.22003654667072,22.778098361720019,23.336166992208799,23.894235622697579,24.452304253186359,null,570.5023638631651]
[null,"power_purchase_cost",40.04701032377082,40.126107435539197,41.197434463803958,42.389403856502582,43.772007485887713,44.965513995561949,45.970104579727277,47.238916860023537,48.325505227776432,49.543856496323748,50.748816598457182,51.924075854678378,53.520829800217633,55.117324045459867,56.760238550345008,58.459458542609163,60.196281091578371,61.912207061472003,63.709528757875823,65.546972546447478,67.438943078646574,69.380216167646239,71.365073684633359,73.409596255048342,75.507772390380381,77.652706280824489,78.77831984281616,79.790475637521823,80.694377209461933,81.495032497949225,82.197260536629372,82.805697935661044,83.324805153341771,83.758902914130957,84.11205587655239,84.388262837575795,84.591338379412434,84.724949356247905,84.792620034255918,84.797737063217667,84.743554285053378,84.633221889819907,84.469692245142497,84.255873234954791,83.994532469655283,83.688326522794057,null,3122.2629373534323]
[null,"power_purchased",15166.444444444451,15608.222222222221,16459.222222222219,17394.388888888891,18448.5,19465.111111111109,20439.277777777781,21572.611111111109,22666.888888888891,23868.111111111109,25111.166666666661,26388.972222222219,27937.611111111109,29550.666666666672,31256.194444444449,33064.305555555547,34969.305555555547,36940.805555555547,39043.361111111102,41257.999999999993,43599.250000000007,46069.833333333343,48672.027777777781,51423.222222222219,54326.388888888891,57383.694444444438,59793.138888888891,62202.583333333343,64612.027777777766,67021.472222222219,69430.916666666672,71840.361111111109,74249.805555555547,76659.277777777781,79068.722222222234,81478.166666666657,83887.611111111109,86297.055555555562,88706.499999999985,91115.944444444453,93525.388888888876,95934.861111111109,98344.305555555547,100753.75,103163.19444444439,105572.63888888891,null,2471741.3055555555]
[null,"tariff",2.640500907807714E-3,2.5708313774780592E-3,2.5030000754338029E-3,2.4369585000815919E-3,2.3726594295410308E-3,2.3100568878794969E-3,2.2491061122378508E-3,2.1897635208235331E-3,2.131986681748159E-3,2.075734282687332E-3,2.0209661013409911E-3,1.967642976673149E-3,1.915726780910476E-3,1.8651803922796961E-3,1.815967668464314E-3,1.7680534207616719E-3,1.7214033889218891E-3,1.675984216650657E-3,1.6317634277584041E-3,1.5887094029387631E-3,1.546791357159735E-3,1.5059793176513819E-3,1.4662441024743281E-3,1.427557299653713E-3,1.389891246863706E-3,1.3532190116480451E-3,1.317514372162442E-3,1.282751798425122E-3,1.2489064340620399E-3,1.215954078533775E-3,1.183871169831346E-3,1.1526347676286111E-3,1.122222536879185E-3,1.092612731846154E-3,1.063784180553163E-3,1.0357162696457639E-3,1.008388929652189E-3,9.8178262063303439E-4,9.5587831820955545E-4,9.306574999606227E-4,9.0610213217858318E-4,8.8219465697457239E-4,8.5891797972405064E-4,8.3625545684358937E-4,8.1419088389016604E-4,7.9270848397445832E-4,null,7.0824723189477898E-2]
[null,"capacity_purchased",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"capacity_tariff",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"corporate_tax_expenses",108.03348693999951,132.10333071081229,125.6993305156157,125.9915751621941,123.8853641520214,122.39588139722029,120.27648483471189,123.84329120532129,120.60085670451539,123.7393572103162,138.1421585347864,157.5214169768542,161.03762768843259,157.4658774239081,162.23865071635831,173.78316863437419,156.89898005075301,149.23735007466061,143.4818826805508,138.3048984747897,123.81341458074471,124.7310496027204,118.3539646424873,116.0925408195683,124.7386793217924,118.73394844674959,117.5945879084088,114.0104731841903,108.9902596274387,102.31549743242689,101.0662598797624,98.77037578120553,100.360893596887,101.89298582715951,103.5994391171087,113.06234446312391,111.4060733715117,106.475097234488,102.0038356179802,94.463460942986103,82.776335283474694,77.400563721617672,76.224182411840502,75.193769228785428,74.343422702108754,74.850633635106604,null,5427.9450584698707]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",24.336311514967381,45.137792141387933,84.398764380701522,126.4359981529818,173.10627046830751,217.46899403216639,258.44682813036212,305.8538022945819,350.39620163154922,398.72458516887252,447.79502379547267,496.99806518703753,556.90845276445157,618.02967467085307,681.72794477378397,747.74575170528044,814.6382610183075,882.7412259527315,953.69842154574667,1027.9745488542039,1106.1428815530539,1188.8029055743029,1275.7311090312551,1367.0680988265319,1463.4903529651069,1564.4736316703791,1632.2751372460659,1698.200488017239,1761.7210747999429,1823.705904327365,1884.030104707964,1942.7710147814171,2000.1129485652921,2055.809725765916,2110.0383424004249,2162.9788573276592,2214.7439992152422,2265.427537494405,2315.1291540517018,2363.9199043774579,2411.9086038119481,2460.088263794798,2510.6452226042329,2560.8515103451009,2610.7766081345399,2660.446097377479,null,60623.85239695057]
[null,"Loans (Comm_Dom)",0.45328205975346769,0.82263234050519163,1.5210229547202421,2.2431816072342272,3.022288383167977,3.7266416005891521,4.3394298632059281,5.0421160990238221,5.6638147935611514,6.3279908313701299,6.9794321372572767,7.6072286797621214,8.4106169742524219,9.2061192294484506,10.01747178055505,10.851298748035729,11.69964646875656,12.533441810383209,13.375328347221849,14.20955366331326,15.06447745998484,15.928549417139919,16.826843139883469,17.778959411110051,18.795566928980278,19.860940451147041,20.261363605770821,20.615366763434789,20.9193654528328,21.182189538275772,21.39266392688522,21.551574650185401,21.67701409861888,21.76922055326374,21.83113978722206,21.86842276176267,21.881803382555638,21.870610344734398,21.838686967126868,21.787911104535411,21.721146099202411,21.640205474442752,21.54678756694226,21.44382585387984,21.386642390603701,21.386642390603701,null,671.8804578932419]
[null,"Loans (Comm_Intl)",9.0800971968334956,16.64775603300221,30.930400835416069,45.92362684948683,62.278647916341868,77.354683738134099,90.760842788444549,106.0732414599334,119.8794401323326,134.59628697046199,149.10909369554619,163.16804196423749,180.72851027803051,198.15357997710271,215.88273147867639,233.4682202825303,249.5901981428413,265.52343847760977,281.06594759930721,297.15828232738198,314.04736468476398,332.29233513577321,351.67049680324749,371.86074883239019,393.40810742984672,415.8009254711003,425.05138972777252,432.96417604251809,439.00603373371672,444.02062743456122,447.95493310891737,450.85624587360309,452.86114506694253,454.08326388164772,454.37834978552257,453.90295892306682,452.69677436297849,450.85227445588799,448.4496318576339,445.53445459006622,442.21698615930262,439.47646735835332,439.47646735835332,439.47646735835332,439.47646735835332,439.47646735835332,null,13998.664628296681]
[null,"Loans (Conc_DPS)",0.66665356979380774,1.2357636499152791,2.3102264204595229,3.4601359518718362,4.7361535471631706,5.9483635293297059,7.0683449920937944,8.6105914216670918,10.03627294016486,11.721791126537511,13.428466677270629,15.136899416404599,17.06468466732645,18.937945701441549,20.89599325680145,22.861720529129212,24.886687045496139,26.904313838638469,28.987613013491082,31.219921368724378,33.518960047481123,35.886534018943422,38.258913504742431,40.618967813868601,43.03506058728167,45.477590771914699,46.974525797752513,48.404621999585267,49.804033476853419,51.145642181361318,52.413089714148327,53.631479967313012,54.773215712639193,55.457776138369269,55.988299579615138,56.388361755096362,56.71145519239635,56.956274882507749,57.128503341426708,57.240588608694843,57.29699588900781,57.291570764681012,57.234246147556128,57.12818496569048,56.97953180417791,56.792347269378098,null,1608.6553145962037]
[null,"Loans (Conc_IFI)",5.8766187662828387E-2,0.1104843618200384,0.20807355897258331,0.31481251625068962,0.45705575550725858,0.62426546974541897,0.79700415939247171,1.0121185507561601,1.2292313951855109,1.459736293457121,1.686945170026303,1.916687638380832,2.1788824211642059,2.4454028330703199,2.72508699938551,3.0146700523714771,3.3220915915906719,3.648805443475502,3.990697817240572,4.3473702506133014,4.7203989682504268,5.1079868596527129,5.5108590064153891,5.933675157941714,6.3756450960316311,6.8374496516345413,7.2271051025855666,7.6188660647957587,7.9735294897918836,8.3237482317903382,8.6145201366855186,8.8395932101810963,9.0460757322856757,9.2445728226407766,9.440645257043176,9.6192187969174174,9.7900090416593972,9.9474200167615443,10.092805608837489,10.22888557206157,10.33872305543985,10.432465294426001,10.51349597999118,10.58071803856719,10.63479556798208,10.67868771396034,null,259.22008394039904]
[null,"Equity (Comm_Dom)",1.8268910031230841,3.3864747693693942,6.3309221669961762,9.4821231393278591,12.978909431772831,16.300837957560208,19.37002433965846,22.904943300666979,26.232227839622691,29.838286463570721,33.508585521329749,37.198599939568382,41.70905636852229,46.329369338358958,51.155735251464357,56.21910497844879,61.492765747623082,66.863706989728442,72.558020001745362,78.500042554379448,84.734943832139692,91.26475720147171,98.089566398573254,105.263629386123,112.7882476100216,120.6619547270854,126.02707884637439,131.25064434076549,136.3363862299594,141.287940985284,146.10884912988979,150.8025577703394,155.37242306140121,159.82171260580961,164.15360779070721,168.3712060624409,172.47752314133641,176.47549517803739,180.36798085294839,184.15776342028451,187.84755269818939,191.43998700634319,194.93763505244769,198.34299776893539,201.65851010121821,204.88654274875279,null,4679.1141210497153]
[null,"Equity (Comm_Intl)",8.5144933798757574,16.007816819663311,30.1472838524775,45.612437902178478,63.075749369543878,80.154113916544944,96.463037548563705,115.3199970970114,133.6439385296251,153.67630699658849,174.45151809205711,195.76995589444681,221.3659487779602,248.02859955593081,276.21975483573641,306.10900422624712,337.60099353650969,370.19488014047539,404.95635835527833,441.57255862050317,480.284459635453,521.13755379494512,564.1684970012949,609.66644237951277,657.68040360007171,708.24665468671651,748.08952461165734,787.93239453659817,827.775264461539,867.61813438647982,907.46100431142065,947.30387423636148,987.14674416130231,1026.9896140862429,1066.8324840111841,1106.675353936125,1146.518223861066,1186.361093786006,1226.2039637109469,1266.0468336358881,1305.889703560829,1345.73257348577,1385.57544341071,1425.418313335651,1465.2611832605919,1505.1040531855331,null,29792.004536517117]
[null,"Equity (Conc_DPS)",3.687951732492603,6.8362893415031554,12.78025636676494,19.141597610153848,26.20057323778191,32.906562834835483,39.102340916752809,46.238295105692437,52.955096906653992,60.234661000474773,67.643907499411313,75.092953470627904,84.198228811661622,93.52527196455803,103.2682749682688,113.48971846159181,124.1356772719457,134.97801653853409,146.47314761210271,158.4683308660762,171.05474950294499,184.236508287193,198.01377625739741,212.49608416668991,227.686059248801,243.58074139123539,254.4113376101368,264.95616890105441,275.22277516229241,285.21849735218427,294.95048273811761,304.42569000706231,313.65089424126029,322.63269176262918,331.37750484934799,339.89158632799558,348.18102404452497,356.25174521727308,364.10952067511369,371.75996898378918,379.20856046336797,386.46062109970222,393.52133635268069,400.39575486400253,407.0887920671197,413.60523370193351,null,9445.7452577937329]
[null,"Equity (Conc_IFI)",4.8176385432331673E-2,9.0574825609355827E-2,0.1705782248944632,0.25808257647805088,0.35689282702861619,0.45352498542747538,0.54580352225030426,0.65249925983054324,0.75617909440338404,0.86952548641161864,0.98707500257413583,1.1076981836092601,1.252524465533899,1.403386070942289,1.562896202895959,1.732014426926022,1.9102012135442319,2.0946227138864262,2.2913087993594741,2.4984892032123058,2.717527422036043,2.9486808591839089,3.1921569197003992,3.449591678895922,3.7212624640728582,4.007374519544773,4.2328119440157304,4.4582493684866868,4.6836867929576442,4.9091242174286007,5.1345616418995581,5.3599990663705146,5.585436490841472,5.8108739153124276,6.0363113397833859,6.2617487642543423,6.4871861887252997,6.7126236131962562,6.9380610376672136,7.1634984621381701,7.3889358866091266,7.614373311080084,7.8398107355510414,8.0652481600219978,8.2906855844929552,8.5161230089639126,null,168.56799686348046]
[null,"receivables",-968.17963439389291,-885.79959401921019,-932.40213587258927,-960.51885201354526,-1001.969637451551,-1036.419646450151,-1068.503904299803,-1088.982717909367,-1127.648776395187,-1149.2078439281031,-1133.1250922356919,-1100.408087085882,-1132.017245379835,-1187.8156220932769,-1217.7823853740269,-1227.0132296895929,-1332.494196229,-1407.198474705348,-1477.5808276021289,-1547.266152351692,-1649.054247254315,-1700.593151794654,-1777.7391531581061,-1842.3299011807001,-1871.766346293469,-1951.4022106015159,-1988.242092063042,-2030.4103655448771,-2074.6561666352659,-2121.7038370100049,-2148.0602004773282,-2175.3777638403121,-2187.278809241026,-2196.9833666683598,-2203.7442300316202,-2182.3036303282811,-2195.6017835636371,-2217.5060307570302,-2235.572263494169,-2261.5591916101989,-2299.0387659665962,-2313.1259168994852,-2310.9774565106532,-2306.60757472772,-2299.9879803180288,-2287.2842948561092,null,-77811.240786306385]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Gas",0.3,0.3,299.43956571855006,204.06758652977393,163.36774393906558,371.16528767102926,254.13336762810513,254.35466560487811,253.14696588707696,252.32106390764338,260.87004658263203,272.30426342141158,311.39789577741686,308.61262425080974,280.22568671954616,244.17434436357357,242.72206715123104,241.06114103530012,238.86327641155955,237.47854323581635,236.17048386735237,234.52933823174268,122.47354609566636,95.358347787406984,94.871452465880282,17.136348906416416,16.907061194354306,16.677773482292189,16.448485770230079,16.219198058167965,14.101235938843004,12.879229517847243,7.2473151183790163,4.5486290222892034,4.085817551061476,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,5603.2603988433502]
[null,"capital_cost",0,0,83.003699999999995,19.853100000000001,0,58.285499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,161.14229999999998]
[null,"local_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0,0,20.3937187035189,4.8778372143992517,0,14.32054343955692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39.592099357475071]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,0,48.826846914122711,11.67856703340658,0,34.286389471952447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,94.791803419481738]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0,0,11.966990124660891,2.8623043508169519,0,8.4032639859539042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23.232558461431747]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0,1.816144257697498,0.4343914013772181,0,1.2753031025367241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.5258387616114399]
[null,"cashflow",0,0,7.9469197112642789,9.5465089262613496,9.2422540022187398,14.06601055726459,13.611503470094259,13.16037585257072,12.707420753971061,12.26205435518799,11.903844500789621,11.57691256787254,11.485676065959479,11.03691320516991,10.39567390944042,9.7199929250697856,9.3257347409383815,8.9396223628269684,8.567499045079833,8.2248281033458248,7.8945261030907714,7.5757977088730071,3.698858003658676,2.7132661381803178,2.588710318058395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,218.19090332718699]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",0,0,0,0,0,0,0,0,0,0,2.916666666666667,7.1111111111111116,20.222222222222221,19.833333333333339,11.16666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,61.250000000000014]
[null,"ppa_met_generation",0,0,0,0,0,0,0,0,0,0,2.916666666666667,7.1111111111111116,20.222222222222221,19.833333333333339,11.16666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,61.250000000000014]
[null,"total_ppa_revenue",0,0,12.184448828819249,14.70615191390095,14.31813057531004,21.839877228428659,21.263632780088269,20.70259252272249,20.15635529424836,19.624530517231388,19.263001419136529,18.973540272314079,19.1387868840688,18.614581554571359,17.706209889445471,16.715635811975091,16.274594306275031,15.84518966631782,15.427114853780379,15.020070931535759,14.623766849903379,14.23791923853897,6.7246670265318098,4.8817117284331788,4.7529079237008851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,362.99541801727787]
[null,"ppa_contracted_generation",0,0,0,0,0,0,0,0,0,0,2.9166666666899999,7.1111111111680003,20.222222222384001,19.833333333492,11.166666666756001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,61.250000000490004]
[null,"ppa_contracted_capacity",0,0,96.799999999999969,120,120,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,187.99999999999989,91.199999999999989,67.999999999999986,67.999999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3759.9999999999991]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",0,0,2.0238999999999998,2.508,2.508,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9676999999999998,4.0230999999999986,4.1964999999999986,4.1912000000000003,4.0766999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,3.9291999999999998,1.9053,1.4212,1.4212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,79.393199999999993]
[null,"corporate_tax_expenses",0,0,2.2136291175549681,2.651642987639597,2.5678765730913051,3.8446666711640729,3.722929309994004,3.613016670151771,3.5197345402773039,3.4332761620434011,3.391456918346905,3.3735277044415359,3.4566108181093171,3.3864683494014529,3.2338359800050518,3.066442886905302,3.019659565336652,2.9763673034908549,2.930415808700543,2.8660428281899351,2.800040746812607,2.7329215296659659,1.120509022873134,0.74724559025286141,0.74299760564249018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,65.411314690091032]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0,0,5.9816340304557691,7.3245413509860109,7.2157413942227464,11.30726660708601,11.65305103396436,12.324740279716609,12.26712764929017,12.386001436590369,12.647021872167871,12.36192477169665,12.076827671225431,11.791730570754209,11.50663347028299,11.221536369811769,10.93643926934055,10.53538085133229,9.854523351999454,9.5692006863724615,9.3114750837728497,8.8767498773324309,8.7621060213013742,8.6474621652703192,8.5328183092392642,8.4181744532082075,8.3035305971771507,8.1888867411460957,8.074242885115039,7.9595990290839831,6.9006179694215026,6.289614758923622,3.4736575591895091,2.1243145111446018,1.8929087755307381,0,0,0,0,0,0,0,0,0,0,0,null,298.71748140415235]
[null,"Loans (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Intl)",0,0,1.8887813379568561,2.2527465897666659,2.1439466330034009,3.3614558006946411,3.1910025562544759,3.020549311814313,2.8500960673741491,2.6796428229339848,2.509189578493821,2.3387363340536571,2.1682830896134928,1.997829845173329,1.8273766007331651,1.656923356293001,1.486470111852837,1.2000555498756309,0.63384190657385453,0.46316309697791702,0.32008135040936248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37.990171939848551]
[null,"Loans (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_IFI)",0,0,1.397183407144567,1.731366364053498,1.731366364053498,2.712473633694787,3.2287113050132992,4.0708537952057116,4.1836944092194388,4.4730214409598013,4.9044951209774634,4.7898512649464067,4.6752074089153517,4.5605635528842949,4.4459196968532391,4.3312758408221832,4.2166319847911273,4.1019881287600706,3.9873442727290151,3.8727004166979588,3.758056560666903,3.6434127046358471,3.5287688486047899,3.414124992573734,3.299481136542679,3.1848372805116232,3.0701934244805669,2.9555495684495101,2.8409057124184538,2.7262618563873979,1.667280796724917,1.0562775862270359,0.93598967184726911,0.23140573561386371,0,0,0,0,0,0,0,0,0,0,0,0,null,103.72719428340629]
[null,"Equity (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Intl)",0,0,2.5411154090242878,3.1489078125785892,3.1489078125785892,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,4.9332882940834519,2.3921728850591628,1.7843804815048629,1.7843804815048629,0,0,0,0,0,0,0,0,0,0,0,null,147.99864882250353]
[null,"Equity (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_IFI)",0,0,0.15455387633005699,0.19152058458725829,0.19152058458725829,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.30004887861313351,0.14549500228307649,0.1085282940258752,0.1085282940258752,0,0,0,0,0,0,0,0,0,0,0,null,9.0014663583940067]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Geothermal",37379.673764634499,51097.273927911498,46890.821140555025,46483.727419614981,87107.780061524012,48313.123679319928,65783.838394156832,52823.704626315179,51535.623305485453,76952.291505690824,64796.145882676254,91421.663209279141,90710.096022401078,90770.106548436437,123213.16116073715,159426.17979079214,135719.91066113079,105013.79981477634,106046.22844521685,112533.96179445401,115392.25052372206,122700.16069718472,128457.92257655208,135916.4304204314,148682.2118890245,167105.09604428688,177845.95345575036,171886.65581032733,170818.45176408038,242808.36700906415,170449.78881161855,201228.1537810078,178170.14690744042,177882.06611564351,222490.6602108822,200177.71573412366,246390.34014490736,241344.74112136333,240260.37844919122,293803.32682399033,352805.72953390784,308198.39875219157,249413.31265042236,254855.44214752372,266949.23891637591,279415.89438088023,null,7109467.9458270017]
[null,"capital_cost",278.24730000000011,544.25279999999998,403.99560000000002,331.83539999999999,1158.2438999999999,217.36670000000001,529.49990000000003,212.75110000000001,163.4556,599.66459999999995,313.40140000000002,737.85129999999992,628.08510000000001,561.84079999999994,1012.8712,1488.0749000000001,1011.1725,435.88159999999999,435.88159999999999,490.36680000000001,544.85199999999998,599.33720000000005,653.82240000000002,708.30759999999998,817.27800000000002,1007.6455,1089.1048000000001,948.84760000000006,876.68740000000003,1703.0959,762.21870000000001,1074.3518999999999,757.60310000000004,708.30759999999998,1144.5165999999999,858.25340000000006,1282.7032999999999,1172.9371000000001,1106.6928,1557.7231999999999,2032.9268999999999,1556.0245,980.73360000000002,980.73360000000002,1035.2188000000001,1089.704,null,38604.367600000005]
[null,"local_currency_debt_comm_dom",3047.8346146713602,6123.1350684960626,4668.3405721374411,3938.4137624445279,14119.24183113606,2721.5548812529109,6809.3035675809997,2810.09729590808,2217.4920738042561,8355.7110494938715,4485.270735783678,10845.99266723766,9482.6927622722415,8712.4277962431588,16132.172971293639,24343.115960446579,16989.842612688321,7522.2085765313486,7726.0604289553476,8927.3662499025431,10188.10875030544,11510.627147182589,12897.34379222317,14350.76695974179,17007.314705020141,21537.061019028359,23908.98117619778,21394.42361233112,20303.065757721801,40510.601262827877,18621.810989025878,26958.864774342459,19525.830563211472,18750.048879984432,31118.261624483101,23967.431429479861,36791.280394471389,34554.621692867753,33486.613772595243,48411.346924755198,64892.031393049343,51015.10290920332,33025.250465137513,33920.234752742726,36774.999398683292,39759.58092882904,null,915159.88055372192]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",2953.7390865133921,5934.0960617601804,4524.2153070584136,3816.8234631225318,13683.33972841186,2637.532558411091,6599.0805415364712,2723.341410939478,2149.0316373795522,8097.7459222022544,4346.7973695506626,10511.145296088151,9189.9344283618011,8443.4497844181769,15634.125823734341,23591.573097102639,16465.316706241119,7289.976097276749,7487.5344495129484,8651.7524622315923,9873.5721710645194,11155.260574590409,12499.165239449239,13907.717002224839,16482.24938421361,20872.149241400821,23170.841317603179,20733.915466729301,19676.251006520219,39259.921057454048,18046.901467414849,26126.566129504561,18923.011325341991,18171.180281321929,30157.550289025901,23227.487041391731,35655.426452902117,33487.819917325942,32452.784510998641,46916.74769821066,62888.625454360998,49440.11815472634,32005.664832076051,32873.018349025311,35639.648098855221,38532.086907720201,null,886906.23060330609]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",1788.4627745247051,3593.0424441920718,2739.3721732409172,2311.0526965280651,8285.1406365504827,1597.002531081127,3995.6846386725701,1648.959028922259,1301.2195634605109,4903.1132118420092,2631.9471883414849,6364.4050909941052,5564.4236488230317,5112.4338290236756,9466.3242855988392,14284.487912048789,9969.6029802795019,4414.0157594434986,4533.6355865244177,5238.5592497841326,5978.3602282814236,6754.4111695146357,7568.133504227435,8420.999082374663,9979.8555663542502,12637.900928017591,14029.738557534019,12554.201605585609,11913.795171700291,23771.53339732426,10927.238501653081,15819.403671139071,11457.715236870201,11002.488219324399,18260.128766635749,14064.03704002166,21589.04393823471,20276.577438943979,19649.872696137289,28407.673901578029,38078.50398151324,29935.55229422943,19379.145702963899,19904.320551514222,21579.490285041378,23330.836286069469,null,537013.84295266017]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",2416.6956162382289,4855.1695050765111,3701.630705775066,3122.8555607366179,11195.459777791521,2157.9811841545288,5399.2477158025667,2228.1884271323001,1758.2986124014519,6625.4284818018441,3556.470575086907,8600.0279695266654,7519.0372595687459,6908.2770963421444,12791.557492146279,19302.19617035671,13471.62275965182,5964.5258977718859,6126.1645496015026,7078.7065600076667,8078.3772308709704,9127.0313792103316,10226.589741367559,11379.041183638499,13485.47676890205,17077.213015691581,18957.961078038959,16964.112654596702,16098.750823516541,32121.753592462399,14765.6466551576,21376.281378685551,15482.463811643451,14867.329321081579,24674.359327384831,19004.30757932051,29172.62164328355,27399.125386903041,26552.27823627161,38386.429934899628,51454.329917204472,40451.005762957917,26186.45304442586,26896.1059219298,29159.712080881549,31526.252924498342,null,725650.55231179588]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",93.034857879782052,181.97654352323789,135.08010043604119,110.9525924545562,387.27080775491612,72.678800629142557,177.0437590728061,71.135527109399789,54.653067669136419,200.5040510241657,104.78899420883771,246.70820105680241,210.0067386634432,187.85727293333321,338.66394442111141,497.55320837244739,338.09596653568212,145.7415137843638,145.7415137843638,163.95920300740929,182.17689223045471,200.39458145350019,218.61227067654571,236.8299598995911,273.2653383456821,336.91667766660049,364.15343575369258,317.25699266649588,293.12948468501088,569.44769998537083,254.8556928595973,359.22065130326081,253.3124193398545,236.8299598995911,382.68094325462039,286.96588643929238,428.88509328725712,392.183630893898,370.03416516378792,520.84083665156595,679.73010060290198,520.27285876613678,327.91840601481852,327.91840601481852,346.13609523786403,364.35378446090942,null,12907.768927874095]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",52.944134301450802,103.558932421413,76.871176480760795,63.140731225696143,220.38747759793591,41.359940446729091,100.75179100823181,40.481696717924621,31.101883966975489,114.1025379877029,59.633160184708707,140.396324858139,119.5103129020125,106.9055288990569,192.72635832538759,283.14681708041002,192.40313434104749,82.93835724526798,82.93835724526798,93.305651900926478,103.672946556585,114.0402412122435,124.407535867902,134.7748305235605,155.50941983487749,191.73202643925941,207.23187897799801,180.5441230373458,166.8136777822811,324.06042415452077,145.0328870033141,204.4247375648167,144.1546432745096,134.7748305235605,217.77548454428791,163.30610674129369,244.06927141472389,223.18325945859749,210.57847545564189,296.39930488197263,386.81976363699488,296.07608089763249,186.61130380185301,186.61130380185301,196.97859845751151,207.34589311316989,null,7345.5333540953525]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",54.592653830440177,106.7834430258543,79.264711426924819,65.106741811638955,227.2496742427293,42.647763365053827,103.8888957555121,41.742173794122571,32.070302164466277,117.6553444442026,61.489955662374143,144.76783997271579,123.23150104370249,110.23424235281909,198.7272717342542,291.96314893070621,198.39398353680619,85.520805771910076,85.520805771910076,96.210906493398838,106.9010072148876,117.5911079363764,128.28120865786511,138.9713093793539,160.35151082233139,197.70197937338759,213.68445024074191,186.16571864181239,172.00774902652651,334.15068145761683,149.54877057994139,210.7899029703996,148.64318100901019,138.9713093793539,224.55635165909021,168.3909628772617,251.6688471876034,230.13250825859009,217.13524956770681,305.62827894914182,398.86415614559382,305.29499075169377,192.4218129867977,192.4218129867977,203.11191370828641,213.8020144297752,null,7574.2509513294826]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",1.9692892653802161,3.851937455253386,2.8592701468831492,2.3485578875092412,8.1974462248586626,1.538408131763082,3.7475241236479122,1.5057413222979441,1.1568534840995131,4.2441132748045387,2.2180916500362491,5.2221266640748611,4.4452587506698524,3.9764161459702669,7.1685740755535727,10.531818014592551,7.1565515629358352,3.0849426242653681,3.0849426242653681,3.4705604522985389,3.8561782803317088,4.2417961083648814,4.6274139363980513,5.0130317644312221,5.7842674204975646,7.1315892964951688,7.7081157355850962,6.7154484272148576,6.2047361678409514,12.053624505190371,5.3945864120947924,7.6037024039796206,5.3619196026296541,5.0130317644312221,8.1002915551362484,6.0742699303679588,9.07830494440657,8.3014370310015622,7.8325944263019771,11.02475235588528,14.38799629492426,11.01272984326754,6.9411209045970779,6.9411209045970779,7.3267387326302487,7.7123565606634186,null,273.22157919042445]
[null,"cashflow",205.0117321609417,200.4498177709718,213.6593752915924,221.51630133357099,267.91249329240208,259.08297462098182,273.55037139948797,264.46968375898172,259.11643473252042,271.08875424731178,244.51549620123001,237.19669307258829,243.50665583616151,250.50073197759721,273.13181093707072,283.25360135652568,314.02553493109332,299.28377159570692,280.83568400366892,277.87616225258671,271.70819247585581,259.45920007537501,257.92172857446423,253.3766155926026,230.43169582092301,243.65670773921951,240.57931166973989,241.07196054314451,242.63680961043551,252.9914318722461,244.2566102585194,232.89817394611359,212.30299099890999,192.33052287837751,171.77095650559491,124.10064239609861,112.37983053629669,112.2624322774771,110.1802568434326,118.90419660827649,140.59614275459001,140.38829542938399,125.9508647256349,110.60290642435641,94.421568199028911,73.171551295695849,null,9950.3356768247831]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",8259.3611111111113,9218.6944444444471,9463.3611111111131,10125.861111111109,11608.972222222221,11939.33333333333,12920.277777777779,13243.611111111109,13492,14754.66666666667,15230.972222222221,16703.77777777777,17963.638888888891,18795.083333333328,20885.222222222219,23308.805555555551,23750.416666666661,24412.88888888888,24547.02777777777,25292.305555555551,24811.972222222219,25722.888888888891,26026.833333333328,26813.527777777781,28055.666666666661,28925.166666666672,29753.25,30581.361111111109,31409.444444444449,32237.555555555551,33055.527777777766,33785.527777777766,34575.277777777766,35366,36156.472222222219,36950.972222222212,37743.916666666657,38535.333333333343,39326.055555555547,40117.083333333321,40907.694444444438,41698.194444444453,42488.833333333328,43279.249999999993,44069.722222222212,44861.888888888883,null,1233171.6944444445]
[null,"ppa_met_generation",8259.3611111111113,9218.6944444444471,9463.3611111111131,10125.861111111109,11608.972222222221,11939.33333333333,12920.277777777779,13243.611111111109,13492,14754.66666666667,15230.972222222221,16703.77777777777,17963.638888888891,18795.083333333328,20885.222222222219,23308.805555555551,23750.416666666661,24412.88888888888,24547.02777777777,25292.305555555551,24811.972222222219,25722.888888888891,26026.833333333328,26813.527777777781,28055.666666666661,28925.166666666672,29753.25,30581.361111111109,31409.444444444449,32237.555555555551,33055.527777777766,33785.527777777766,34575.277777777766,35366,36156.472222222219,36950.972222222212,37743.916666666657,38535.333333333343,39326.055555555547,40117.083333333321,40907.694444444438,41698.194444444453,42488.833333333328,43279.249999999993,44069.722222222212,44861.888888888883,null,1233171.6944444445]
[null,"total_ppa_revenue",437.57815256764991,432.66395158393448,444.11167415706069,462.47796051137772,540.45679942426284,529.71697868568845,563.21351258601419,552.82626548888106,548.10905136844804,582.49170226763624,547.7940980500216,555.10349853996911,578.94434456863962,600.15085716099111,658.32635498964942,713.54728675497631,738.75509324557402,725.61631933183867,700.10366865195329,703.69523793968347,677.63769191894721,667.39730838492403,659.47718999414792,656.40739242524455,631.28135958291341,647.40351711119865,646.57991166974,653.93776054314458,662.36790961043562,679.5877318722462,677.71081025851947,673.14697394611369,659.38959099891008,646.25522287837748,632.53395650559492,591.70464239609862,586.82403053629673,593.54523227747711,598.30155684343265,613.86369660827654,642.39404275459003,649.02439542938407,641.42526472563497,632.91540642435643,623.57226819902894,609.16155129569586,null,28269.529223064983]
[null,"ppa_contracted_generation",8259.3611111771861,9218.6944445181962,9463.3611111868213,10125.86111119212,11608.972222315089,11939.333333428851,12920.27777788114,13243.61111121706,13492.000000107941,14754.666666784709,15230.972222344069,16703.777777911411,17963.638889032602,18795.08333348369,20885.2222223893,23308.805555742019,23750.416666856661,24412.888889084192,24547.027777974148,25292.305555757888,24811.972222420722,25722.888889094669,26026.833333541541,26813.527777992291,28055.666666891109,28925.166666898069,29753.250000238029,30581.36111135576,31409.44444469572,32237.555555813451,33055.527778042218,33785.527778048061,34575.277778054377,35366.000000282933,36156.472222511467,36950.972222517827,37743.916666968616,38535.333333641618,39326.05555587016,40117.083333654256,40907.694444771703,41698.194444778033,42488.833333673247,43279.250000346226,44069.722222574783,44861.888889247777,null,1233171.6944543098]
[null,"ppa_contracted_capacity",976.41319484077167,947.3448464787125,1012.386394247232,1082.6066887341631,1328.465494806529,1323.887866681885,1452.0399041205339,1452.2722976829129,1478.604908115512,1612.4623444812239,1505.3331811437049,1521.3977856409081,1625.9918959022939,1748.8774112544229,1985.870905147814,2207.674922954001,2402.799566259559,2399.9029791119742,2359.401894760872,2438.3997260586689,2422.6001597991099,2417.421413080699,2457.7103070425751,2501.5979910969072,2387.4022371875358,2548.118936194498,2609.4739185024541,2728.058440817259,2859.721492980254,3059.498230795572,3131.8251341171099,3191.6879351672178,3180.101586576875,3171.324049766009,3155.9633603469929,2914.4055473119511,2963.1208766122591,3114.270060495377,3254.710649469238,3500.481680173496,3880.285697979682,4066.632804474375,4119.2980253395726,4163.1857093939043,4198.2958566373709,4178.1075219723771,null,115037.43383175437]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",148.99350000000001,158.73079999999999,156.78149999999999,167.91659999999999,196.0463,198.7851,217.08600000000001,219.76669999999999,221.8263,244.7809,248.72989999999999,273.42570000000001,292.78070000000002,306.92750000000001,342.13369999999998,398.64890000000003,386.98989999999998,392.48200000000003,390.928,397.10669999999999,379.03300000000002,386.5847,381.67469999999997,386.53100000000001,396.8288,399.13540000000012,406.00060000000008,412.86580000000009,419.73110000000008,426.5963000000001,433.45420000000013,440.24880000000007,447.08659999999998,453.92469999999997,460.76299999999998,467.60399999999998,474.44420000000002,481.28280000000001,488.12130000000002,494.95949999999999,501.79790000000003,508.63610000000011,515.47440000000006,522.3125,529.15070000000003,535.99,null,17111.098800000003]
[null,"corporate_tax_expenses",83.572920406708135,73.48333381296267,73.670798865468257,73.045059177806664,76.498006131860777,71.848904064706588,72.577141186526177,68.589881729899318,67.166316635927629,66.622048020324499,54.548701848791623,44.481105467380793,42.656988732478091,42.722625183393887,43.06084405257878,31.64478539845064,37.739658314480771,33.85054773613183,28.339984648284389,28.712375687096738,26.896499443091461,21.353408309549032,19.880761419683662,16.49977683264196,4.020863761990455,4.611409371979124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1208.0947462401941]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",31.100302017135309,91.175554453629218,134.09922394108889,167.8759851162809,293.3265106995222,310.91954384940487,362.99489893737842,378.22203118467428,388.01035009732988,446.18822224272839,469.99518408764999,540.95413834649787,596.81588008272979,643.98732817567736,740.16647872343469,886.02529756108891,972.22185667645317,989.90198984473352,1009.3368228012,1033.62864093351,1059.1404542076359,1098.0214016266409,1139.7373914534489,1189.3566756947109,1248.9309857666431,1310.459048362233,1366.932451794223,1410.0776464151149,1449.327655587063,1535.0545037141071,1558.505236640186,1597.890858215349,1623.5183024813471,1652.4940932792731,1705.991296012729,1740.2152594276561,1798.3719805974281,1846.0991121609291,1888.387759218851,1954.876458998639,2045.5263769749699,2104.1867709078888,2126.611903490129,2150.0349030073971,2175.854923361801,2200.910996804696,null,53463.460685973245]
[null,"Loans (Comm_Dom)",0.60253726180799982,1.7418180366838849,2.5021885414778668,3.054087799500552,5.3557566152790228,5.4652230034488047,6.2352505617064091,6.2606771799616938,6.1679472777854878,7.0159522944798711,7.178879688266842,8.2390256000896276,8.9806760121656808,9.5170995996649452,10.980537574484829,13.36190586744436,14.537196286044299,14.368173020132881,14.14153044419597,13.93477328303231,13.82451663402078,13.8712013281529,13.90377444080586,14.05499418706856,14.55833329900644,15.42443292899657,16.466108041556701,17.056025572366298,17.402915162415258,19.489606498595439,19.33204679608432,19.884344054785299,19.644088282573211,19.148950008245659,19.633166612399791,19.66103864643258,20.706691302832109,21.420868483894221,21.908603562985249,23.305571306892599,25.605954782223169,26.688852904762818,26.410232645771099,26.082739818177281,25.835873105028671,25.725616456017139,null,676.68778280974334]
[null,"Loans (Comm_Intl)",11.804891776574649,34.345220453743757,49.859041972601702,61.512716504547072,107.5714870102186,111.42288764754571,128.08709320385529,130.2661428351872,129.93318484006389,147.78363951450891,152.30360400216011,174.21165299425741,190.00406521494361,201.74430045475449,231.50916550291549,278.71265251942413,299.76940241683837,293.14969475704731,288.08204360835191,283.71699827964818,277.00201164797932,280.72558858173392,284.26341141784297,292.59417958425507,303.84438669488219,319.03914384433591,338.13454149635862,346.5463419215605,352.55180873063898,392.50364445463498,385.35053260018958,389.26931280963038,385.97011180176128,385.80229419841692,403.46148876741859,406.98662515809502,427.20399346075141,440.7175877985951,449.69858336122712,476.1905326378444,519.77728672556145,538.95459909834392,532.33489143855286,527.26724028985745,522.90219496115378,516.18720832948497,null,13801.069427320295]
[null,"Loans (Conc_DPS)",0.39801880202163398,1.1660434122687839,1.713172830812836,2.1426447119203762,3.7429208869329642,3.9550961997224081,4.6081641556031903,4.9415490733869909,5.337320964952406,6.2483429258335521,6.6490909896948791,8.0667553785003161,8.7520112450053151,9.4202926268575187,10.531300979454009,12.235661903895521,13.440195188873901,13.625977287357021,14.002179867629319,14.36826760378746,14.72220227469745,15.35313458601248,16.22794336238513,16.729622368375772,16.943117356557231,17.439110178028539,17.968582008836009,18.256287854059991,18.672322867009569,20.24732933924561,20.542066549359511,21.260230597846729,21.520536665336639,21.73731735098648,22.371619500047888,22.55163337011037,23.71224654392832,23.977610361091759,24.221618660683959,25.162596822286201,26.85958743546189,28.044625460491019,28.186525041648238,28.497854761499141,28.78131393106823,29.037942887343451,null,714.36998516890799]
[null,"Loans (Conc_IFI)",0.49004758798984188,1.4485825743013629,2.1600973647000798,2.7445240145890262,4.9654816996127238,5.9545355906603099,7.6223096462669071,8.5176981002203025,9.7685971883448772,11.89942899279592,12.790651123691781,14.48987488031168,15.637342404696509,16.89150329213409,19.136730885160461,22.191124348256,24.695352866802899,25.988913430441581,27.469210792386509,29.721466053060691,32.11443632376217,33.686208208572992,34.757512184290682,35.927784572714337,37.342342699766583,39.140486933216877,41.126353011216743,42.905399325110587,44.297741079808233,46.903903656664447,48.114597319048201,49.956767793566897,50.056941822674361,51.334986502074173,53.487872497952672,54.64739378828331,56.780452625102733,57.834593344048201,59.159065326743168,61.071037414467384,63.760888024109853,66.03122112548661,66.58277683436954,66.602883300571847,67.83544905080295,70.126353605153497,null,1596.1689212060026]
[null,"Equity (Comm_Dom)",2.5337219250424168,7.4228396854882908,10.905775156273981,13.63972218547045,23.826815885963569,25.17748886733224,29.334811561519519,30.498126569675279,31.181862369963198,35.819680130491172,37.728414452291773,43.451830738699229,48.02470306244728,51.87369922445184,59.728225830823867,71.702719335964318,79.018589518960823,80.902827612044888,82.737350144499402,85.019611484803008,87.737798059114098,90.880407994351557,94.436242893980378,98.394399830792892,103.2404061759931,108.3935423251843,112.9111146039925,116.6868458986808,120.0426132536175,126.97852111459849,129.55458107624051,133.4483273627138,135.83319162498469,137.93629338694879,141.920371219966,144.52851861854469,148.95211420237931,152.77170733106499,156.19644173237941,161.53307773837849,168.83848262490659,173.83401774085979,176.14385201571349,178.392741388563,180.82417050276351,183.43332305319311,null,4414.3719195121121]
[null,"Equity (Comm_Intl)",11.679756397463381,34.525405295538427,51.483593905623962,65.412773581598614,114.0314182219884,123.15564010992949,145.38201874677961,154.31249541732541,161.17373572334529,186.345359843983,199.50075077364869,230.47292351908661,256.83753142319358,280.42145722644818,322.93791247329659,385.40159975141103,427.84675007565153,446.14339089170448,464.44003170775773,485.02375262581739,507.89455364588378,533.05243476795681,560.49739599203645,590.2294373181229,624.53563884822245,655.15298281795094,678.02378383801738,700.8945848580837,723.76538587815014,746.63618689821658,769.50698791828302,792.37778893834911,815.24858995841566,838.1193909784821,860.99019199854854,883.86099301861486,906.73179403868107,929.60259505874762,952.47339607881383,975.34419709888039,998.2149981189466,1021.085799139013,1043.956600159079,1066.8274011791459,1089.6982021992119,1112.569003219279,null,25923.818611674724]
[null,"Equity (Conc_DPS)",3.4237417497515339,10.03025860167878,14.736643886172789,18.43094375900214,32.196455146138781,34.0215786653647,39.639242993323762,41.211195354066227,42.135106846526618,48.40204961460207,50.981264532443923,58.715143730988203,64.894327696030999,70.095359713097281,80.708943785201001,96.889714429553223,106.7754283801353,109.32154228553409,111.8004770585831,114.88442773107469,118.5574309782354,122.8039446670951,127.6088367433551,132.95737441147631,139.5056361128249,146.4689130224821,152.5733717105509,157.675403129903,162.20994998841741,171.58223235348899,175.0631842106624,180.32468571648189,183.54728061196971,186.38913836883151,191.77270215945239,195.2970127989754,201.27448362349671,206.43578421157389,211.0635241524493,218.27475886466431,228.14633137687929,234.89664678039489,238.01785592480061,241.0567120677328,244.34222863826579,247.86789750906229,null,5965.0071660927906]
[null,"Equity (Conc_IFI)",0.16758651648385639,0.49538639392591949,0.73871028342567546,0.93857255965271191,1.636175233388184,1.767093765401222,2.0860080683236601,2.214146654851215,2.3125948863480832,2.673768926033949,2.8625285254520341,3.3069315045648051,3.6852230242468091,4.0236160382688793,4.6336616920984879,5.5299194051403147,6.1389419431461532,6.4014705604711359,6.6639991777961187,6.9593438722867251,7.2875046439429516,7.6484814927648044,8.0422744187522781,8.4688834219053746,8.9611245793897183,9.4004363120376002,9.7285970836938294,10.05675785535006,10.384918627006289,10.71307939866252,11.041240170318741,11.36940094197497,11.697561713631201,12.02572248528743,12.353883256943661,12.682044028599879,13.01020480025611,13.338365571912339,13.66652634356857,13.994687115224799,14.32284788688103,14.651008658537259,14.97916943019349,15.307330201849711,15.63549097350594,15.963651745162171,null,371.96687218865867]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Hydropower",11108.195356810231,11652.491424199208,11250.833264903295,10898.980881490617,11178.808655927618,12937.173454705568,12930.641714857129,12735.239116584484,13798.192191987588,18318.951577684569,18685.379097954112,18291.184471823661,16292.187149245963,14979.69387868336,15041.639490202699,16246.535196874431,16390.332667627237,14991.393865045444,15137.208299629001,15306.88916709339,15502.98142170079,15704.95019144069,16218.697768751004,16676.126245262538,17044.670220092001,17872.838443739714,17896.360077947145,18236.275276618413,18388.2044626764,18535.473823210723,18657.445225863645,18757.910268432282,18858.537150866196,18960.099667977065,19061.181220757793,19167.084608119607,19262.646880109587,19365.705784398939,20181.346619694934,19831.953776669765,19718.939915164749,22399.689707050282,21116.506951783296,20393.131730813879,20997.476097067556,24534.457282845116,null,781512.64174238371]
[null,"capital_cost",1.0452999999999999,86.409599999999998,38.326900000000002,10.8012,25.7835,127.5239,97.907700000000006,63.413499999999999,112.1932,338.69450000000001,322.42939999999999,238.38120000000001,91.830100000000002,13.5886,14.633900000000001,16.376000000000001,17.7697,19.511900000000001,21.254000000000001,22.996099999999998,25.435099999999998,27.874099999999999,30.313099999999999,33.100499999999997,36.2363,39.720599999999997,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,26.480399999999999,51.915500000000002,35.191000000000003,27.525700000000001,112.89,64.807199999999995,37.281599999999997,52.2639,154.0043,null,2727.1938999999993]
[null,"local_currency_debt_comm_dom",4.2438993836487171,360.32869802644808,164.1546844094874,47.515392807324893,116.49758325767441,591.80599555778406,466.67802609694621,310.45235385789618,564.14727862170275,1749.229672471959,1710.354189560662,1298.781672615738,513.88026141813452,78.102389862221273,86.389790446564689,99.293974873363084,110.66438932859209,124.807328364585,139.63488468048931,155.17443479869141,176.28370203954799,198.42312990819869,221.6330502537152,248.57156956758021,279.49463527164318,314.67204250145898,215.46643656883239,221.30557699984769,227.30295813654359,233.46286830204389,239.78971203302919,246.28801322912429,252.96241838763351,259.81769992593843,266.85875959393132,274.09063197892681,281.51848810555572,289.14763913321622,582.24380971778294,405.37053314480829,325.66543725456609,1371.833801556515,808.87611939659917,477.93190945879059,688.15461757087064,2082.7147389000338,null,19882.017199376653]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",1.6436330904805789,139.5528305425718,63.575982100890222,18.402385369032231,45.118714063080482,229.20239843369751,180.74119505482389,120.2360649228486,218.49036728339871,677.46464103339304,662.40843344100585,503.00922369785349,199.02229667977659,30.248519302263361,33.45817264300392,38.455874664703323,42.859558108071226,48.337021283982267,54.079632031466922,60.097993089664072,68.273467344908937,76.84791573768311,85.836958516192865,96.270062072656373,108.2463530860887,121.87032135993729,83.448671379194423,85.710130373570593,88.032874906694346,90.418565816665748,92.868908950297381,95.385656382850428,97.970607670825672,100.625611138705,103.3525652005639,106.1534197174992,109.0301773918434,111.98489519916239,225.4990295167751,156.99722400339351,126.12798766148551,531.30181162294332,313.27216688081057,185.0997468058867,266.51755815993067,806.62111738016335,null,7700.1687411127359]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",2.4903109997989459,211.44010239635131,96.32561455828062,27.881929958979288,68.360530448568724,347.27048104929958,273.84565860147688,182.17277127364329,331.04040563996472,1026.444196890083,1003.632147412779,762.12228266153579,301.54382842339919,45.830313822674441,50.693342600983222,58.265490174817003,64.937624839278612,73.236670944499423,81.937448992137348,91.056023466448877,103.4428959286336,116.4342644240747,130.05379559476981,145.86126059360711,164.00684881538189,184.64887546340779,126.4352399923107,129.8616349961024,133.3808853044967,136.9955072962486,140.70808554397689,144.52127466221859,148.43780120556471,152.46046561823559,156.5921442364897,160.83579134529859,165.19444129075609,169.6712106497356,341.65941103401491,237.87055404149501,191.09977578028969,804.98911427419762,474.64676127080679,280.44941307181978,403.80764452191062,1222.1325141942759,null,11666.724786305118]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",1.3447907103932011,114.17958862574061,52.016712628001081,15.056497120117291,36.915311506156748,187.52923508211609,147.87915959031051,98.374962209603382,178.7648459591444,554.28925175459426,541.97053645173207,411.55300120733472,162.8364245561809,24.74878852003366,27.374868526094119,31.463897452939079,35.066911179331022,39.54847195962185,44.246971662109303,49.17108525517969,55.860109645834591,62.875567421740733,70.230238785975985,78.76641442308248,88.565197979527099,99.712081112676003,68.276185673886346,70.126470305648667,72.026897650931744,73.978826577271988,75.983652777516042,78.042809767786707,80.157769912493734,82.330045477122312,84.561189709552309,86.852797950681165,89.206508775144613,91.624005162951022,184.4992059682705,128.45227418459459,103.1956262684882,434.70148223695361,256.31359108429962,151.44524738663461,218.05982031267061,659.96273240195194,null,6300.1380609104217]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0.61330076684646651,50.698434844443163,22.48724496397957,6.3373043555553954,15.12775310627176,74.821109405196708,57.444625935304501,37.206111334945383,65.82624662293982,198.7195987531623,189.1765027014695,139.86355377573989,53.87876279497533,7.9727339523293743,8.5860347191758422,9.6081635491033559,10.42587834749034,11.448065849642751,12.47019467957027,13.49232350949778,14.92333907473123,16.35435463996469,17.785370205198149,19.42079980197213,21.260643430286631,23.304959762366551,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,15.536639841577699,30.459978916308941,20.64734266344017,16.149940608424171,66.235074686020866,38.023826133332371,21.873944197133099,30.664392947849461,90.357749246774404,null,1600.105338380374]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0.35988356645481329,29.749732157212129,13.195466816375189,3.7187165196515162,8.8769328763873325,43.904865531643523,33.708382530745169,21.832465838880999,38.626699462334408,116.6082317025062,111.0083635338042,82.07163152375216,31.615941735293362,4.678383077707716,5.0382666441625297,5.6380496357639176,6.117882914792018,6.7177003351283577,7.3174833267297448,7.9172663183311318,8.756983163814045,9.5967000092969581,10.436416854779869,11.39608341283607,12.47569968346556,13.675300095403291,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,9.1168667302688586,17.873849894082909,12.11581611701075,9.4767502967236723,38.866598887480983,22.312299117909092,12.83558324992037,17.993799606656189,53.021732261912383,null,938.93835946217462]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"cashflow",41.734848798694287,14.282048429379561,16.514896968317711,13.50710017674467,14.580650734047071,23.083219223345012,27.242462071386569,30.033196860615401,34.577560501578517,54.227362177555108,56.008917003734062,63.689933765186687,61.198778049327117,55.724412809126761,54.198899659506857,72.938605477211411,72.190989445084227,18.48346849412999,17.587774170265352,16.971849643398709,16.50690428301483,16.07673090665492,20.126098418992211,22.864333606941798,24.016543918404778,29.901318694517599,29.50483092533295,29.881632260948042,28.691927632350861,27.495209606139909,26.05879600940473,24.432041885311261,22.80762245966752,20.706965071138299,18.47157837581247,16.312396331015218,14.069001009890339,11.92926275290448,9.8094176615006177,7.7197497700197601,5.6537220507998569,3.6145377763723592,1.6022024457416959,-0.3813731806013152,-2.3391682032809911,-4.1827868596976714,null,1180.1264700679319]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",3381.083333333333,3472.666666666667,3513.2777777777769,3524.7222222222222,3552.0555555555552,3687.1944444444439,3790.9722222222222,3858.166666666667,3977.083333333333,4381.666666666667,4500.416666666667,4703.2777777777774,4725.1111111111113,4678.8611111111104,4697.8611111111122,5080.0555555555557,5123.3888888888878,4653.6944444444453,4694.4722222222226,4741.7777777777774,4793.5833333333339,4847.75,5000.5833333333339,5131.4722222222217,5232,5481.0555555555557,5579.6944444444443,5691.416666666667,5738.4444444444443,5782.3055555555557,5817.8888888888896,5846.4166666666661,5874.916666666667,5903.6388888888887,5932.1111111111104,5962.0555555555557,5988.5277777777783,6017.333333333333,6045.8888888888887,6074.5277777777783,6103.0277777777783,6131.4999999999991,6159.9444444444443,6188.4444444444434,6216.8888888888887,6248.8611111111104,null,234528.08333333328]
[null,"ppa_met_generation",3381.083333333333,3472.666666666667,3513.2777777777769,3524.7222222222222,3552.0555555555552,3687.1944444444439,3790.9722222222222,3858.166666666667,3977.083333333333,4381.666666666667,4500.416666666667,4703.2777777777774,4725.1111111111113,4678.8611111111104,4697.8611111111122,5080.0555555555557,5123.3888888888878,4653.6944444444453,4694.4722222222226,4741.7777777777774,4793.5833333333339,4847.75,5000.5833333333339,5131.4722222222217,5232,5481.0555555555557,5579.6944444444443,5691.416666666667,5738.4444444444443,5782.3055555555557,5817.8888888888896,5846.4166666666661,5874.916666666667,5903.6388888888887,5932.1111111111104,5962.0555555555557,5988.5277777777783,6017.333333333333,6045.8888888888887,6074.5277777777783,6103.0277777777783,6131.4999999999991,6159.9444444444443,6188.4444444444434,6216.8888888888887,6248.8611111111104,null,234528.08333333328]
[null,"total_ppa_revenue",83.489829902176709,41.411474034045668,43.556292412221111,39.225178355575373,40.255729554830573,49.136219223345009,54.021462071386573,57.282396860615407,62.658760501578513,86.394862177555112,91.758817003734052,102.0506337651867,100.6901780493271,95.28601280912676,93.870799659506858,112.91580547721141,112.3122894450842,107.88996849413,107.1611741702654,106.7273496433987,106.4635042830148,106.2525309066549,110.58739841899219,113.6194336069418,115.0716439184048,122.7695131219042,123.6693065975162,124.97066458032999,123.5439260361179,121.9828399844333,120.1069930318498,117.9842843936482,115.88991672537379,113.8316650711383,111.79287837581251,109.8309963310152,107.78330100989039,105.8401627529045,103.91691766150061,102.0239497700198,100.1545220507999,98.311937776372346,96.496102445741684,94.709126819398691,92.947831796719015,91.302613140302327,null,4439.9491942170989]
[null,"ppa_contracted_generation",3381.0833333603819,3472.6666666944479,3513.2777778058839,3524.7222222504201,3552.0555555839719,3687.194444473942,3790.9722222525502,3858.166666697532,3977.0833333651499,4381.6666667017198,4500.4166667026702,4703.277777815405,4725.1111111489126,4678.8611111485416,4697.8611111486944,5080.0555555961964,5123.3888889298751,4653.6944444816754,4694.4722222597766,4741.7777778157124,4793.5833333716819,4847.7500000387818,5000.5833333733381,5131.4722222632736,5232.0000000418559,5481.0555555994042,5579.6944444890823,5691.4166667121981,5738.444444490352,5782.3055556018126,5817.8888889354321,5846.4166667134377,5874.916666713666,5903.6388889361187,5932.1111111585678,5962.0555556032523,5988.5277778256868,6017.3333333814726,6045.8888889372556,6074.5277778263744,6103.0277778266027,6131.5000000490518,6159.9444444937244,6188.4444444939509,6216.8888889386226,6248.8611111611026,null,234528.08333520955]
[null,"ppa_contracted_capacity",785.5,123.5,123.5,63.5,63.5,63.5,43.5,43.5,23.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1333.5]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",23.911000000000001,24.5518,24.835899999999999,24.9161,25.107199999999999,26.053000000000001,26.779,27.249199999999998,28.081199999999999,32.167499999999997,35.749899999999997,38.360699999999987,39.491399999999999,39.561599999999999,39.671900000000001,39.977200000000003,40.121300000000012,89.406500000000008,89.573400000000007,89.755499999999998,89.956600000000009,90.17580000000001,90.461300000000008,90.755099999999999,91.05510000000001,91.454000000000008,91.685900000000004,91.924400000000006,92.130399999999995,92.334600000000023,92.534900000000007,92.731399999999994,92.927999999999997,93.124700000000004,93.321299999999994,93.518599999999992,93.714300000000009,93.910899999999998,94.107500000000002,94.304199999999994,94.500800000000012,94.697399999999988,94.893899999999988,95.090500000000006,95.287000000000006,95.485399999999998,null,3221.4052999999994]
[null,"corporate_tax_expenses",17.84398110348242,2.577625604666113,2.2054954439034029,0.80197817883070355,0.56787882078350116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4141944273866049,2.4785756721832439,3.164632319381993,2.7215984037670831,2.153030378293364,1.5132970224450291,0.82084250833694228,0.1542942657062582,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38.417424149166663]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0.2122892306053806,17.754744755283269,25.00237062020091,26.425215976971241,30.825102432366389,55.72984891815635,73.838688103876777,84.343046697285004,104.367813681565,169.70588034435889,229.66594540459431,270.58365272018608,280.28292208420658,273.53439557855688,266.92009096639242,260.56773443100548,253.6997386559305,245.31171797457989,239.1143346058717,233.94795399875679,228.01440794947101,220.2445487238198,214.5920208311905,210.3920107346022,203.97062697346641,193.11428524506951,182.4388455940346,176.82311408260151,176.80287732720521,179.15090098243229,181.3901536050362,183.51001949219341,185.52240681004099,187.42597119452381,189.23178265649599,190.9447005894811,192.55671128671011,194.0819010640422,200.69766630483281,203.68889979652641,205.00315990550729,223.72397409218871,232.56472481272041,235.5813498110299,241.57601681891481,268.07691939803902,null,8442.9534832629251]
[null,"Loans (Comm_Dom)",3.0645943177315128E-4,2.5619973027672011E-2,3.5190925242006871E-2,3.603165439338063E-2,4.1157289015447511E-2,7.5723029140193618E-2,9.9296130835929558E-2,0.1111086492878977,0.13630253972158091,0.22609273149452641,0.30506714896584552,0.35391979079677371,0.35616197808076061,0.3347715620846034,0.31451971858634192,0.29556179623658418,0.27773522544566442,0.26109067956253551,0.24554885577266411,0.22917290438094179,0.21326191133845859,0.20083607173384871,0.19004011856168809,0.17786049970984391,0.16549359635833741,0.15669726164673731,0.14448146652972599,0.12696546040059509,0.1060560417287103,9.0201484385956265E-2,8.1967443307377985E-2,8.039234567575726E-2,8.1010839189539774E-2,8.1460517783970038E-2,8.1747715501724924E-2,8.1890711654982976E-2,8.1896920380000529E-2,8.1783303211862196E-2,8.9007665917163886E-2,9.0725504763388018E-2,8.9952058539937457E-2,0.1141254364243286,0.1224981455003724,0.12208663062745589,0.1262885227386229,0.16034777915524451,null,6.8994544942687543]
[null,"Loans (Comm_Intl)",0.1348420427751732,11.27528886657071,15.696109352195821,16.33682809451075,18.845610500202241,34.324466909573957,45.219837634962538,51.079677774570747,62.852585420074327,103.17249050546521,139.36763542326611,162.7914304199283,165.88400525345969,158.33408264875419,150.83769431703229,143.47014409588451,135.47787300149031,125.83403062862349,118.25075264416721,111.5712659383302,103.9439143481425,94.295678127119828,86.582281385371786,80.116828998087612,71.19889084447108,57.585100412182562,45.133286176962997,37.745846289752407,35.956690777272811,36.529362536048069,36.984575862474458,37.313735280243073,37.533301112885312,37.642798028363522,37.65265305883301,37.567738059160511,37.380848719521524,37.106578864925382,40.037834269053242,40.586907093030703,40.027580510727432,50.549579168449647,54.766074999161077,55.202482584756588,57.506953833728673,72.78149908638099,null,3130.4856718989445]
[null,"Loans (Conc_DPS)",3.2806438752534803E-5,2.7438811940177959E-3,3.8743626708559399E-3,4.1111302821622356E-3,4.8118659483158757E-3,8.6872058113025338E-3,1.1530799070731471E-2,1.322919022421443E-2,1.742750885997546E-2,2.8035339129633699E-2,3.739748080000032E-2,4.4000579403267182E-2,4.7023794350191869E-2,4.7105835714208739E-2,4.6618150141521278E-2,4.6639884748959158E-2,4.9301071130760647E-2,5.1551676096770978E-2,5.2286333312955791E-2,5.0854415883845983E-2,4.8303792999890953E-2,4.5834699307337273E-2,4.3562025552141823E-2,4.1211003935998122E-2,3.8789644687049409E-2,3.7015357468997347E-2,3.5048769073292407E-2,3.2791693598963258E-2,3.0238314919631901E-2,2.8186866257842891E-2,2.634907544926509E-2,2.368880112661912E-2,2.0141156539868831E-2,1.7220855764154691E-2,1.5585320427692881E-2,1.5224038647641989E-2,1.53398943798522E-2,1.5427592323079029E-2,1.6285180172467689E-2,1.6572038155652141E-2,1.6587523229179231E-2,1.926058693772472E-2,2.0332721918842899E-2,2.0489761832647699E-2,2.1092613458913691E-2,2.5156006099799771E-2,null,1.2529986454769908]
[null,"Loans (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Dom)",3.2749750798424068E-3,0.27391398987987359,0.38676679578165118,0.4104026446036152,0.48035512745372722,0.86721947359433282,1.1510874402482281,1.319393575359431,1.63608810036479,2.654066096798914,3.5942254378901151,4.2462516600797571,4.4219225601476548,4.3478240137475934,4.2789555301573348,4.2173622221902516,4.1617605806498048,4.1130843828425654,4.0711505878567102,4.0357812976137106,4.0089867290248629,3.990540638338997,3.9802227512389372,3.978910159263195,3.9874568119186469,4.0066944405870863,3.9839423028520282,3.9617904795290229,3.9402231313418912,3.9192248369332332,3.898780581837666,3.8788757477459819,3.85949610205259,3.840627787678728,3.8222573131642101,3.804371543020586,3.7869576883388349,3.7700032976448909,3.833185637313651,3.8423022516479342,3.8271625715360451,4.079872801220966,4.1752695591133264,4.1819102504880554,4.2353159925658614,4.6060701831497468,null,153.87133808188685]
[null,"Equity (Comm_Intl)",7.2064430391538523E-2,6.0292619855055607,8.6715715781329958,9.4162212725222485,11.19377148872835,19.985445854754861,26.735338355898691,31.107152913091671,38.841907578550362,62.19197571138011,84.42070531291607,100.8550355473477,107.1859298832303,108.1227467959046,109.1316281389704,110.26061226992979,111.4856800100317,112.8308574321657,114.2961376421932,115.8815206401143,117.63505167756939,119.5567307545586,121.6465578710818,123.9285522058901,126.4267329377345,129.16512613950439,130.99072160735111,132.8163170751977,134.64191254304441,136.46750801089101,138.29310347873761,140.11869894658429,141.94429441443091,143.7698898822776,145.59548535012419,147.42108081797079,149.2466762858175,151.0722717536641,154.65139825896591,157.07751456041871,158.97517445865691,166.75796748161761,171.2258656479531,173.79611081018899,177.39925649424171,188.01652632811491,null,5067.3520906343492]
[null,"Equity (Conc_DPS)",1.768516488300806E-3,0.1479160591054412,0.20885760617758201,0.22162118065908309,0.25939616101830942,0.46830644528169191,0.62159774286066283,0.7124845947510503,0.88350253399397105,1.4332199600904769,1.9409146007562059,2.2930147226302191,2.387878614937966,2.3478647223516629,2.3106751115044539,2.2774141620153312,2.247388767182219,2.2211031752887869,2.1984585425689929,2.1793588024337942,2.164889490395987,2.1549284327612468,2.1493566793841921,2.1486478677154262,2.1532631382968659,2.163651633679732,2.1513652712654938,2.1394030841228231,2.1277565188977512,2.1164172479162771,2.1053771632298082,2.0946283708177051,2.0841631849428119,2.073974122655895,2.0640538984450898,2.054395419026529,2.0449917782724039,2.0358362522728668,2.0699552934104259,2.0748783485099578,2.0667027828177869,2.2031686175384508,2.2546837390737262,2.2582697731361558,2.287109362180932,2.48732001513826,null,83.091929508000788]
[null,"Equity (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Imports",3885.5589076341435,3197.9225166775609,4331.5963869449015,4062.8192969396155,3060.8399992471013,2397.2320718826713,2204.2038035720971,2206.7035741473742,2197.7445261749726,2249.3716360272915,2486.642813638698,2102.4307658897333,2282.8647543017473,2235.8939239830315,2801.4531916928381,1182.2861784194056,1348.0036586823926,1527.7329819864672,1604.7859554942697,1690.2383207748107,1866.2188302074755,2035.5589757114192,1840.2337204209123,1793.1689931892715,2035.856813483095,1994.4233720041318,2232.3840248022784,2840.5357516172185,3795.6467538407401,3765.6814862719084,3970.0302284182744,4237.7502459781817,4101.3173187212524,3992.6161487337085,3920.4302895828828,3866.8733230858134,3905.9858447303095,3838.2519552048302,3767.5753515080023,3698.1929757547655,3626.7118726298027,3555.2477822355218,3483.8819683583356,3412.5264876254455,3341.3473047110324,3303.3053042481197,null,133278.07838718584]
[null,"capital_cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"cashflow",5.4963910018218609,3.1863941676277241,2.5490920935141781,0.77274059190004185,-0.86666704702943065,-1.977997395066055,-2.9822648834423622,-4.1240462624765897,-5.2118702486688377,-6.4396819892448249,-8.307693183849743,-8.0065503911738034,-9.7322561854015888,-10.52527134470143,-14.40283749053085,-6.5761107918245436,-8.0537039938799104,-9.7421423420765443,-10.86245558827666,-12.087072948118511,-14.039651565349191,-16.054812146932392,-15.165906458600601,-15.396436741028079,-18.165659927766772,-18.451247333862959,-21.366054268434599,-28.07379086175893,-38.669289751246353,-39.47939020229191,-42.769152462711823,-46.845377016444019,-46.462540644733878,-46.299625638365747,-46.48398854702063,-46.832138462154511,-48.27297763996016,-48.361422402612803,-48.3574242509372,-48.314145460800489,-48.190197023190059,-48.013675553571062,-47.788015825406262,-47.515522858426728,-47.1964476488738,-47.306647880282028,null,-1087.765542803661]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",1236.2777777777781,1018.694444444444,1381.4722222222219,1297.2222222222219,978.36111111111109,767.05555555555554,706.02777777777783,707.55555555555566,705.38888888888891,722.66666666666663,799.66666666666674,676.72222222222217,735.47222222222217,720.97222222222217,904.13888888888891,381.83333333333343,435.72222222222217,494.22222222222217,519.55555555555554,547.63888888888891,605.11111111111109,660.5,597.52777777777771,582.63888888888891,661.94444444444446,648.88888888888891,726.77777777777783,925.36111111111109,1237.2777777777781,1228.2222222222219,1295.6111111111111,1383.75,1339.916666666667,1305.083333333333,1282.1388888888889,1265.25,1278.666666666667,1257.083333333333,1234.5,1212.3055555555561,1189.3888888888889,1166.4444444444439,1143.5,1120.5277777777781,1097.583333333333,1085.5,null,43268.166666666679]
[null,"ppa_met_generation",1236.2777777777781,1018.694444444444,1381.4722222222219,1297.2222222222219,978.36111111111109,767.05555555555554,706.02777777777783,707.55555555555566,705.38888888888891,722.66666666666663,799.66666666666674,676.72222222222217,735.47222222222217,720.97222222222217,904.13888888888891,381.83333333333343,435.72222222222217,494.22222222222217,519.55555555555554,547.63888888888891,605.11111111111109,660.5,597.52777777777771,582.63888888888891,661.94444444444446,648.88888888888891,726.77777777777783,925.36111111111109,1237.2777777777781,1228.2222222222219,1295.6111111111111,1383.75,1339.916666666667,1305.083333333333,1282.1388888888889,1265.25,1278.666666666667,1257.083333333333,1234.5,1212.3055555555561,1189.3888888888889,1166.4444444444439,1143.5,1120.5277777777781,1097.583333333333,1085.5,null,43268.166666666679]
[null,"total_ppa_revenue",88.212787145459799,70.76959166803961,93.439860133591679,85.426315131285776,62.728332952970568,47.882702604933947,42.910235116557637,41.86845373752341,40.638929751331162,40.535818010755172,43.67140681615026,35.982049608826188,38.074043814598411,36.338628655298571,44.368262509469147,18.243089208175451,20.268496006120088,22.383157657923459,22.909644411723349,23.510827051881488,25.292748434650811,26.879487853067609,23.675193541399398,22.476163258971919,24.861740072233228,23.728352666137042,25.8753457315654,32.076209138241069,41.756710248753649,40.357409797708087,41.448447537288182,43.100122983555977,40.633659355266118,38.533074361634249,36.856811452979372,35.411661537845482,34.842922360039843,33.3509775973872,31.88767574906279,30.48815453919951,29.12260297680994,27.807224446428929,26.540984174593731,25.321577141573279,24.148652351126199,23.252652119717961,null,1729.8891934198518]
[null,"ppa_contracted_generation",1236.2777777876679,1018.694444452594,1381.4722222332739,1297.2222222326,978.36111111893808,767.05555556169202,706.02777778342602,707.55555556121601,705.3888888945321,722.66666667244795,799.66666667306401,676.72222222763605,735.47222222810603,720.97222222798996,904.13888889612201,381.83333333638802,435.72222222570798,494.22222222617597,519.55555555971205,547.63888889327006,605.11111111595199,660.50000000528405,597.52777778255802,582.63888889355007,661.94444444973999,648.88888889407997,726.777777783592,925.36111111851403,1237.2777777876761,1228.2222222320479,1295.6111111214759,1383.7500000110699,1339.916666677386,1305.083333343774,1282.138888899146,1265.250000010122,1278.6666666768961,1257.08333334339,1234.500000009876,1212.3055555652541,1189.388888898404,1166.444444453776,1143.5000000091479,1120.527777786742,1097.583333342114,1085.5000000086841,null,43268.166667012803]
[null,"ppa_contracted_capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",80.360799999999998,66.217600000000004,89.798299999999998,84.322400000000002,63.594999999999999,49.860700000000001,45.892499999999998,45.9925,45.8508,46.975499999999997,51.979100000000003,43.988599999999998,47.8063,46.863900000000001,58.771099999999997,24.819199999999999,28.322199999999999,32.125300000000003,33.772100000000002,35.597900000000003,39.3324,42.9343,38.841099999999997,37.872599999999998,43.0274,42.179600000000001,47.241399999999999,60.15,80.426000000000002,79.836799999999997,84.217600000000004,89.945499999999996,87.096199999999996,84.832700000000003,83.340800000000002,82.243799999999993,83.115899999999996,81.712400000000002,80.245099999999994,78.802300000000002,77.312799999999996,75.820899999999995,74.328999999999994,72.837100000000007,71.345100000000002,70.559299999999993,null,2812.5098999999996]
[null,"corporate_tax_expenses",2.35559614363794,1.365597500411881,1.092468040077504,0.33117453938573221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.1448362235130576]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Intl)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Intl)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Nuclear",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,479.22260098994423,1569.7925662378284,2254.9885823469567,2200.3531817453218,3096.186087849786,3707.0388257411323,4268.9375459010089,4790.0665563791081,4856.1656178769999,5594.5346877504962,6155.8561633065347,6709.8510870289165,7267.2801037293393,7820.9611744599315,8371.8157837400431,8918.5842377224089,9455.4383868377536,9964.6010376319537,null,97490.074227275472]
[null,"capital_cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.478899999999996,216.51509999999999,193.4906,58.627299999999998,176.16909999999999,171.6943,167.0805,161.11089999999999,74.842299999999994,165.74289999999999,166.709,166.3374,167.04339999999999,167.0805,167.0805,167.0805,167.0805,166.0471,null,2802.2107999999998]
[null,"local_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.978202779999997,136.44781602,121.93777612,36.946924459999998,111.02176682,108.20174786,105.2941311,101.53208918,47.165617459999993,104.45117558,105.0600118,104.82582948,105.27075068000001,105.2941311,105.2941311,105.2941311,105.2941311,104.64288242000001,null,1765.9532461599999]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.500697219999999,80.067283979999999,71.552823880000005,21.68037554,65.147333180000004,63.492552140000001,61.786368900000006,59.578810820000001,27.676682540000002,61.291724420000001,61.648988200000012,61.511570520000006,61.772649319999999,61.786368900000006,61.786368900000006,61.786368900000006,61.786368900000006,61.404217580000001,null,1036.2575538399997]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"cashflow",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38146633303328731,1.1211178568983531,1.4280338105117809,1.1405779741954161,0.91764632616514419,0.42458714796318731,-0.30269104435981481,-1.229078561455601,-2.2090058828626269,-3.4647663322154401,-4.9101132026285006,-6.5290057834373627,-8.3241113482432638,-10.28304120668345,-12.39977981640371,-14.666223310125419,-17.07697758514766,-19.588097379661281,null,-95.569462004456952]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.166666666666671,326.86111111111097,538.41666666666663,602.5,795.08333333333337,975.91666666666674,1142.444444444445,1298.305555555555,1371.5,1535.666666666667,1701.5,1866.75,2033.1944444444439,2199.7222222222231,2366.2222222222222,2532.75,2699.2777777777778,2860.4444444444439,null,26936.722222222223]
[null,"ppa_met_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.166666666666671,326.86111111111097,538.41666666666663,602.5,795.08333333333337,975.91666666666674,1142.444444444445,1298.305555555555,1371.5,1535.666666666667,1701.5,1866.75,2033.1944444444439,2199.7222222222231,2366.2222222222222,2532.75,2699.2777777777778,2860.4444444444439,null,26936.722222222223]
[null,"total_ppa_revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.734866333033287,9.6525178568983527,15.48043381051178,16.865877974195421,21.66964632616514,25.896387147963189,29.51540895564019,32.657121438544401,33.58799411713737,36.61613366778456,39.499786797371499,42.19259421656264,44.742088651756731,47.129458793316552,49.359120183596303,51.438876689874569,53.37452241485235,55.069002620338708,null,607.48183799554295]
[null,"ppa_contracted_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.166666667388,326.861111113726,538.416666670974,602.50000000481998,795.08333333969415,975.91666667447407,1142.4444444535841,1298.3055555659421,1371.5000000109719,1535.666666678952,1701.500000013612,1866.7500000149339,2033.19444446071,2199.72222223982,2366.2222222411519,2532.7500000202622,2699.277777799372,2860.4444444673281,null,26936.722222437718]
[null,"ppa_contracted_capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3534000000000002,8.5313999999999997,14.0524,15.725300000000001,20.751999999999999,25.471800000000002,29.818100000000001,33.886200000000002,35.796999999999997,40.0809,44.4099,48.721600000000002,53.066199999999988,57.412500000000001,61.758899999999997,66.105099999999993,70.45150000000001,74.6571,null,703.05130000000008]
[null,"corporate_tax_expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.997534161578141,68.286998594041989,110.7482573608128,120.78341289605549,157.47929759554731,191.90372571869941,224.05619732362689,253.65692341248379,262.25251481587622,291.25831020132051,319.31929484908949,346.12054929042853,371.91289653811458,396.53729509451591,419.98493834362688,441.49774216119891,458.1975043265611,470.36774951753063,null,4923.361142201109]
[null,"Loans (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Intl)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.45685065507771,44.576387463891251,71.693591253172372,77.079526028430976,99.804973116303046,120.6138210587042,139.51659279363039,156.34101601778579,159.00151617725319,174.8636851036934,189.70443031222189,203.31491367521039,215.86050313090661,227.2352018173066,237.4331451964164,245.6962491439871,249.1463114393481,248.14880671764629,null,2872.4875211009862]
[null,"Loans (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Intl)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5406835065004314,23.710611130150738,39.054666107640408,43.703886867624512,57.674324479244277,71.289904659995187,84.539604529996438,97.315907394698087,103.250998638623,116.394625097627,129.6148645368676,142.80563561521819,156.05239340720809,169.30209327720931,182.5517931472105,195.80149301721181,209.05119288721301,222.2189427998843,null,2050.8736211001228]
[null,"Equity (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Oil",2860.0750716415459,989.95395230607869,1441.0013887953412,1524.6293940654707,1331.3620928294929,1130.4861321808467,1159.6803655006486,1061.1391121205031,957.09543133680404,221.84181024460929,166.14276350795035,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,12853.90751452929]
[null,"capital_cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"cashflow",73.974065072635383,57.237676640145096,55.449539410963702,53.651101255426752,51.899339156342478,40.168332929384171,41.363057924617557,25.29642924150869,24.438270967308309,16.868743585611849,7.9781672277317481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,448.32472341167579]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",680.50000000000011,112.7777777777778,263.94444444444451,293.36111111111109,230.9722222222222,206.7222222222222,217.66666666666671,238.3333333333334,204.66666666666671,0.5,18.166666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2467.6111111111109]
[null,"ppa_met_generation",680.50000000000011,112.7777777777778,263.94444444444451,293.36111111111109,230.9722222222222,206.7222222222222,217.66666666666671,238.3333333333334,204.66666666666671,0.5,18.166666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2467.6111111111109]
[null,"total_ppa_revenue",129.93753581805049,98.71030948592157,97.484027729948153,95.173030364895354,92.122713080489262,72.359732756263099,70.540182749453663,47.769556059298132,46.2477156675833,28.370905122302641,14.1713817539025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,792.88709058810809]
[null,"ppa_contracted_generation",680.50000000544424,112.77777777868,263.94444444655602,293.36111111345798,230.97222222407001,206.722222223876,217.666666668408,238.33333333524001,204.666666668304,0.50000000000400002,18.166666666811999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2467.6111111308528]
[null,"ppa_contracted_capacity",558.40000000000009,453.9,453.9,453.9,453.9,365.3,365.3,250.3,250.3,163.30000000000001,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3851.5000000000009]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",24.260300000000001,16.9422,18.270399999999999,18.528600000000001,17.980799999999999,14.9764,11.450100000000001,11.6318,11.335900000000001,4.2727000000000004,2.774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,152.42320000000001]
[null,"corporate_tax_expenses",31.703170745415161,24.53043284577647,23.764088318984442,22.993329109468611,22.242573924146779,17.21499982687893,17.7270248248361,10.84132681778944,10.47354470027499,7.2294615366907911,3.4192145261707489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,192.13916717643247]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Intl)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Intl)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Solar PV",1392.6129732505726,1706.4749605141362,1620.3463446461485,1614.744515044039,1609.4057508316484,1604.3157124474774,1599.4615399409372,1594.8324416813659,1590.4145591954739,1586.1982517945819,1582.1722783174862,1578.3279348208057,1574.654351659537,1302.6035970080125,1299.7299644549289,1296.9772529634477,1997.2055512074094,1563.6133857890875,1340.4257400717772,1125.5793492970738,1123.3056896077271,908.97484102812405,906.89210585332341,904.82538290126502,902.77424968997389,1470.4687898806874,3238.7775259224081,4512.1305290482005,5884.8816974761712,5674.9864473866637,6162.0815727009822,6768.284134387648,6705.0696585257829,6784.9335668841131,6921.1101537663508,6898.8979192604875,7091.4421402841372,6977.803051261054,7097.5177835386512,7202.5313506915354,7308.7235250268832,7421.6655800241051,7527.1108226980714,7636.2236427123753,7750.4474695662866,8047.6680282733287,null,170409.62411333228]
[null,"capital_cost",0,39.096300000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.83421,0,0,0,0,0,0,0,0,67.033235000000005,207.45606000000001,188.55866,195.72080500000001,22.744425,60.630330000000001,82.765995000000004,14.313840000000001,13.78811,19.92454,3.7983850000000001,118.660605,16.311215000000001,18.920770000000001,17.917095,19.824124999999999,19.92454,19.92454,19.92454,19.92454,87.256645000000006,null,1379.2535099999998]
[null,"local_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",0,24.638488259999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66.066519142000004,0,0,0,0,0,0,0,0,42.244344697000002,130.73880901199999,118.829667532,123.343251311,14.333536635,38.209233965999999,52.159130048999998,9.0205819679999983,8.6892669219999998,12.556445108,2.3937422270000002,74.779913270999998,10.279327693000001,11.923869254,11.291353269,12.493163575000001,12.556445108,12.556445108,12.556445108,12.556445108,54.989137679000002,null,869.20556200200019]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",0,14.45781174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.767690858000002,0,0,0,0,0,0,0,0,24.788890302999999,76.717250987999989,69.728992468000001,72.377553688999996,8.4108883649999999,22.421096034000001,30.606864950999999,5.2932580319999998,5.0988430779999998,7.3680948920000002,1.404642773,43.880691729000013,6.031887306999999,6.9969007459999997,6.6257417310000006,7.3309614249999999,7.3680948920000002,7.3680948920000002,7.3680948920000002,7.3680948920000002,32.267507320999997,null,510.04794799799993]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"cashflow",28.666203969821201,32.676190878964462,30.847300614504839,29.111120543102921,27.46288335810252,25.901770212979031,24.4169801250262,23.011036023512371,21.674957442786472,20.407400141810541,19.204359714163399,18.060759779661559,16.97496596255392,13.25214212409873,12.4274310198557,11.64336228717359,18.482378634431111,15.930207067939619,13.505957605273551,11.27282737251277,10.77221968610073,8.7195292216249989,8.2857451153040156,7.8575652869428536,7.4348418678503352,11.62223026816303,23.883984856265378,33.861182421328166,43.51282488985602,43.212932022622972,44.819250523801479,47.346071473834122,46.341031272989873,45.306418864524652,44.543518021146213,43.067256505357328,41.115924496794278,40.224310060764239,39.424162664701853,38.571643396810053,37.77581599907289,36.159860762176692,34.190808557144173,32.599502168194057,31.35896123102744,32.645843802658369,null,1249.5836703153309]
[null,"total_grant_amount",0,2.0577000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5175900000000002,0,0,0,0,0,0,0,0,3.5280649999999998,10.91874,9.9241400000000013,10.301095,1.1970749999999999,3.1910699999999999,4.3561050000000003,0.75336000000000003,0.72569000000000006,1.0486599999999999,0.19991500000000001,6.2452949999999996,0.85848499999999994,0.99582999999999999,0.94300499999999998,1.0433749999999999,1.0486599999999999,1.0486599999999999,1.0486599999999999,1.0486599999999999,4.5924550000000002,null,72.592289999999991]
[null,"total_generation",433.02777777777783,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,415.41666666666657,415.41666666666657,415.41666666666657,557.33333333333337,488.52777777777783,417.13888888888891,348.33333333333331,348.33333333333331,279.52777777777783,279.52777777777783,279.52777777777783,279.52777777777783,412.08333333333331,863.83333333333326,1265.2222222222219,1681.833333333333,1730.25,1859.305555555555,2035.5,2065.9722222222222,2095.3055555555561,2137.7222222222222,2145.8055555555552,2118.8611111111109,2153.583333333333,2193.8611111111109,2232,2274.2222222222222,2316.6388888888891,2359.0277777777778,2401.4444444444448,2443.8611111111109,2486.916666666667,null,52252.305555555547]
[null,"ppa_met_generation",433.02777777777783,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,501.83333333333343,415.41666666666657,415.41666666666657,415.41666666666657,557.33333333333337,488.52777777777783,417.13888888888891,348.33333333333331,348.33333333333331,279.52777777777783,279.52777777777783,279.52777777777783,279.52777777777783,412.08333333333331,863.83333333333326,1265.2222222222219,1681.833333333333,1730.25,1859.305555555555,2035.5,2065.9722222222222,2095.3055555555561,2137.7222222222222,2145.8055555555552,2118.8611111111109,2153.583333333333,2193.8611111111109,2232,2274.2222222222222,2316.6388888888891,2359.0277777777778,2401.4444444444448,2443.8611111111109,2486.916666666667,null,52252.305555555547]
[null,"total_ppa_revenue",46.614819956887423,51.211108938342157,48.547151727688743,46.021437649974871,43.627256267120323,41.357437798375649,39.205552268446198,37.166203862001034,35.232463342395768,33.399510365290467,31.661724350083421,30.014753325083959,28.453162467790499,22.32798586571483,21.16637031251366,20.065215290113809,26.209708838379839,22.367822701586562,18.595266188698581,15.118337147103871,14.71944031457879,11.500282370534149,11.196847795282009,10.901419331401041,10.61378573790385,15.23413026816303,31.09208485626538,44.337782421328157,57.382224889856019,57.476532022622962,60.133950523801481,64.095471473834124,63.338531272989869,62.542918864524651,62.12541802114621,60.714956505357328,58.370724496794267,57.761910060764237,57.289662664701858,56.747743396810051,56.295615999072893,55.832527696068837,55.354033611392289,54.862555494088852,54.358477020922088,53.856641033472997,null,1856.498956807269]
[null,"ppa_contracted_generation",433.02777778124198,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,501.83333333734811,415.41666666998998,415.41666666998998,415.41666666998998,557.33333333779206,488.52777778168598,417.13888889222602,348.33333333612001,348.33333333612001,279.52777778001399,279.52777778001399,279.52777778001399,279.52777778001399,412.08333333663001,863.83333334024405,1265.2222222323439,1681.8333333467881,1730.2500000138421,1859.30555557043,2035.500000016284,2065.97222223875,2095.3055555723181,2137.7222222393239,2145.8055555727219,2118.861111128062,2153.583333350562,2193.8611111286618,2232.0000000178561,2274.2222222404162,2316.6388889074219,2359.0277777966498,2401.444444463657,2443.8611111306618,2486.9166666865622,null,52252.30555597358]
[null,"ppa_contracted_capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",5.6630999999999991,6.3907999999999996,6.2216000000000014,6.0582000000000003,5.9006999999999987,5.743100000000001,5.5944000000000003,5.4456000000000007,5.3026,5.1625000000000014,5.0253999999999994,4.8941999999999997,4.7657999999999996,3.8410000000000002,3.7395999999999998,3.6406000000000001,4.884500000000001,4.2815000000000003,3.655899999999999,3.0529000000000002,3.0529000000000002,2.4499,2.4499,2.4499,2.4499,3.6118999999999999,7.2081,10.476599999999999,13.869400000000001,14.2636,15.3147,16.749400000000001,16.997499999999999,17.236499999999999,17.581900000000001,17.6477,17.254799999999999,17.537600000000001,17.865500000000001,18.176100000000002,18.5198,18.865100000000002,19.2105,19.555900000000001,19.901299999999999,20.251899999999999,null,450.21229999999997]
[null,"corporate_tax_expenses",12.28551598706623,12.14411805937771,11.478251113183889,10.852117106871949,10.263672909017799,9.7125675853966182,9.1941721434199959,8.7095678384886632,8.2549058996092999,7.829610223479925,7.4319646359200284,7.0597935454224032,6.7123965052365806,5.2348437416160962,4.9993392926579601,4.78125300294022,2.8428302039487332,2.1561156336469378,1.433408583425031,0.79260977459110116,0.89432062847805949,0.33085314890915252,0.46120267997799402,0.59395404445818789,0.72904387005351379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8075669338921535,1.9527250542481189,2.707153325894796,3.098215789894657,0.95889723081463096,null,156.70298649193845]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",0,9.0012213167185866,8.7260205933778678,8.4508198700371491,8.1756191466964303,7.9004184233557124,7.6252177000149928,7.350016976674274,7.0748162533335552,6.7996155299928356,6.5244148066521177,6.2492140833113989,5.9740133599706811,5.6988126366299614,5.4236119132892426,5.1484111899485239,28.650061763095518,26.497203524336339,25.759270512188049,25.02133750003977,24.283404487891499,23.545471475743209,22.807538463594931,22.069605451446652,21.331672439298369,32.927997170532343,79.481248101483061,120.22341876437839,161.28727134150279,161.14872916378741,169.57263748592001,181.70254821184801,175.39744464830451,172.66457623581641,171.2474555201448,165.97732728297021,187.12542647013231,183.87415806114859,181.10887742918189,177.97933444002979,166.23700067193801,159.44305897338319,149.0608410615406,140.4837291858249,134.47472108577941,149.89950059324329,null,3547.4051113165283]
[null,"Loans (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Comm_Intl)",0,5.9022799131072308,5.627079189766512,5.3518784664257932,5.0766777430850736,4.8014770197443557,4.5262762964036369,4.2510755730629182,3.975874849722199,3.7006741263814811,3.4254734030407619,3.150272679700044,2.8750719563593252,2.599871233018606,2.3246705096778868,2.049469786337168,17.241508608912181,15.08865037015299,14.35071735800471,13.612784345856429,12.87485133370815,12.13691832155987,11.398985309411589,10.661052297263311,9.9231192851150283,19.30504202532941,49.414430653093348,75.210628462202621,100.7608056745829,98.819442249490322,102.4375290501076,108.00704995099871,100.5673696776216,96.741596183155181,93.745170470491303,88.173965851578359,99.916513571924554,95.37234789371837,91.107325405330187,86.557596170217806,81.553528481806723,73.180281786259656,61.218758877424648,51.062342004716641,43.474028907678857,51.982470297962379,null,1845.5349336215083]
[null,"Loans (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Loans (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Dom)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Comm_Intl)",0,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,3.0989414036113558,11.408553154183339,11.408553154183339,11.408553154183339,11.408553154183339,11.408553154183339,11.408553154183339,11.408553154183339,11.408553154183339,11.408553154183339,13.62295514520293,30.06681744838971,45.01279030217578,60.526465666919862,62.329286914297072,67.135108435812398,73.695498260849305,74.830074970682929,75.922980052661217,77.502285049653523,77.803361431391863,87.2089128982077,88.501810167430278,90.001552023851687,91.421738269811996,84.683472190131283,86.262777187123604,87.842082184115924,89.42138718110823,91.000692178100536,97.917030295280881,null,1701.8701776950195]
[null,"Equity (Conc_DPS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Equity (Conc_IFI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Transmission",67406.500048548172,68108.075888827749,73089.780756153923,77294.737401979757,82376.324658952028,86574.285913894098,90919.576766710001,96147.985912494652,100660.90123757663,106197.19098184895,111221.28807479261,116475.44763328457,124143.71568532017,131303.62884407301,139361.88089692075,147484.38687762755,156598.95596259399,165375.91766098313,174997.70629272002,185183.01003244831,195868.36377201148,207160.54762737502,219022.58198989971,231581.13091758473,244793.68935878231,259063.3646706662,265933.83340549911,276480.43632420374,287322.21583409415,297947.58600146405,308477.31691602437,319110.05299507204,329578.65221404639,340017.26883011323,350448.75087255513,360677.15855201287,371289.72974111303,382030.72928052262,392772.99022950651,403549.38233702985,414516.41852009273,425269.95121714979,435826.01539923588,446395.66548612848,479338.73976524564,469636.46136258921,null,11015030.331147771]
[null,"capital_cost",29.242000000000001,25.7349,48.560299999999998,53.113199999999999,59.975700000000003,58.653599999999997,56.011000000000003,64.762,62.931399999999996,68.7988,71.349999999999994,73.215599999999995,87.906400000000005,91.569699999999997,96.819100000000006,102.651,108.1555,111.93980000000001,119.3841,125.7539,132.95140000000001,140.30500000000001,147.78460000000001,156.25720000000001,164.8982,173.66370000000001,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,136.8356,274.9511,149.38999999999999,null,5319.7700000000013]
[null,"local_currency_debt_comm_dom",442.87636526506441,400.32309495292958,775.85801490090432,871.59772281032747,1010.884817107547,1015.392030809227,995.92155761924357,1182.7277542522249,1180.4420142510189,1325.472914774015,1411.876471901244,1488.0553258005591,1835.053274046873,1963.327286938812,2132.134913295286,2321.825380006208,2512.625183366029,2671.0151708469052,2925.84319404799,3165.4739890413821,3437.3434723389591,3725.7687273924321,4030.7387883767651,4377.3194435545456,4744.5698815649184,5132.1898276135817,4153.4165770450263,4265.9741662829456,4381.5820661892139,4500.3229401829412,4622.2816918618983,4747.5455257113535,4876.2040094581334,5008.3491381144477,5144.0753997573484,5283.4798430907713,5426.662146838531,5573.7246910178537,5724.7726301444372,5879.9139684213505,6039.2596369655676,6202.9235731273347,6371.0228019590859,6543.677519892176,13504.887742960231,7536.5012152949494,null,172863.23390119057]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",407.69715046330089,368.52403487207141,714.22890596091145,802.36367485402945,930.58670930587255,934.73589929844354,916.81203372260234,1088.779562426852,1086.6753867284399,1220.185976838533,1299.7261979780851,1369.8538997390999,1689.288590348438,1807.373350873504,1962.771998531789,2137.3946896790362,2313.0385989949009,2458.8471171785768,2693.4332614518171,2914.0293463740481,3164.303288114003,3429.817918899445,3710.5631439590752,4029.6136885441679,4367.6921429986414,4724.5220844027072,3823.496207874678,3927.1129551080821,4033.5377161915098,4142.8465883003,4255.117730843237,4370.4314213490879,4488.8701128676475,4610.5184929263614,4735.463544084665,4863.7946061293587,4995.6034399554637,5130.9842931782559,5270.0339675233863,5412.8518880432694,5559.5401742092408,5710.2037129303108,5864.9502335507223,6023.8903848799464,12432.14739363282,6937.8506303897666,null,159132.10414650649]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",259.87889539038542,234.9087282030996,455.27180880729048,511.4516627979358,593.18502914371754,595.82985241709309,584.40462076736958,694.02209381541275,692.68082651543466,777.78464595910964,828.48606681859724,873.1876538893157,1076.8053010830431,1152.076215026932,1251.1321658784459,1362.4421223838399,1474.4030352408081,1567.345938081856,1716.8784721658949,1857.4933055339629,2017.025731626384,2186.2730488570642,2365.228822503535,2568.601603025184,2784.103367506676,3011.5579153467202,2437.215884149874,2503.2644346103361,2571.1029007882762,2640.779789399638,2712.3449216923682,2785.84946907023,2861.3459896820332,2938.888466002416,3018.5323434310822,3100.3345699380629,3184.353636783384,3270.6496203402139,3359.2842250514332,3450.3208275503262,3543.8245219769401,3639.8621665225151,3738.5024312352748,3839.8158471217498,7924.6389834127176,4422.402649025822,null,101435.77260656982]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",333.57039583360978,301.51966489533118,584.36910487710941,656.47937033511505,761.38912579571388,764.78391760781756,750.11893668212917,890.81964198560649,889.09804368690561,998.33398104970911,1063.4123438002509,1120.789554331991,1382.145210285086,1478.7600143510481,1605.9043624351,1748.7774733737569,1892.4861264503741,2011.78400496429,2203.7181230060319,2384.2058288514941,2588.975417547822,2806.214660917728,3035.9152996028802,3296.9566542634102,3573.5662988170711,3865.5180690567609,3128.315079170191,3213.0924178157029,3300.1672223385081,3389.6017540638809,3481.4599615990119,3575.8075265583452,3672.7119105280758,3772.2424033033858,3874.4701724329079,3979.468314105839,4087.311905418107,4198.0780580549363,4311.8459734282251,4428.6969993081293,4548.7146879893789,4671.9848560338914,4798.5956456324093,4928.6375876290467,10171.756958426849,5676.4232430461734,null,130198.9943016871]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",9.0765100181821232,7.9879309782817556,15.072773730795751,16.48596169542818,18.616033167959969,18.205662677055159,17.38541832393129,20.101666842128129,19.533461547029152,21.35466101630902,22.146535455758649,22.725604503358699,27.285524938866189,28.42258735421419,30.051963993617971,31.86214451393246,33.570702389422642,34.745322349131499,37.055980427523977,39.033121304133537,41.267174407747042,43.549679847515307,45.871294796287458,48.501129923161471,51.183235219212072,53.903984434873642,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,42.472802621023241,85.342877151364291,46.369599603865232,null,1651.218989789505]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",3.9806061915046711,3.503197533607604,6.6103355051406973,7.2301050807272373,8.1642720320028275,7.9842994088652741,7.6245719647208858,8.8158134934076156,8.566620630601772,9.365328269204964,9.712613766632181,9.9665710510474437,11.96637576475228,12.465047355660531,13.17962892127453,13.973504075102451,14.722811467932541,15.23795434497622,16.251319596033539,17.118417103681669,18.09818637607599,19.09920496884833,20.11737547941458,21.270719437356671,22.446987069556648,23.640202430053002,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,18.626928273656269,37.42808463925244,20.335912692322101,null,724.16077557557003]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",5.3260764911516176,4.687300659740707,8.8446710975059801,9.6739267454289752,10.923848088720399,10.683043570255469,10.201725953966671,11.795614722657859,11.46219308170641,12.530869000049311,12.995539212217629,13.335335679692241,16.011087150734241,16.678312922228521,17.634427617962441,18.696637640831842,19.699215715024579,20.388480172498941,21.744369346395381,22.904551346030761,24.215488886043879,25.55485815235031,26.917176794140119,28.460358371287079,30.034211970905471,31.63074173915626,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,24.922948919794351,50.079016138645699,27.20958097986253,null,968.93173980349036]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",0.1480610675018888,0.13030356220690639,0.24587544819820711,0.26892815438209838,0.3036750621083727,0.29698087096740261,0.28360058996813808,0.32790954290258267,0.31864066286123949,0.3483490790933913,0.36126657431980602,0.37071266991968033,0.4450966221273524,0.46364501514355072,0.49022431094221069,0.51975297996499514,0.54762392402026316,0.56678497653881177,0.60447771317804,0.63672993217036378,0.67317304595686411,0.71040654113441326,0.74827801232267421,0.79117734207154577,0.83492933182203555,0.87931170263072878,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,0.69283992231247715,1.3921603644353531,0.75640663682741149,null,26.935600337340897]
[null,"cashflow",25.299132068773929,25.506382445575468,26.539664490418659,27.657028793270339,28.92107900373048,30.011153291438632,30.91596216862126,32.028277491412148,32.962866977765088,33.988788557084717,34.980088529454861,35.91842377025182,37.199855441163663,38.451307280599622,39.713959805703333,40.995377745366341,42.280622058459358,43.525477998721733,44.82450614651907,46.147560449929408,47.509094581167801,48.905091257146523,50.327660902316893,51.790569961535986,53.289467774972081,54.815370456817391,55.323345844836012,55.710888235291122,55.984181625401114,56.15319687327883,56.223426123647641,56.201487632315548,56.094050443964989,55.906994741907511,55.647272755515132,55.321978469735313,54.937755322946032,54.501264443611937,54.019234468334624,53.49843721666366,52.94592104730782,52.368836128662217,51.768871912983293,51.133985404336727,51.849772894762282,51.193741780000437,null,2091.2894128137186]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",15166.444444444451,15608.222222222221,16459.222222222219,17394.388888888891,18448.5,19465.111111111109,20439.277777777781,21572.611111111109,22666.888888888891,23868.111111111109,25111.166666666661,26388.972222222219,27937.611111111109,29550.666666666672,31256.194444444449,33064.305555555547,34969.305555555547,36940.805555555547,39043.361111111102,41257.999999999993,43599.250000000007,46069.833333333343,48672.027777777781,51423.222222222219,54326.388888888891,57383.694444444438,59793.138888888891,62202.583333333343,64612.027777777766,67021.472222222219,69430.916666666672,71840.361111111109,74249.805555555547,76659.277777777781,79068.722222222234,81478.166666666657,83887.611111111109,86297.055555555562,88706.499999999985,91115.944444444453,93525.388888888876,95934.861111111109,98344.305555555547,100753.75,103163.19444444439,105572.63888888891,null,2471741.3055555555]
[null,"ppa_met_generation",15166.444444444451,15608.222222222221,16459.222222222219,17394.388888888891,18448.5,19465.111111111109,20439.277777777781,21572.611111111109,22666.888888888891,23868.111111111109,25111.166666666661,26388.972222222219,27937.611111111109,29550.666666666672,31256.194444444449,33064.305555555547,34969.305555555547,36940.805555555547,39043.361111111102,41257.999999999993,43599.250000000007,46069.833333333343,48672.027777777781,51423.222222222219,54326.388888888891,57383.694444444438,59793.138888888891,62202.583333333343,64612.027777777766,67021.472222222219,69430.916666666672,71840.361111111109,74249.805555555547,76659.277777777781,79068.722222222234,81478.166666666657,83887.611111111109,86297.055555555562,88706.499999999985,91115.944444444453,93525.388888888876,95934.861111111109,98344.305555555547,100753.75,103163.19444444439,105572.63888888891,null,2471741.3055555555]
[null,"total_ppa_revenue",40.04701032377082,40.126107435539197,41.197434463803958,42.389403856502582,43.772007485887713,44.965513995561949,45.970104579727291,47.238916860023537,48.325505227776432,49.543856496323748,50.748816598457182,51.924075854678378,53.520829800217633,55.117324045459867,56.760238550345001,58.459458542609163,60.196281091578371,61.912207061471989,63.709528757875809,65.546972546447492,67.438943078646574,69.380216167646253,71.365073684633359,73.409596255048342,75.507772390380381,77.652706280824489,78.77831984281616,79.790475637521837,80.694377209461933,81.495032497949225,82.197260536629372,82.80569793566103,83.324805153341757,83.758902914130957,84.11205587655239,84.38826283757578,84.591338379412434,84.72494935624789,84.792620034255918,84.797737063217667,84.743554285053378,84.633221889819907,84.469692245142497,84.255873234954805,83.994532469655283,83.688326522794057,null,3122.2629373534323]
[null,"ppa_contracted_generation",15166.444444565779,15608.222222347091,16459.222222353899,17394.38888902804,18448.500000147589,19465.11111126683,20439.27777794129,21572.611111283692,22666.888889070229,23868.11111130206,25111.166666867561,26388.972222433331,27937.611111334609,29550.666666903071,31256.194444694491,33064.305555820072,34969.305555835308,36940.805555851082,39043.361111423452,41258.000000330059,43599.250000348788,46069.833333701899,48672.027778167147,51423.222222633609,54326.388889323498,57383.694444903507,59793.138889367227,62202.58333383096,64612.027778294672,67021.472222758399,69430.916667222118,71840.361111685837,74249.805556149557,76659.277778391057,79068.722222854776,81478.166667318495,83887.611111782215,86297.055556245934,88706.500000709653,91115.944445173373,93525.388889637092,95934.861111878592,98344.305556342311,100753.750000806,103163.19444526971,105572.6388897335,null,2471741.3055753298]
[null,"ppa_contracted_capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",4.323751416210877,4.4496963797330853,4.6923051512664342,4.9589087190442687,5.2594217645511083,5.5492440592559493,5.8269660078678616,6.1500642543282567,6.4620282818052379,6.8044807467545834,7.1588593381541576,7.5231446919635836,7.9646410237874434,8.4245016897667355,8.9107249553162884,9.4261933636153081,9.9692835043568238,10.531331909853879,11.13074250963526,11.76210657570261,12.42956578410738,13.13389620416703,13.875747200004369,14.66007611236164,15.48773028222835,16.359327397428611,17.046227934143669,17.733128470858741,18.420029007573799,19.10692954428886,19.793830081003929,20.48073061771899,21.167631154434059,21.854539610223789,22.54144014693885,23.228340683653919,23.91524122036898,24.602141757084041,25.28904229379911,25.975942830514171,26.66284336722924,27.34975182301897,28.036652359734031,28.7235528964491,29.410453433164161,30.097353969879229,null,704.66054252534684]
[null,"power_purchase_cost",968.17963439389291,885.79959401921019,932.40213587258927,960.51885201354526,1001.969637451551,1036.419646450151,1068.503904299803,1088.982717909367,1127.648776395187,1149.2078439281031,1133.1250922356919,1100.408087085882,1132.017245379835,1187.8156220932769,1217.7823853740269,1227.0132296895929,1332.494196229,1407.198474705348,1477.5808276021289,1547.266152351692,1649.054247254315,1700.593151794654,1777.7391531581061,1842.3299011807001,1871.766346293469,1951.4022106015159,1988.242092063042,2030.4103655448771,2074.6561666352659,2121.7038370100049,2148.0602004773282,2175.3777638403121,2187.278809241026,2196.9833666683598,2203.7442300316202,2182.3036303282811,2195.6017835636371,2217.5060307570302,2235.572263494169,2261.5591916101989,2299.0387659665962,2313.1259168994852,2310.9774565106532,2306.60757472772,2299.9879803180288,2287.2842948561092,null,77811.240786306385]
[null,"power_purchased",15985.19444444444,16460.416666666672,17359.583333333339,18336.027777777781,19445.75,20523.194444444449,21684.527777777781,22917.333333333328,24059.888888888891,25427.972222222219,26640.833333333339,27926.75,29606.361111111109,31248.527777777781,33226.916666666657,35021.444444444438,37148.277777777766,39301.944444444438,41608.611111111102,44065.861111111109,46648.472222222219,49382.555555555547,52156.972222222219,55043.472222222219,58174.194444444438,61595.222222222212,64119.361111111117,66706.944444444438,69493.277777777766,72069.777777777766,74696.75,77392.138888888891,79981.861111111109,82577.222222222204,85169.166666666642,87782.944444444438,90389.972222222219,92994.361111111095,95596.999999999985,98202.222222222204,100811.11111111109,103419.7777777778,106028.5277777778,108640.94444444439,111254.6666666667,113862.4166666667,null,2652186.75]
[null,"tariff",3.0202892589988661E-2,2.98792805920059E-2,2.9815949304144392E-2,2.9333555203728792E-2,2.6855120768488769E-2,2.825057719558937E-2,2.7103794034971991E-2,2.79762128994663E-2,2.8522223224639459E-2,2.7662905498381161E-2,2.7701883618254122E-2,2.59850801811486E-2,2.5120725243508332E-2,2.505595490355993E-2,2.3217565039079201E-2,2.130960399457453E-2,2.2098647936938609E-2,2.3137760023271059E-2,2.4029599959569929E-2,2.4203162364196101E-2,2.539075044017015E-2,2.527100092147418E-2,2.559102409333865E-2,2.5503396892785669E-2,2.51039960364964E-2,2.481189538422424E-2,2.4385828135046521E-2,2.394213316320009E-2,2.3463002309552481E-2,2.3021846786249009E-2,2.256995649592599E-2,2.2161237375506911E-2,2.1730736739833171E-2,2.129849000088626E-2,2.0865667362601391E-2,2.0434524054494412E-2,2.0013825083797711E-2,1.9585195541644271E-2,1.9159773995344631E-2,1.8738458638470099E-2,1.832151863927315E-2,1.7909722493796611E-2,1.7503440843595099E-2,1.7102937349243182E-2,1.6708536667981468E-2,1.632033494222682E-2,null,1.0843717249626637]
[null,"capacity_purchased",2406.6131948407719,1611.044846478713,1772.8863942472319,1806.3066887341629,2052.1654948065288,2026.987866681885,2278.9399041205338,2194.7722976829132,2201.104908115512,2224.4623444812241,2037.033181143705,1970.0977856409079,2074.6918959022942,2197.5774112544232,2521.2709051478141,2756.9749229540012,3165.799566259559,3180.4029791119742,3180.901894760872,3309.799726058669,3261.7001597991102,3325.921413080699,3418.2103070425751,3534.397991096906,3605.602237187536,3812.8189361944992,4087.573918502454,4346.5584408172581,4688.721492980254,5009.098230795571,5214.9251341171093,5443.2879351672182,5633.5015865768746,5781.6240497660092,5920.8633603469934,5880.1055473119504,6148.9208766122592,6519.3700604953774,6887.9106494692387,7259.1816801734958,7781.0856979796827,8122.4328044743743,8283.898025339573,8445.0857093939048,8591.8958566373713,8729.1075219723771,null,196703.63383175439]
[null,"capacity_tariff",0.20168613909322811,0.24454575962653191,0.23397420196288479,0.23399014774904581,0.23377825715412889,0.22527394712271609,0.21096253077845831,0.20404965105528219,0.20053894438143299,0.200406292529656,0.19397024623847431,0.19020845151352961,0.18715259996649111,0.1842273756625202,0.17702750057771441,0.1743650670371043,0.16159187385280821,0.1565334704348903,0.15019090922473349,0.14524533233127521,0.14244550629487571,0.13609658456306931,0.12959671307260659,0.12407611815222989,0.1140895674212356,0.1109698644850915,0.10388518479295759,9.9688943481529832E-2,9.4724165276575678E-2,9.2336870586291475E-2,8.8622135640402167E-2,8.4557754138226776E-2,7.9739755917336758E-2,7.579414038260289E-2,7.2055830856058142E-2,6.6070402542609957E-2,6.2865126732890839E-2,6.077171267303931E-2,5.8647007694900291E-2,5.8050746056429868E-2,5.8092936158755187E-2,5.6744870363898012E-2,5.4939521397619318E-2,5.3111161184883703E-2,5.1337366070752427E-2,4.9147237153951598E-2,null,6.0881759213837254]
[null,"corporate_tax_expenses",10.424126838786069,10.170028610230689,9.9654648221188395,9.7734663441879537,9.5915067176062703,9.4051166448674124,9.2271764032381043,9.0605751142829583,8.9006099682059556,8.7505871924844847,8.6098687308481683,8.4825073924630079,8.3563333352665943,8.2415150750934583,8.1355537893254439,8.0378874336274624,7.9463755287622488,7.8553971528962956,7.7542801017217311,7.6373055208156,7.5002827133715098,7.3412287063326254,7.1616655823122572,6.9589501811508017,6.7305743331798569,6.4780084265785129,6.4087460638365847,6.3464589313717408,6.2901665764869188,6.2349060803814442,6.1800043319779956,6.1234796856265508,6.0631235549427354,5.9973685619996404,5.9233429740984516,5.8379436841865111,5.738341836097252,5.6215431555518389,5.4843432721221896,5.3233570160395809,5.13478987051651,4.9146339381393096,4.6641679724251466,4.3983349341689939,2.73430614172905,2.3972307729141118,null,326.31298201436692]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",3.2889183102929458,6.1013626419009608,11.40982031153869,17.09594037279231,23.418015520733999,29.44056860163241,35.013100803533938,41.459797744277843,47.527281103347512,54.108042794163516,60.79251740470599,67.501201844029737,75.667030412363943,84.006159679418886,92.702856812070721,101.7335437549165,110.92425444940331,120.2909813928421,130.07086110915321,140.30215358529111,151.06692018789209,162.43452464181871,174.3838529825876,186.94674416995429,200.20466231956729,214.09436310303619,223.50887296964501,232.68151572453419,241.53646469230611,250.18901813552151,258.60512074918972,266.79206606932331,274.79050377194483,282.57898614986578,290.17805274243938,297.60490767275712,304.87596835199088,312.00067104812757,318.99204480240701,325.85982548028392,332.61192387560408,339.36947013721448,346.39197803848202,353.3578811003465,375.81825978936729,383.73527921966621,null,8353.4642865742826]
[null,"Loans (Comm_Dom)",0.1213498082303273,0.22022986849371159,0.40719862210438712,0.600530352576361,0.8091081644142305,0.99767321653669305,1.161724874069501,1.3498437819961031,1.516281148162016,1.694090327924741,1.8684902200980831,2.0365598821214359,2.2516380820999138,2.4646050372853772,2.681815057734422,2.905041798454528,3.132156296685813,3.3553747711320541,3.5807592321527868,3.8040926088777818,4.0329675435587884,4.2642912630424066,4.5047767766085753,4.7596712253441158,5.0318310984563874,5.3170461499049333,5.424245111275714,5.5190167934329946,5.6004015803995486,5.6707633679445859,5.7271104130282957,5.7696531312943371,5.8032351453065374,5.8279202424362699,5.8444969949379084,5.8544782544926992,5.858060541884452,5.8550641316959071,5.8465178990036719,5.8329245859602503,5.8150507641619607,5.7933819172747691,5.7683727156465947,5.7408084930390926,6.2986578315068034,6.3133687392088182,null,181.03267586199669]
[null,"Loans (Comm_Intl)",1.0713695767387419,1.9642845151801649,3.6495080630255998,5.4185733310505988,7.3483206881470293,9.1271575169139609,10.70896215662634,12.515688793648501,14.14469683449002,15.88115358234352,17.5935352319134,19.25236389451166,21.324342298047661,23.380344512142141,25.472223207964952,27.54715106222536,29.44940093914315,31.329380220925469,33.163255373732447,35.062004236515939,37.054764288789308,39.20750482512311,41.493953413560099,43.87621995695244,46.418614718694883,49.06076480899182,50.152238013980373,51.085877450936117,51.798763699320958,52.390442225853967,52.854656913417323,53.196987406272029,53.43354851223166,53.577748885416518,53.612567932317937,53.556477525898522,53.414159565364798,53.196526511596893,52.913037257448657,52.569073489309119,52.177642601780541,51.854286613566792,51.854286613566792,51.854286613566792,56.914567879419323,57.138559502630009,null,1662.0612732612933]
[null,"Loans (Conc_DPS)",7.2153693338762204E-2,0.13374995751902949,0.25004194574631788,0.37449970779312303,0.5126066536089956,0.64380741298875899,0.76502591420948596,0.93194747353822072,1.086252851034907,1.2686810961679971,1.453399238140261,1.6383075120035691,1.84695697983397,2.0497050713342682,2.2616297456819141,2.474385609029579,2.6935533069171371,2.911926512955632,3.1374074863610808,3.3790161203655731,3.6278473188667202,3.884096034813203,4.1408649640496016,4.3962999397910911,4.657800195941836,4.9221617199097283,5.0841790717643063,5.2389623261688474,5.3904244613445433,5.535630480348976,5.6728097871554306,5.8046795406764717,5.9282527383163153,6.002344696910062,6.0597648251363063,6.1030647505159612,6.1380341561417078,6.1645318029828919,6.1831726724380722,6.1953040462219429,6.2014092599790596,6.2008221977193037,6.1946178951091797,6.1831386826898953,6.507845188523925,6.5095714691297859,null,174.81268451121377]
[null,"Loans (Conc_IFI)",2.6358753419267751E-2,4.9556205145193273E-2,9.3328483842466642E-2,0.1412047488759203,0.20500602677577551,0.28000562191606237,0.35748511882156758,0.4539717225238607,0.55135470948027454,0.65474454450551789,0.75665595206914071,0.85970372796514072,0.97730761751133688,1.0968516969570381,1.222300140665691,1.352188573589693,1.490078280000946,1.6366212762190679,1.789972330967101,1.949952726808029,2.1172695964314832,2.2911167459069839,2.4718194427080999,2.6614677031539218,2.8597071839553578,3.0668431867403658,3.2416177475863699,3.4173367185512511,3.576416112051179,3.7335019256943198,3.8639236825889829,3.9648771750684451,4.0574920924589062,4.1465252690062009,4.234470937022099,4.3145676788276397,4.391173323000662,4.4617778757259821,4.5269886089852784,4.5880254603451416,4.6372915882171064,4.6793384114879686,4.7156836846014896,4.7458353004960587,4.8945884477125468,4.9255922472872093,null,116.52989640367012]
[null,"Equity (Comm_Dom)",0.36913520595800919,0.68425905634325357,1.2792038892293769,1.9159244713695509,2.6224736933008752,3.293691161104126,3.913839823542669,4.6280937788093999,5.3003936615978793,6.029021820831006,6.7706301200085104,7.5162214346517082,8.4275890672362141,9.3611538141548625,10.336352074559651,11.359438514778841,12.42501668607316,13.510250570280499,14.66082341423464,15.86144734426127,17.121250201607221,18.440641074250731,19.81963829026272,21.26920423361172,22.78960274132718,24.380536519230208,25.464595528376901,26.520051675925028,27.54765964744497,28.548154216152941,29.52225076829777,30.470645814685501,31.394017488707249,32.293026031226702,33.168314262673952,34.020508042682948,34.850216717601647,35.658033556194482,36.444536173848888,37.210286945589132,37.955833408192809,38.681708651697519,39.38843170057757,40.076507884863467,42.489924637434527,43.254647993086067,null,949.04518380787533]
[null,"Equity (Comm_Intl)",1.142143748674447,2.1473060206723269,4.0439903472832199,6.1185033543311524,8.4610541657453506,10.751965956226559,12.939662198173229,15.46915790474783,17.92715342849214,20.614319810282151,23.401131809048369,26.26081103227007,29.694288401412919,33.270848158713868,37.052440724793023,41.061817578126593,45.286191020769337,49.658372909760097,54.321316740760892,59.233054335878577,64.425914276632156,69.905993568669913,75.67821356184254,81.781359179973037,88.222007846195211,95.00502232286145,100.3495926373446,105.69416295182781,111.038733266311,116.38330358079411,121.7278738952773,127.0724442097605,132.41701452424371,137.76158483872689,143.10615515321001,148.45072546769319,153.7952957821764,159.13986609665949,164.4844364111427,169.82900672562599,175.17357704010911,180.51814735459229,185.86271766907549,191.20728798355859,201.94641937184139,207.7813436114445,null,4007.6137289737512]
[null,"Equity (Conc_DPS)",0.47380752708898011,0.87828818855906177,1.641936129677436,2.4592057902278031,3.36610476438852,4.2276532794737003,5.0236518714123122,5.9404403402340851,6.8033782009009327,7.7386168362884096,8.6905162721334115,9.6475281510011808,10.817324034173931,12.01561126599459,13.267337648973159,14.580531428419009,15.948265933586731,17.341229743838792,18.818060089822261,20.35913405423431,21.976167777445799,23.6696863488012,25.43971329349624,27.300319499257931,29.251843616988349,31.293904051495669,32.68535983802596,34.040102109012508,35.35909954936551,36.643295285275343,37.893607558578658,39.110930383331187,40.29613418505695,41.450066423130892,42.573552196740032,43.667394834856239,44.732376470642613,45.769258600704333,46.778782629583411,47.761670399887272,48.71862470842963,49.650329808753213,50.557451900393353,51.440639605232349,54.538407049015227,55.519976068172006,null,1218.1573157421003]
[null,"Equity (Conc_IFI)",1.259999684441074E-2,2.3688829988218481E-2,4.4612830629885893E-2,6.7498616567802469E-2,9.3341364353224973E-2,0.1186144364725509,0.1427488466788395,0.1706539487798493,0.19777026918934071,0.22741477582018829,0.2581585612948038,0.28970620950496861,0.32758393204800629,0.36704012283672249,0.40875821169790461,0.45298919029292573,0.49959198622704998,0.54782538773050293,0.59926644112195415,0.65345215834965209,0.71073918456058116,0.77119478121111973,0.83487324005977925,0.90220243187006788,0.97325491800812314,1.048084343901998,1.1070450212907901,1.166005698679581,1.2249663760683731,1.283927053457165,1.342887730845957,1.4018484082347491,1.4608090856235401,1.5197697630123319,1.578730440401124,1.6376911177899161,1.696651795178707,1.7556124725674991,1.8145731499562909,1.873533827345083,1.9324945047338751,1.9914551821226669,2.050415859511459,2.1093765369002502,2.227849383913699,2.2922195887077108,null,44.211528012381237]
[null,"receivables",968.17963439389291,885.79959401921019,932.40213587258927,960.51885201354526,1001.969637451551,1036.419646450151,1068.503904299803,1088.982717909367,1127.648776395187,1149.2078439281031,1133.1250922356919,1100.408087085882,1132.017245379835,1187.8156220932769,1217.7823853740269,1227.0132296895929,1332.494196229,1407.198474705348,1477.5808276021289,1547.266152351692,1649.054247254315,1700.593151794654,1777.7391531581061,1842.3299011807001,1871.766346293469,1951.4022106015159,1988.242092063042,2030.4103655448771,2074.6561666352659,2121.7038370100049,2148.0602004773282,2175.3777638403121,2187.278809241026,2196.9833666683598,2203.7442300316202,2182.3036303282811,2195.6017835636371,2217.5060307570302,2235.572263494169,2261.5591916101989,2299.0387659665962,2313.1259168994852,2310.9774565106532,2306.60757472772,2299.9879803180288,2287.2842948561092,null,77811.240786306385]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Wind",7311.1427399337736,11833.433311463104,11648.188006002769,18713.38145957503,8289.426621072218,38155.834462854051,10736.776773983189,43300.030507189826,58274.536953334376,16747.689486141346,50989.26014235826,19046.111210207124,32131.265563210829,106520.97577073351,21576.99170153277,21536.315523635061,107910.02180643578,122018.96118932964,142956.65273551262,125187.66505386744,203595.54579203553,157393.7159331064,208911.66958456926,207883.17039830197,177003.85172653545,290061.4120740522,160919.38891482438,211223.68219439269,220959.42273123501,193941.40402422356,245322.08808280938,210687.62084661733,244935.00012908972,372856.69282318186,239592.88774717148,250171.71798384126,404659.63863035617,417444.62081430934,449225.06413414667,418999.60705777339,544623.33876279602,465674.2457481696,548316.83481938939,543955.17043994879,491202.43102609197,676700.2568660567,null,9531145.1403034013]
[null,"capital_cost",19.0608,86.871499999999997,74.468299999999999,170.52600000000001,0,426.06470000000002,0,442.69909999999999,596.6576,0,435.42489999999998,0,157.82919999999999,1052.1194,0,0,956.11609999999996,1023.2414,1153.4401,876.85069999999996,1580.9829,1012.8425999999999,1421.1332,1309.4592,932.86249999999995,1870.4236000000001,632.12840000000006,1024.8539000000001,1057.6007,770.17070000000001,1132.069,795.10299999999995,1000.0284,1890.4747,839.66010000000006,858.68780000000004,1863.2175999999999,1867.1649,1994.2845,1718.8794,2420.7613999999999,1852.5027,2260.7932999999998,2149.1192999999998,1772.5226,2705.9398999999999,null,46205.036099999983]
[null,"local_currency_debt_comm_dom",340.34656095118419,1593.1999785202549,1402.7398673531341,3299.2029720682431,0,8695.9982186293528,0,9531.8672601741764,13194.934928123181,0,10158.294401637369,0,3884.367823863246,26595.658675268762,0,0,26187.530191427959,28785.563937921652,33327.62868142307,26022.424091760979,48190.562896311189,31709.508844395528,45697.776617958312,43247.896149110929,31644.87457839843,65168.608244754592,22621.245054012939,37669.155960129247,39926.237875108607,29863.202696402739,45085.305499514267,32523.5722111707,42014.568828172392,81577.647287654516,37214.87391860161,39089.584797465723,87116.831607009692,89667.25977662715,98367.37143224146,87080.73550103647,125962.5362889445,99005.880343877056,124101.12738867701,121168.0511845914,102643.6551846464,160942.67061950159,null,1962320.498375437]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",278.15685598288661,1302.083075964322,1146.424721243952,2696.35727593417,0,7107.0250199286102,0,7790.1601865063176,10783.89511046637,0,8302.1236501146395,0,3174.598087159336,21735.976350787339,0,0,21402.42299980019,23525.73194889745,27237.84951868327,21267.485853796381,39384.959336216372,25915.400056543189,37347.666548870213,35345.439622163547,25862.57606393909,53260.69735354642,18487.786052714549,30786.072760997911,32630.7301813987,24406.459546398852,36847.108998911142,26580.713982560799,34337.471599712248,66671.400541254363,30414.799244827609,31946.954241441639,71198.439365079976,73282.841449497486,80393.22828009291,71168.938907303425,102946.07639884,80915.065876692228,101424.7927814885,99027.661889357361,83888.129596372906,131534.47805641501,null,1603756.1793879017]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",199.7146274829386,934.88630919833417,823.12472698697081,1935.965184180953,0,5102.7929883356628,0,5593.279138071106,7742.7593405584794,0,5960.8652328237076,0,2279.3386564021398,15606.27511601775,0,0,15366.786202459631,16891.30679822823,19556.58058773445,15269.90229948145,28278.11831014897,18607.07135934223,26815.35670155663,25377.772129389439,18569.144111538779,38240.798681228567,13274.09778002854,22104.17942566772,23428.630222493121,17523.66289611192,26455.959970993928,19084.76198618046,24654.058319038639,47869.587380156518,21837.607704060421,22937.684002067319,51119.968784944758,52616.554530937348,57721.761275218807,51098.787667856697,73914.544461522833,58096.436926635572,72822.273735850162,71101.150949003335,60231.075352716987,94440.811797987451,null,1151485.4336706388]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",227.58288216781631,1065.340698516264,937.98386283596108,2206.1104984915942,0,5814.8386526688637,0,6373.7674253233499,8823.1869085633971,0,6792.6466228210684,0,2597.3984349485481,17783.980650644189,0,0,17511.073363472889,19248.326140007001,22285.513242559038,17400.670244015218,32224.057638722479,21203.509137171699,30557.181721802888,28918.996054497449,21160.289506859259,43576.934198356161,15126.370406766449,25188.604986271021,26697.870148417122,19968.92144705361,30147.63463547275,21747.856894822471,28094.294945219121,54549.327715571751,24884.83574576805,26138.417106634071,58253.268571429071,59958.688458679753,65776.277683712382,58229.131833248248,84228.607962687311,66203.235717293646,82983.921366672424,81022.632454928753,68635.742397032373,107619.1184097941,null,1312164.1467719197]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",5.7253582708234863,26.09389223032834,22.368300245486271,51.221483069464341,0,127.978524198928,0,132.97505632875399,179.2201022522502,0,130.79007977301529,0,47.40770143947023,316.02873482140541,0,0,287.19189231315028,307.3545503094835,346.46278311689281,263.38267058687802,474.88528931343387,304.23102686940553,426.87068331664187,393.32677857308738,280.20712823785328,561.82559117158985,189.87458885054241,307.83890249888287,317.67517181722218,231.33883085657021,340.04347206270847,238.82783184370891,300.38198139628861,567.84840927073094,252.21160172791679,257.9270176375191,559.66110008519502,560.84676420749952,599.03011712258046,516.30573687033666,727.13245525792422,556.44262859732225,679.0822850445586,645.53838030100417,532.41872996577013,812.7925053941218,null,13878.766137246745]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",2.1392277558592592,9.7497441866620296,8.3577108144282537,19.138438695944352,0,47.818005122127531,0,49.684913655980523,66.963952125008987,0,48.868517148925648,0,17.713454069349769,118.0812464827284,0,0,107.3066240107397,114.8402167707697,129.45265028965619,98.410526063156851,177.43654522469481,113.6731408039881,159.49632681802899,146.96295359089129,104.696830794104,209.9209938897736,70.944903600420972,115.0211905366306,118.69642260850441,86.437638409172465,127.05413342293269,89.23583513635127,112.234980164921,212.17136479002491,94.236558350518393,96.372071234036568,209.1122515909864,209.55526414663481,223.82212475236631,192.9129166380587,271.68639181947862,207.90969915450651,253.7328851685474,241.19951194140961,198.9333891446224,303.69248613736193,null,5185.6740370603029]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",3.3596278777380602,15.311839648961319,13.12567031225138,30.05665572689291,0,75.097521816508404,0,78.029476087548744,105.1659692365632,0,76.747336559919148,0,27.818736896724999,185.44497958894911,0,0,168.52358263631069,180.3549868366344,203.30361345069329,154.55238270870751,278.66166294526789,178.52211002270101,250.4867957640339,230.80330484977429,164.42493815036201,329.67804445454448,111.4179989795788,180.63920365612009,186.41110526500921,135.74912670701309,199.5367755772605,140.14365632466451,176.2634984454896,333.21222111760761,147.99722360993911,151.3510173315687,328.40792575611732,329.10367090436898,351.50957999354222,302.96709218446603,426.67975556074322,326.5193336326401,398.48401937397301,378.80052845971329,312.42216176030121,476.94488812241548,null,8144.0300183336194]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",7.9569877029826291E-2,0.3626476628681144,0.31087013523148099,0.71186586346785863,0,1.7786197738683489,0,1.848060571865545,2.4907649133777849,0,1.817694207416499,0,0.65886269389091012,4.3921037563320864,0,0,3.9913351225151672,4.271551685649464,4.81507003474516,3.660439350526584,6.5998601810657558,4.2281415854827467,5.9325628497756409,5.4663764123003604,3.8942622770679258,7.8081389997106632,2.6388388239245391,4.2782831149027274,4.4149856063574564,3.2151005147200138,4.725855741588938,3.3191811432912561,4.1746483261108631,7.8918429135711907,3.5051860836823039,3.584617783776761,7.7780573381918954,7.7945354595509064,8.3252000140334417,7.1755132254208434,10.10554052907276,7.7333276691650514,9.437748933457943,8.9715624959826634,7.3994483607502302,11.29602666693425,null,192.88429869867394]
[null,"cashflow",101.4147704431507,106.8049983907124,109.5357709179352,121.6393500122618,117.0865008403628,146.95625957423289,141.22988982622971,169.03835865510149,205.56781347387769,197.04651745260361,216.6349077518087,207.32684469908801,208.37028627366789,232.90834083380631,207.04990965864931,197.0845178967908,230.47501118034651,274.73924526131123,321.64866997803938,350.14205709622178,408.96160858945228,432.37001015528108,471.99862662637082,498.94549402092667,511.71800856934209,547.04056115953176,541.36571220827307,536.99660585610218,528.13894468484136,522.76073495926141,517.79600179881425,509.74984258267392,503.01312430779973,503.35276545608662,491.47341356195483,478.87592255436812,475.55767738214331,469.67565589052703,463.33429870304099,452.85902096872081,447.80640677339971,428.57884009929558,402.61053428847868,375.36631891221259,346.91225634615239,317.26439679110922,null,16047.222803462355]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",1958.7222222222219,2133.8888888888891,2264.8611111111109,2599.7777777777769,2599.7777777777769,3356.666666666667,3356.666666666667,4148.5277777777756,5220.3888888888878,5220.3888888888878,5944.6388888888887,5944.6388888888887,6231.6388888888887,7187.833333333333,6706.1111111111113,6706.1111111111113,8060.1388888888887,9939.5833333333339,12058.16666666667,13668.75,16539.027777777781,18224.194444444449,20703.5,22807.75,24521.166666666661,27199.805555555551,28360.861111111109,29451.555555555551,30323.5,31738.111111111109,33030.916666666657,34491.333333333328,36041.111111111109,37593.833333333328,39136.083333333328,40713.277777777781,42379.388888888883,43929.472222222212,45473.888888888891,47020.499999999993,48562.972222222219,50105.222222222219,51647.472222222219,53189.694444444438,54731.972222222219,56266.611111111109,null,1079490.5]
[null,"ppa_met_generation",1958.7222222222219,2133.8888888888891,2264.8611111111109,2599.7777777777769,2599.7777777777769,3356.666666666667,3356.666666666667,4148.5277777777756,5220.3888888888878,5220.3888888888878,5944.6388888888887,5944.6388888888887,6231.6388888888887,7187.833333333333,6706.1111111111113,6706.1111111111113,8060.1388888888887,9939.5833333333339,12058.16666666667,13668.75,16539.027777777781,18224.194444444449,20703.5,22807.75,24521.166666666661,27199.805555555551,28360.861111111109,29451.555555555551,30323.5,31738.111111111109,33030.916666666657,34491.333333333328,36041.111111111109,37593.833333333328,39136.083333333328,40713.277777777781,42379.388888888883,43929.472222222212,45473.888888888891,47020.499999999993,48562.972222222219,50105.222222222219,51647.472222222219,53189.694444444438,54731.972222222219,56266.611111111109,null,1079490.5]
[null,"total_ppa_revenue",177.18046722505801,187.30582163770379,192.91226426927571,214.87863188285689,208.51242276960349,261.24031213530861,253.50052784446021,304.02083082647391,371.23462282349738,360.23609608167328,398.06011629693808,386.26476896536718,392.91705710662501,439.77771622951212,398.14859330701938,386.35101471461962,452.10687229960701,542.81774075604346,641.14226492583759,707.60223486683913,833.59987898719555,894.30009642429377,989.15870779766169,1060.9426845512021,1110.549391778354,1199.360715405965,1217.560930961384,1231.0247931282411,1234.0284138064251,1257.517911157551,1274.209974490966,1295.440970185045,1317.932255082186,1338.4396637228899,1356.584396051464,1374.0191838793939,1392.5111736391159,1405.358922016359,1416.3827753059909,1425.913084063418,1433.8322392166031,1440.334440099296,1445.4953342884789,1449.3804189122129,1452.0556563461521,1453.3833967911089,null,40575.527785053273]
[null,"ppa_contracted_generation",1958.7222222378921,2133.8888889059599,2264.8611111292298,2599.7777777985762,2599.7777777985762,3356.6666666935198,3356.6666666935198,4148.5277778109657,5220.3888889306518,5220.3888889306518,5944.6388889364462,5944.6388889364462,6231.6388889387426,7187.8333333908367,6706.1111111647597,6706.1111111647597,8060.13888895337,9939.5833334128492,12058.166666763131,13668.75000010935,16539.027777910091,18224.194444590241,20703.50000016563,22807.750000182459,24521.166666862831,27199.80555577315,28360.861111337999,29451.555555791168,30323.500000242591,31738.111111365011,33030.916666930912,34491.333333609262,36041.111111399441,37593.83333363408,39136.08333364642,40713.277778103489,42379.388889227921,43929.472222573662,45473.888889252681,47020.500000376167,48562.972222610733,50105.222222623059,51647.472222635413,53189.694444869972,54731.972222660079,56266.611111561237,null,1079490.5000086359]
[null,"ppa_contracted_capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",32.565399999999997,36.1738,38.818100000000001,45.696800000000003,45.540699999999987,61.188599999999987,60.98,77.24130000000001,99.492500000000007,99.150100000000009,113.49120000000001,113.11369999999999,118.5872,142.9057,135.32490000000001,134.86859999999999,163.21889999999999,201.1542,243.91640000000001,276.42450000000002,334.2568,368.25850000000003,418.30149999999998,460.77409999999998,495.3587,549.4248,572.86009999999999,594.87509999999997,612.47469999999998,641.02779999999996,667.12210000000005,696.59950000000003,727.88120000000004,759.22149999999999,790.35080000000005,822.18550000000005,855.81510000000003,887.10239999999999,918.27559999999994,949.49260000000004,980.62630000000001,1011.7556,1042.8848,1074.0141000000001,1105.1433999999999,1136.1189999999999,null,21712.054199999995]
[null,"corporate_tax_expenses",43.200296781907277,44.327023246991402,44.558393351340513,47.542481870595083,45.885221929240778,53.095452561075668,51.290638018230553,57.741172171372327,66.174309349619719,64.039478629069663,67.934008545129416,65.824224266279131,65.959570832956999,63.963675395705749,55.773783648370127,54.397896817828773,58.412961119260487,66.924295494732348,75.577194947798262,81.03567777061734,90.3814703977432,93.671586269012764,98.858581171290879,101.2230905302749,103.4726832090119,102.895354246433,103.3351187531113,99.153087272138904,93.414769121583703,93.729376198289842,89.291872692151316,89.091627602371261,87.037930774385799,75.865398266803552,74.760182489509333,72.957761325025757,61.13839625697301,48.580866125831712,34.772876602950397,23.561463094696901,5.3995324432035376,0,0,0,0,0,null,2816.2507815909134]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",2.074814217521419,11.477657787982549,19.288057092674901,37.350244212226222,36.384221089442008,81.830794041333476,79.737859133707545,125.897447725635,187.66318237015989,182.87531363478661,225.67240398205459,219.6825027810799,231.5419124041814,339.83154042476951,331.03059076587539,322.49008040942277,417.07455193101629,516.64208854056869,627.26097913633396,704.28568813056495,857.34913076599344,941.6229950222139,1070.3255049359141,1180.806230214846,1247.9915112938149,1418.139564977359,1442.439847782221,1513.0106641807761,1576.1495453324819,1611.2884429333089,1670.589895933309,1709.4521633944389,1741.012542414215,1859.226016353105,1890.7208358628529,1901.4918054138709,2039.7321764191499,2172.6884763993739,2267.3608616781021,2385.073160453589,2579.1634810728001,2652.941823675726,2774.740986262007,2871.9502536432528,2939.902093147592,3072.8060243359951,null,54088.067963709647]
[null,"Loans (Comm_Dom)",0.10808996927308551,0.59369531748039372,0.97724074992807342,1.8796938614824561,1.7550021107020219,4.0517091128369556,3.780328647652794,6.0309059471196749,9.0024618225826583,8.3881155954602473,10.269128338173079,9.5456432156590214,9.7482050328100183,14.993829353755061,13.916549351362431,12.88567914266218,17.321462061175829,21.82856007507862,26.74500974128722,29.701100485834399,36.392532143960302,39.352667393234753,44.415323863759163,48.362896124438358,49.840570173284938,56.502358108254413,55.3670268988812,56.671264539273587,58.122748916434553,57.750536615801899,59.526758786829532,58.729094354326413,59.114684136968833,64.993746435135577,64.023342123073476,62.662317078975242,66.985066385975728,71.102241826123944,75.493257388705885,77.933726175132165,84.300547382386341,86.866791096164903,91.79057834400588,95.511464465481495,96.908352863519426,103.9129786314635,null,1926.1552821839077]
[null,"Loans (Comm_Intl)",0.64444145630857941,3.5516556668940411,5.9032841797386189,11.38581749092597,10.83547683644359,24.6902899923825,23.471773355088239,37.22081593411739,55.48089865960624,52.632410835976593,64.505543126351469,60.97420018588565,62.779027788944653,94.572094739985317,89.143249859187719,83.674605080662786,110.26407531749869,137.22983205700601,167.0107726905072,185.4674191386857,226.86382370891141,244.63710363349679,277.19470058431313,300.49148356321467,309.92146584702613,353.56941920171329,350.44003169367647,362.8373209029217,371.82085772263503,365.94335801597862,379.71899359167452,378.33009761954298,376.14381173084428,403.27757000463862,393.23782930056552,384.69694639069621,406.66557806976363,431.23913809737019,456.2971173902215,472.67158733418898,512.67352027236916,527.49919922653226,563.5467301930363,590.59239310720875,603.52534084509955,648.04566751311984,null,11973.318769952955]
[null,"Loans (Conc_DPS)",5.1526269449415317E-2,0.28500287053045631,0.47879014338879122,0.92713313854525259,0.90267076092420673,2.0306168404222369,1.977039081318505,3.1411066359385571,4.7597289107278282,4.7063611087951749,5.9181307436286303,5.7350787571761348,6.3994287107101258,9.0223667142025423,9.1345262625031847,9.3969927870442866,11.566387311881121,14.237451855867739,16.743868532409479,18.55128986263782,23.134418462168728,24.955954718983062,27.708231746723971,31.0484871360092,33.322424878672351,38.069937920687863,38.944597360732992,41.415536142512877,43.146659717370063,44.393602777003977,46.116327616883581,46.470718431462871,48.386897743237277,51.213292095142627,51.516205240271503,51.531375700681899,53.779447179590257,56.814613098165047,59.441454641377312,60.922595351680442,65.133708058140371,66.63335733333011,69.058471799487108,72.008280862476724,74.06778027911696,78.464465344473453,null,1423.664338934484]
[null,"Loans (Conc_IFI)",1.167902093588585E-2,6.4907325478812061E-2,0.11053588434097041,0.21502135840884121,0.21933657611067731,0.50607125185347768,0.54981564034201769,0.88040058901115348,1.2950595588098821,1.3824293421605589,1.7744181079787109,1.85451996496219,2.205706458991306,3.0068257930624389,3.0583645378339162,3.1485576618592019,3.7118105084240089,4.5683954903508424,5.5443274492524139,5.9919470062212108,7.0874629696977003,8.1513975207793106,9.4913727657343756,10.714840181714539,11.74992527814498,13.430065354225629,14.223903905102301,15.3355426412311,16.30209482524544,17.12184284995195,18.151909961918861,18.58965287752337,19.328930109306249,20.380710758307909,20.878492234804021,21.283997113155841,22.099605373973649,23.40351409826782,24.708061091445479,25.596702159151331,27.124638249162551,28.210561974507829,29.86214846548804,31.52672021252225,32.585039602159661,34.12211844949654,null,561.5613805494072]
[null,"Equity (Comm_Dom)",0.26664169223356288,1.474852507307342,2.477676249845139,4.7977924974796649,4.6712028989189616,10.50817605065914,10.23091816829826,16.153897176126449,24.074325333223001,23.439125044516601,28.911847099460541,28.149008956733081,29.614172285727371,43.550910491209478,42.401821138359942,41.283050470606497,53.568914730998117,66.469633252398779,80.851317450656182,90.984329927074853,110.7000944944042,121.9479398000904,138.61059172705581,153.27139159693061,162.27715232247141,184.0241964339036,187.38877724312431,196.2473446479847,204.64162060190941,210.0160825459626,217.25680884132271,222.64719761047559,227.58828048500459,243.75169965251601,249.0663312401127,251.3852812431918,270.81705554443539,288.65983802246387,301.39880056212678,317.49182148815743,342.97886180973723,352.98949557847612,367.9663472634582,380.05241044167713,388.53428444072102,404.80190557739218,null,7100.3912246369391]
[null,"Equity (Comm_Intl)",0.68181543792875443,3.7892574034300859,6.4530299930543338,12.552840041333461,12.552840041333461,27.79341179154769,27.79341179154769,43.629005299541333,64.971780148315759,64.971780148315759,80.547171468647747,80.547171468647747,86.192809905436604,123.8277071534188,123.8277071534188,123.8277071534188,158.0285128610613,194.63042795632651,235.88962310585259,267.25506128361189,323.80770064404652,360.03764486841789,410.87237138110851,457.7124566817169,491.08146815892729,557.30574721578773,576.80989038171856,610.80571291095032,642.53686926619343,670.08630439485523,695.34047163778746,723.78174903136312,743.71772867282755,789.99828733963113,820.03339703034737,835.17374683321475,901.82207869234765,962.96596923538652,996.66773989861645,1058.153013909031,1144.744998194162,1176.809246401607,1221.077167509749,1256.6931673515469,1288.7318503417141,1328.9721891315869,null,22785.502038720831]
[null,"Equity (Conc_DPS)",0.30384897485689771,1.6806539842161019,2.8234121312254641,5.4672782779159581,5.3230243188744613,11.97449091274064,11.658544360569209,18.408018100223892,27.433665799209539,26.70982942187668,32.94621718307819,32.076932317279912,33.746545091575072,49.62802101948575,48.318587303559298,47.043702953518931,61.043941361400982,75.744831026515314,92.13334087938712,103.6803177507873,126.1472275656842,138.96460146116669,157.9523661426588,174.65893957357429,184.92136755826161,209.7030024334197,213.53707812181349,223.6317733741592,233.1973897708319,239.32180616809029,247.57290615037439,253.71547180793331,259.34603525632861,277.76490405021821,283.82114134044218,286.46367850437071,308.60696994399922,328.93954104017502,343.45610323265629,361.79475038781231,390.83826195938212,402.24578335192848,419.31251058781578,433.08506759492008,442.75050550107238,461.28811664632508,null,8091.1825026937113]
[null,"Equity (Conc_IFI)",6.7713965352382173E-3,3.7632712645314738E-2,6.4087761153513778E-2,0.12466754613462851,0.12466754613462851,0.27602808889082509,0.27602808889082509,0.43329804355658291,0.64526213768503249,0.64526213768503249,0.79994791473617655,0.79994791473617655,0.85601712998629298,1.2297851596501539,1.2297851596501539,1.229785159650153,1.569447778576194,1.9329568270249631,2.3427192869817759,2.6542226757115879,3.2158707771202839,3.5756856260448662,4.0805467245607732,4.5457353572475334,4.8771370770260143,5.5348383093661528,5.7285421771720566,6.0661690217420769,6.3813045118619831,6.6549095656646564,6.9057193465176789,7.1881816618117638,7.3861742796980421,7.8458060175145006,8.1440973532358623,8.2944625495841233,8.9563752290642533,9.5636209814219164,9.8983274729523032,10.508963648435619,11.36894514745971,11.68738871317961,12.127032098968121,12.48074960741943,12.798939274189459,13.198583042136869,null,226.29242603741091]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Battery",9065.0939753361599,561.81043806687137,588.99137190007286,583.66369250563616,605.59523232964409,651.9737545337872,16993.775864640531,4814.7055197356776,1446.2276821137698,1791.2600911117036,1521.6149771160087,1365.6276534207768,1550.9317034058586,1413.6944823635188,11877.100467377364,3401.3333774556695,26724.438360143213,4795.6828269605139,7854.0079648980545,10135.655887051311,9508.9181842394464,12597.214650123411,22165.458405736656,16162.391710902844,27209.021913567653,19779.693903883901,49617.550706875467,28138.521214631215,34758.096303746133,24063.43648910807,26693.432670468774,32708.794451607675,38453.892397246251,33124.341755292247,46687.638534926125,44103.150460467172,79898.505599983153,50483.140742521624,57351.788639831524,44136.557113157258,46735.346006241365,54297.980147313931,61890.815978795501,55105.775837391899,72984.42517704131,69945.396434440743,null,1166344.4707520073]
[null,"capital_cost",103.2542,0,0,0,0,0,162.25020000000001,33.746000000000002,0,0,0,0,0,0,81.544600000000003,12.748200000000001,191.9648,15.408899999999999,35.161999999999999,47.359699999999997,38.934899999999999,55.608400000000003,116.6024,73.127899999999997,138.84010000000001,83.766900000000007,261.36430000000001,125.16379999999999,154.0223,88.224000000000004,97.708100000000002,123.3413,147.64279999999999,114.8274,176.57079999999999,157.14019999999999,317.47059999999999,173.3126,196.91040000000001,133.1354,138.77520000000001,164.20599999999999,188.50749999999999,155.69210000000001,217.43559999999999,198.94839999999999,null,4520.7180000000008]
[null,"local_currency_debt_comm_dom",1642.3082073970129,0,0,0,0,0,3029.7622716969959,647.22955973063483,0,0,0,0,0,0,1885.907349025259,302.82152599994703,4683.5181257626537,386.13126740114171,905.00219515858191,1251.9809908928239,1057.159666007253,1550.7959214323701,3339.9077336030141,2151.4081583426332,4195.3418676224719,2599.7860625415101,8331.5185073194334,4097.9755786616461,5179.4895311493055,3047.2131152648099,3466.2460036979692,4494.1758782185252,5525.4358986259967,4413.7988041310264,6971.0567016402647,6372.0586032787614,13222.35160946314,7413.9227355970997,8651.6571706466912,6008.0968394193478,6432.324826361757,7817.3194057181427,9217.4374281681667,7819.1738639255991,11215.9915616748,10540.475490249521,null,169866.78045582629]
[null,"local_currency_debt_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_debt_conc_dps",3187.0972981291802,0,0,0,0,0,5879.6193714478204,1256.027079324085,0,0,0,0,0,0,3659.8308341446209,587.66172085290975,9088.9322096341239,749.33432927786555,1756.265990756041,2429.6202231783782,2051.5459278882922,3009.506661956324,6481.4940739035574,4175.0671997764193,8141.5672593028066,5045.1986407426702,16168.31725275059,7952.6162237552526,10051.424584048111,5913.4848396556436,6726.6687356731254,8721.4907252333105,10722.775264825679,8565.5093116947301,13528.176915170299,12365.748808025761,25659.569196348049,14387.61190666567,16789.584968713691,11659.437076163211,12482.7026878707,15170.451833803831,17887.549846414389,15174.050633782939,21765.985361974181,20455.064892609509,null,329646.98988549376]
[null,"local_currency_debt_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_comm_dom",963.70291192544505,0,0,0,0,0,1777.857962668279,379.7929088993792,0,0,0,0,0,0,1106.646362534975,177.6950179542691,2748.2783289543472,226.58099442231389,531.05333508353476,734.65974362451038,620.33901061485597,910.00370000902979,1959.8506504068459,1262.4416644796979,2461.8175541840528,1525.5488510438749,4888.9170803026436,2404.6832259426801,3039.3132793065911,1788.0980800141649,2033.985674654886,2637.1727067045549,3242.313861174061,2590.007613087359,4090.6010286679939,3739.1102372143541,7758.8473900023309,4350.4738616690074,5076.7737570694162,3525.538259627539,3774.474326862231,4587.1861571478403,5408.7723912037263,4588.2743492219724,6581.5196437755358,6185.1282708573044,null,99677.460191311606]
[null,"local_currency_equity_comm_intl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"local_currency_equity_conc_dps",2607.625062105692,0,0,0,0,0,4810.5976675482161,1027.658519446979,0,0,0,0,0,0,2994.407046118326,480.81413524328991,7436.3990806097381,613.09172395461724,1436.94490152767,1987.8710916913999,1678.5375773631481,2462.32363250972,5303.0406059210927,3415.9640725443428,6661.2823030659329,4127.8897969712762,13228.623206795941,6506.6860012542966,8223.892841493911,4838.3057779000728,5503.6380564598294,7135.7651388272543,8773.1797621300975,7008.1439822956891,11068.508385139339,10117.430842930169,20994.192978830219,11771.68246909009,13736.93315622029,9539.5394259517143,10213.12038098511,12412.187864021311,14635.268056157231,12415.1323367315,17808.533477978872,16735.962184862321,null,269711.17354267673]
[null,"local_currency_equity_conc_ifi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_comm_intl",2.8727018191784079,0,0,0,0,0,4.5140676573162217,0.93886927204892945,0,0,0,0,0,0,2.2687050092313501,0.35467590985403202,5.3407767449480934,0.42870096384978212,0.97826472304227041,1.317624816673256,1.08323301192135,1.5471172295325579,3.2440707167414828,2.0345385598135159,3.862760138037117,2.3305330535410258,7.2715850791376173,3.4822629583618139,4.2851539346975001,2.45453691273765,2.718400187289872,3.431558008195597,4.1076657428811023,3.1946872947688978,4.9124903236264181,4.3718990453275399,8.8325547063040606,4.8218418360370796,5.4783714783044957,3.7040459930641569,3.860954513199923,4.5684812329184643,5.2445889676039696,4.3316105194917656,6.0494163305139033,5.5350719932228776,null,125.7738166834141]
[null,"foreign_currency_debt_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_debt_conc_ifi",35.08023586498701,0,0,0,0,0,55.123910554159693,11.46507976915081,0,0,0,0,0,0,27.704478863968919,4.331154208293972,65.219336954574814,5.2351172777475226,11.94616057733897,16.090284429059789,13.22798951887364,18.89275000992254,39.615237873360712,24.84493589908385,47.170414913082311,28.459497140830891,88.797562623963245,42.523942132698338,52.328511697033044,29.97378052372315,33.195968724950049,41.904754439956172,50.161099962685327,39.012188131458181,59.989281897195937,53.387806790147337,107.85947233331861,58.882320393496322,66.899586421365314,45.232264004557607,47.148365376040353,55.788386433152908,64.044731955882071,52.895820124654932,73.872947865026021,67.591989448969457,null,1535.8973651347096]
[null,"foreign_currency_equity_comm_dom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_comm_intl",1.6856952280739059,0,0,0,0,0,2.648845159751728,0.55092646271611267,0,0,0,0,0,0,1.3312712034493071,0.20812305849574911,3.1339562682986428,0.25156080043105278,0.57404362834184652,0.77317939893013332,0.63563879372979237,0.90784505154100281,1.903613695733102,1.1938628362726731,2.2666593129897281,1.367551766422519,4.2669504320296596,2.043384389086321,2.514519081325191,1.440316963393182,1.5951513634715879,2.0136308337523521,2.4103693933948458,1.8746356102912389,2.8826387205284831,2.5654209250430422,5.1829240406081283,2.82944638363458,3.2146965608965461,2.1735261952318718,2.2655997762318818,2.6807749284881761,3.0775134881306698,2.541779705027063,3.5497844478325011,3.247968300688385,null,73.803804204263017]
[null,"foreign_currency_equity_conc_dps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"foreign_currency_equity_conc_ifi",1.3048307017843139,0,0,0,0,0,2.050367368403855,0.42645061278295182,0,0,0,0,0,0,1.0304849356706181,0.16109991411958829,2.425872891387328,0.19472337009752941,0.44434470594067887,0.59848791223305753,0.4920231127731568,0.70272732341253774,1.4735128587673461,0.92412249648937406,1.754532262308016,1.0585682995296699,3.3028793307232629,1.581703882185824,1.946390808310307,1.1148929906407621,1.234744239876072,1.5586728194881141,1.8657726110647419,1.4510820569629921,2.2313378136542412,1.985791933350193,4.011898652005315,2.1901637074914539,2.4883707918964069,1.6824415608695369,1.7537121163716201,2.0750829527243928,2.3821827443010219,1.967492190199271,2.747749210597664,2.5141251434892369,null,57.128636321902448]
[null,"cashflow",7.5551191966555624,8.2131033912569631,7.829290647769259,7.3223635371433193,6.7528064485797419,7.551949724400437,12.59915362576514,14.83753096557885,13.014343096438971,16.36893645520308,14.57566685693282,12.48234724644638,13.766362167696339,12.012545881497831,17.236305490011539,13.79997036062165,19.561251547630821,21.261422355443379,22.96200033371839,25.244837987041429,26.176633137188059,28.47978838224159,28.738555081039021,28.12679561724195,30.490080640515369,33.233821394162611,33.961560628555681,33.932608720015857,37.670530947093411,37.671076921568073,38.299375165297057,40.0743809248441,41.102237948053258,41.359533865683652,41.894728664157142,42.297036030661729,44.000318039110176,44.666582916611333,45.498748495413537,45.01129081475591,44.713270725484392,44.582450407275267,44.1337562096044,43.118873803952887,42.004423807132078,41.156330648373221,null,1277.3420972518636]
[null,"total_grant_amount",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_generation",130.63888888888891,144.05555555555549,153.63888888888891,152.5,160.36111111111109,175,317.91666666666669,366.02777777777783,364.66666666666657,477.05555555555549,390.47222222222217,340.5,401.38888888888891,357.22222222222217,552.69444444444446,457.11111111111109,592.5,685.25,793.97222222222217,936.08333333333337,1071.2777777777781,1222.6944444444439,1276.8611111111111,1287.2777777777781,1383.1388888888889,1608.166666666667,1613.5277777777781,1682.333333333333,1949.9444444444439,2007.666666666667,2115.8888888888891,2292.416666666667,2363.3888888888891,2439.9722222222222,2513.1944444444439,2608.2222222222222,2696.5277777777778,2782.1111111111109,2866.083333333333,2952.4722222222222,3042.5277777777769,3132.4444444444439,3222.3611111111109,3316.166666666667,3411.1388888888878,3499.9444444444439,null,68306.805555555547]
[null,"ppa_met_generation",130.63888888888891,144.05555555555549,153.63888888888891,152.5,160.36111111111109,175,317.91666666666669,366.02777777777783,364.66666666666657,477.05555555555549,390.47222222222217,340.5,401.38888888888891,357.22222222222217,552.69444444444446,457.11111111111109,592.5,685.25,793.97222222222217,936.08333333333337,1071.2777777777781,1222.6944444444439,1276.8611111111111,1287.2777777777781,1383.1388888888889,1608.166666666667,1613.5277777777781,1682.333333333333,1949.9444444444439,2007.666666666667,2115.8888888888891,2292.416666666667,2363.3888888888891,2439.9722222222222,2513.1944444444439,2608.2222222222222,2696.5277777777778,2782.1111111111109,2866.083333333333,2952.4722222222222,3042.5277777777769,3132.4444444444439,3222.3611111111109,3316.166666666667,3411.1388888888878,3499.9444444444439,null,68306.805555555547]
[null,"total_ppa_revenue",12.62824948426276,13.53531368675822,12.953069245745089,12.194050149819111,11.34479203086989,12.46288665107825,22.2040888696807,25.872648219930738,23.193149613016828,27.765521293732839,23.101725402846739,20.129608643221552,21.97318445778922,19.474837068505678,28.284668985067981,23.622557006352579,31.689838598198499,33.736091138875643,36.771318545750233,40.812726447180907,42.769156181356067,46.932750768663652,49.199442964861689,49.424081517029677,53.394778403681691,58.408750388608688,60.058806906161593,62.145482335219839,69.679452340956743,70.582098039902164,72.719294876946606,76.538733780102362,78.288825458293488,79.448802694415321,80.41575048617895,82.234299836724631,84.049920661048134,85.600712450855724,87.077768760029784,87.356316436035996,87.786435592865899,88.260512071737907,88.190356209604403,88.198073803952894,88.106223807132082,88.30423064837322,null,2358.9213829594228]
[null,"ppa_contracted_generation",130.63888888993401,144.05555555670799,153.63888889011801,152.50000000122,160.36111111239401,175.0000000014,317.91666666920997,366.02777778070612,364.666666669584,477.05555555937201,390.472222225346,340.50000000272399,401.38888889210011,357.22222222507997,552.69444444886608,457.11111111476799,592.50000000474006,685.25000000548198,793.97222222857397,936.08333334082204,1071.277777786348,1222.694444454226,1276.8611111213261,1287.277777788076,1383.1388888999541,1608.166666679532,1613.5277777906861,1682.333333346792,1949.944444460044,2007.666666682728,2115.8888889058162,2292.416666685006,2363.3888889077962,2439.9722222417422,2513.1944444645501,2608.2222222430878,2696.5277777993501,2782.111111133368,2866.0833333562618,2952.4722222458422,3042.5277778021182,3132.4444444695041,3222.36111113689,3316.166666693196,3411.1388889161781,3499.944444472444,null,68306.805556102016]
[null,"ppa_contracted_capacity",86.3,86.3,86.3,86.3,86.3,86.3,230.1,260.7,260.7,260.7,260.7,260.7,260.7,260.7,347.4,361.3,575,592.5,633.5,683.4,651.1,720.5,869.3,964.8,1150.2,1264.7,1478.1,1618.5,1829,1949.6,2083.099999999999,2251.599999999999,2453.4,2610.3000000000002,2764.9,2965.7,3185.8,3405.1,3633.2,3758.7,3900.8,4055.8,4164.6000000000004,4281.8999999999996,4393.6000000000004,4551,null,72721.2]
[null,"redispatch_compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"total_wholesale_revnue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"whole_sale_generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"opex",2.7890000000000001,2.7286999999999999,2.6682999999999999,2.6078999999999999,2.5476000000000001,2.4958999999999998,6.492,7.1988000000000003,7.0163000000000002,6.6898999999999997,4.4851999999999999,4.3977000000000004,4.2935000000000008,4.1885000000000003,6.1408999999999994,6.3286000000000007,7.7639999999999993,7.3049999999999997,8.0206,9.0206,9.7802000000000007,10.930400000000001,13.6289,15.1053,16.6357,18.122599999999998,20.748200000000001,23.557600000000001,26.6615,27.8352,29.410399999999999,31.226600000000001,32.196100000000001,33.320900000000002,34.343299999999999,36.178800000000003,37.5824,38.787100000000002,39.860199999999999,40.983999999999988,42.011500000000012,43.034100000000002,44.056600000000003,45.0792,46.101799999999997,47.1479,null,909.5055000000001]
[null,"corporate_tax_expenses",2.2841302876071938,2.5935102955012561,2.455478597975834,2.2637866126757848,2.0443855822901522,2.4150369266778129,3.1129352439155671,3.8363172543518869,3.162506516577865,4.7066848385297524,4.0408585459139186,3.2495613967751691,3.913322290092879,3.273791187007844,4.9074634950564411,3.4939866457309301,4.3645870505676774,5.1696687834322654,5.7887182120318386,6.5472884601394883,6.8123230441680187,7.5225623864220594,6.831987883822662,6.1919858997877233,6.2689977631663254,7.0523289944460812,5.3490462776059164,4.6552736152039786,5.3474213938633293,5.0758211183340887,5.0095197116495447,5.2377528552582548,4.9904875102402277,4.7683688287316643,4.177721822021808,3.758463806062903,2.4672026219379468,2.1470295342443979,1.7188202646162469,1.3610256212800891,1.061664867381503,0.64396166446263403,0,0,0,0,null,172.07378570755901]
[null,"corporate_tax_rate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,13.800000000000011]
[null,"Financing Requirement",8.1948332642834565,7.9865720127679403,7.784283370343493,7.5877961023890137,7.6111574666440172,7.7239906151154738,20.396511398846801,23.02074822088781,22.420691442409481,21.781190926877279,21.497429820262539,21.434218065804959,20.909333910201081,21.039070778491521,27.038332116986911,27.17963848239733,41.523097561003198,41.501663604608453,43.188712486521929,45.904554102726713,48.095286111991598,52.088529860559767,59.872143742136068,64.801879795201643,74.206119640434679,78.985000767077793,98.03521754121175,105.8370634855563,115.1934770980034,119.5314763935061,124.96828951494329,132.85630947204771,141.7777925891146,148.55388945746341,158.54706061370831,167.1077919816444,188.20190046507929,197.23931946090491,207.9713121929922,213.4442673396793,217.33187391816091,225.7809017868278,235.0838469588725,242.30985177804061,252.6052597378451,261.59312315882119,null,4377.742810611393]
[null,"Loans (Comm_Dom)",0.49630442791095519,0.4636056286051975,0.4322868322873662,0.40229798009860163,0.37359069407090573,0.34611822327594061,1.0997115873782159,1.1853973779351861,1.101464266511565,1.0211350659543581,0.94427802954297058,0.87076585390063499,0.80047553623709522,0.7332882360312869,1.061043618921462,1.035173909196901,1.8705544220216861,1.8003920389135739,1.7916393545301841,1.8381607824294861,1.8827774787588449,2.0014490408065702,2.402217601082933,2.564128303247148,2.9721240764093411,3.0713627222263682,4.0826938428360933,4.3821761345296251,4.7938346114330512,4.8547421646605784,4.9491234679868068,5.1521945621386793,5.4225238888822576,5.5033713013971521,5.8364264484899309,6.043274755103706,7.0681065900400464,7.3123259172395247,7.6433127289227336,7.6345932966917571,7.6171298211050429,7.7079900971537016,7.8990794263780222,7.9083382240937237,8.1706674918330133,8.3045486719260069,null,162.84819653112621]
[null,"Loans (Comm_Intl)",3.1712537967384713E-2,3.0211551755308989E-2,2.8710565543233282E-2,2.7209579331157571E-2,2.5708593119081861E-2,2.420760690700614E-2,7.2538643292711064E-2,7.9043491159450918E-2,7.4693346328943866E-2,7.0343201498436814E-2,6.5993056667929761E-2,6.1642911837422702E-2,5.7292767006915643E-2,5.2942622176408591E-2,7.3637329986619288E-2,7.0167494522047111E-2,0.11755782110527881,0.1152799381887923,0.1188448431422451,0.1256448934667895,0.1291689700626559,0.13434151319571591,0.15055285463861501,0.161956891929601,0.1948816542883833,0.20887345293461371,0.27619316781553921,0.29788212154529048,0.32661492568384609,0.33143929852705362,0.33450870163393759,0.34590128216351529,0.35616396762235381,0.3666365330062219,0.3932900786603043,0.41138044231073168,0.47729573990856222,0.49284985215130389,0.51126533477554958,0.51021087347592986,0.50728164601840198,0.51210122711304185,0.51559803703125873,0.51727116640416904,0.5370083183756087,0.55370180255998813,null,10.877752648835358]
[null,"Loans (Conc_DPS)",1.2487433978385061,1.215795344015681,1.183716623518335,1.152484299015027,1.122076038375063,1.092470098700286,3.0258789637238119,3.826783198210578,3.7185483607073841,3.5572650561071062,3.401903932158052,3.252264755807865,3.1081537374655022,3.712045818187502,4.6880776277378358,4.5631149648110751,6.5946404478203737,6.4417960697169869,6.5362347618886538,6.7799428991637498,6.919464101836847,7.6342254347305074,8.6244757970660757,9.7650339478337642,11.092450279685639,11.708177158084411,14.507493701425391,15.53187018723273,16.73468150390978,17.210013281829571,17.919662794231201,19.240752976520039,20.528096309032431,22.126062998159949,23.753012005673749,25.09646380051997,27.880262788280572,28.74276540775697,29.899965929093291,30.19365962506394,30.743804953037611,31.75442804922708,32.891529519734689,34.267514477356713,35.519667301346708,36.421189396761008,null,636.92866012040008]
[null,"Loans (Conc_IFI)",0.57976339977637958,0.57976339977637958,0.57976339977637958,0.57976339977637958,0.7939770140275928,1.0921890111490049,1.978705899198461,2.1436828220208972,2.1191788744394779,2.0946749268580578,2.4067790955080581,2.920885769110765,2.9553401172595382,2.8843229952894989,3.2711717473410982,3.2717346654375099,4.2785832872860556,4.2940858056872004,4.5896746343865429,5.0465376054495579,5.6098579263023787,6.4150876955703477,7.0483001407040966,7.5161054837676673,8.3622849200291096,8.8982531395945994,10.59687039995843,11.60350246775605,12.36341454043084,13.09166394493888,14.186349701757109,15.635444726404041,16.82546964664596,17.748375981891151,18.195309157462731,18.90408344577024,20.920619633210059,22.145247859495001,23.50065662761833,24.60873587460593,25.98308597954918,27.626917949863032,28.655003253372101,29.565991583322621,30.018444550087668,30.882795469569871,null,505.3684499692323]
[null,"Equity (Comm_Dom)",1.4431955045078431,1.4051168381928181,1.3680428762465371,1.3319471095769999,1.2968037285337359,1.262587604453058,3.4970634681151771,3.8764651797543319,3.7741847724217039,3.6746030303005588,3.5776487491973121,3.4832526036387041,3.391347097301824,3.301866514752045,4.3545048710965064,4.4177944196482093,6.9843445427916651,7.0154347589348829,7.3217959492300722,7.7905624269754759,8.1292061444075916,8.6919621331747141,10.092389784967629,10.848219248826711,12.502572947596381,13.34351230051144,16.64456222375318,17.954824427107852,19.633873887879961,20.348951483399279,21.17772210657569,22.34290374789196,23.81700689372882,24.79355135926426,26.607324139997939,28.10165691515758,31.797517705839699,33.380950837064347,35.252434227266768,36.183148279712583,36.672893264268467,38.000405803439037,39.632556751684938,40.762978933517743,42.726570769734387,44.379955636823269,null,738.38821399926178]
[null,"Equity (Comm_Intl)",0.37901801527142148,0.37901801527142148,0.37901801527142148,0.37901801527142148,0.37901801527142148,0.37901801527142148,0.9745942609000855,1.0984666258339031,1.0984666258339031,1.0984666258339031,1.0984666258339031,1.0984666258339031,1.0984666258339031,1.0984666258339031,1.3977946187688339,1.4445897850892659,2.1492402254391538,2.2058020960024409,2.334872210854658,2.5087167566247079,2.651636158671224,2.8557594330796192,3.2837750510775732,3.5522076331804509,4.0618517846250004,4.3693372349353954,5.3287343175606479,5.7881765006372614,6.3535503687563244,6.6773966179094426,7.0360564122610674,7.4888086947541481,8.0307651577853409,8.4522652347485785,9.1004084983725981,9.6772273272759666,10.842575339453941,11.478758639247371,12.20156302874728,12.69026678191535,12.820654687883881,13.423410142050971,14.11536977675617,14.68687302539341,15.48501982776417,16.21530515959013,null,251.64673726057833]
[null,"Equity (Conc_DPS)",3.9050548882891221,3.8020201424292881,3.7017039649783752,3.6040346265975809,3.508942290524371,3.4163589626369109,9.4624912204653189,10.48909122305262,10.21233689324567,9.9428847174040182,9.6805420284334716,9.4251212427548179,9.1764397261754631,8.9343196633000339,11.782589732188139,11.953841070054329,18.89851285784394,18.98263798167423,19.81160208252367,21.080008767319999,21.99632419375812,23.51905137658596,27.308383334901709,29.353536284267609,33.829951280129727,36.105397898829899,45.037507996856839,48.582866755367867,53.126104510742749,55.060989459570941,57.303509453013653,60.456303547753073,64.444989541793547,67.087361782324678,71.995139170437625,76.038563287364724,86.038968084919233,90.323483433015753,95.387416447243169,97.905778962058747,99.230950111761871,102.8229855041677,107.239323428562,110.29806401721289,115.6112276701425,120.0850211633189,null,1997.9597327779929]
[null,"Equity (Conc_IFI)",0.11104109272184511,0.11104109272184511,0.11104109272184511,0.11104109272184511,0.11104109272184511,0.11104109272184511,0.28552735577301308,0.3218183029208424,0.3218183029208424,0.3218183029208424,0.3218183029208424,0.3218183029208424,0.3218183029208424,0.3218183029208424,0.40951257094641202,0.42322217363798892,0.6296639566950506,0.64623491549035028,0.68404864996590209,0.73497997129693526,0.77685113819393103,0.8366532334163379,0.96204917769743903,1.040692002148685,1.1900026976710969,1.280086859961072,1.561161891005622,1.695764891379635,1.8614027491668419,1.9562801426703711,2.0613568774838251,2.1939999344222629,2.3527771836238731,2.4762642666714241,2.6661511146133998,2.8351420081415011,3.1765545834271531,3.362937514934675,3.57469786932506,3.717873646155057,3.7560734545364372,3.9326630138132832,4.1353867653533003,4.3028203507392577,4.5366538085611197,4.7506058582720527,null,73.725067303967336]
[null,"receivables",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Economy",607.99092576282987,610.14303440631056,583.85755117263307,557.3354003715956,529.44966339648693,508.09418017043663,475.59345945907984,432.80061036337202,402.64224357469635,372.13884122219014,329.96326076051645,257.8333712963825,214.54498445480019,191.56516024455252,164.65330246564989,151.46294548038543,145.53573060994498,131.83668548738407,82.389371825362971,74.034975017983129,70.941673664769183,57.097662608583413,43.681314881353295,35.046527605674513,32.587076513060943,26.822828564081817,23.454447286147676,18.26950584802519,17.042408948560066,15.838122539333297,15.096490097155446,14.113109975597471,13.717831964429102,13.333822595640685,12.960330492158324,11.999557320690762,10.911243734017464,6.5556953447514674,6.3765950080457241,4.7184220120857692,4.1888974808233002,4.0783412206997136,3.9706781543469982,3.8657976763375648,3.7636728840756071,3.6643643588341832,null,7297.9621163218717]
[null,"financing_baseline",607.98003840062086,610.13034071074617,583.84407867194386,557.32123576919116,529.43391589202497,508.07747956362232,475.57602944807041,432.78255344288391,402.62359752291752,372.11924702976847,329.94294790409327,257.81254091062641,214.52392888679941,191.54345292030609,164.63147221497059,151.4404965345305,145.51236879782451,131.8135877309436,82.366144143395118,74.011796107899002,70.918170048515549,57.074175754675288,43.65757653941386,35.022667261246859,32.563287785136573,26.798677276102861,23.430658225864839,18.246062128518599,17.0193219725139,15.815389811892739,15.074266751334241,14.091514566357739,13.69689622789158,13.31329183297486,12.94039489659397,11.98034862801385,10.892317653804129,6.5371342094373812,6.3584876626066551,4.7007016722886759,4.1713922630507048,4.0613302142446752,3.9541721490065971,3.8498414458247461,3.748263504843488,3.6493656945219439,null,7297.0529587798537]
[null,"financing_requirement_share_of_gdp",9.1977391625652392E-4,2.501675275590606E-3,3.677625261310167E-3,4.6411158066680738E-3,6.3170495801517191E-3,7.4320640592044898E-3,8.3384708933195075E-3,9.1400233474258682E-3,9.9458314633400283E-3,1.0925041582033619E-2,1.185845425789696E-2,1.251465602575187E-2,1.296049481885502E-2,1.3837188498779421E-2,1.421347002662088E-2,1.4814399110747381E-2,1.581212400432791E-2,1.6094644072193191E-2,1.642804992611922E-2,1.6577821304314701E-2,1.706860547676901E-2,1.7240274162431419E-2,1.761515072932943E-2,1.7886937684535791E-2,1.7991217648256171E-2,1.8478830580236621E-2,1.837244140363601E-2,1.82995048929975E-2,1.8232645591160591E-2,1.8140351815924629E-2,1.790152320675395E-2,1.7550731345224651E-2,1.7151770188546519E-2,1.6976890158684241E-2,1.6632166954846369E-2,1.6157788191685469E-2,1.6074219611216731E-2,1.589249327503775E-2,1.5614520628263691E-2,1.5395772984416059E-2,1.532250230723209E-2,1.4999941413582071E-2,1.467444475666285E-2,1.4295037486901909E-2,1.390660338751536E-2,1.36459735037603E-2,null,0.64046831261651438]
[null,"funding_availability_share_of_gdp",9.9675882927504639E-3,1.019202028884483E-2,9.7948754279729849E-3,9.5234865978369252E-3,9.4304548817647008E-3,9.2685427550964605E-3,9.0915401161277051E-3,8.9168971406671117E-3,8.7002203155343415E-3,8.669150839639022E-3,8.4544021652729531E-3,8.3157297303159735E-3,8.0950731819330688E-3,7.8701357476633985E-3,7.6167806526691402E-3,7.6345467441837588E-3,7.5496881161549309E-3,7.0031123682939888E-3,6.7996320417276603E-3,6.6010887798127792E-3,6.4350107768643269E-3,6.2465797456895721E-3,6.1231912101047774E-3,5.9734067431138436E-3,5.7975102761069998E-3,5.6724573987195041E-3,5.4166188792019688E-3,5.1442146135945253E-3,4.8543304550054374E-3,4.592375624631646E-3,4.3218226144495281E-3,4.0446778945079894E-3,3.7839663489767491E-3,3.5538725071405722E-3,3.3034286095078272E-3,3.0509044852269729E-3,2.851860602118869E-3,2.6686420390486729E-3,2.492824810805456E-3,2.32456681267753E-3,2.1827154653632302E-3,2.0110650414563898E-3,1.831560583738447E-3,1.661193025916818E-3,1.502775844603484E-3,1.352690808479085E-3,null,0.26868922940131235]
[null,"(blank)"]
[null,"(blank)"]
[null,"(blank)"]
[null,"Grand Total",194512.21129940427,205557.72002237602,216557.7799576993,233057.27200706923,272160.08977177209,280836.7215915632,289142.08174826764,307410.29735288635,324463.00267054461,325923.38732980849,357813.91115748865,362092.75065587729,392550.70645926031,479881.53524781542,455189.03255354083,500046.23951246735,605775.14964738197,583553.47748152306,629770.17421747243,642654.12418578786,747006.73629983398,736139.77302991855,829248.56948668975,858166.95009855588,881446.69038521615,1036903.248403645,943501.38905858295,988557.08463378577,1027117.3506522834,1082539.8294734084,1085839.3900630735,1109227.1568469584,1147193.0556239202,1290453.3418458761,1236429.6144115499,1242918.1296050486,1500456.1163531777,1500271.8033454395,1560184.8260209307,1591545.4782248207,1800518.9523840453,1708990.8831093479,1760861.3068990055,1776245.1648817596,1798348.0962399375,1998741.3308017701,null,40897799.933048584]

{"sheet":"2.2 Cash Waterfall","index":11,"n_rows":40,"n_cols":22,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"2.2 Cash Waterfall"}]
["←Guide"]
["←Graphics"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"technology","(All)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of ResultValue",null,"SortRowLables","SortModResVal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cashflow",54674.581346164319,null,"total_ppa_revenue",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U10)\n*\n_xlfn.XLOOKUP(U10,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"corporate_tax_expenses",10560.685449588367,null,"total_wholesale_revnue",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U11)\n*\n_xlfn.XLOOKUP(U11,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity (Comm_Dom)",18098.979440724328,null,"receivables",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U12)\n*\n_xlfn.XLOOKUP(U12,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":1.7735146684572101E-11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity (Comm_Intl)",91732.591736268325,null,"power_purchase_cost",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U13)\n*\n_xlfn.XLOOKUP(U13,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-80933.503723659815}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity (Conc_DPS)",26941.53240055274,null,"corporate_tax_expenses",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U14)\n*\n_xlfn.XLOOKUP(U14,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-10560.685449588367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity (Conc_IFI)",907.08489287712757,null,"opex",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U15)\n*\n_xlfn.XLOOKUP(U15,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-48671.665106388515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing Requirement",198514.74636229279,null,"cashflow",{"$f":"\n-GETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U16)\n*\n_xlfn.XLOOKUP(U16,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-54674.581346164319}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liabilities",0,null,null,{"$f":"-SUM(V10:V16)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans (Comm_Dom)",3634.4845443627555,null,"Financing Requirement",{"$f":"\n-GETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U18)\n*\n_xlfn.XLOOKUP(U18,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":198514.74636229279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans (Comm_Intl)",49332.505689390309,null,"liabilities",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U19)\n*\n_xlfn.XLOOKUP(U19,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans (Conc_DPS)",4587.2769400434045,null,"existing_financing_requirement",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U20)\n*\n_xlfn.XLOOKUP(U20,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans (Conc_IFI)",3280.2907180735197,null,{"$f":"_xlfn.VSTACK(\n_xlfn._xlws.SORT(_xlfn._xlws.FILTER(_xlfn.UNIQUE(_xlfn._TRO_TRAILING($R$10:$R$29)),LEFT(_xlfn._TRO_TRAILING($R$10:$R$29),5)=\"Loans\")),\n_xlfn._xlws.SORT(_xlfn._xlws.FILTER(_xlfn.UNIQUE(_xlfn._TRO_TRAILING($R$10:$R$29)),LEFT(_xlfn._TRO_TRAILING($R$10:$R$29),6)=\"Equity\")))","v":"Loans (Comm_Dom)"},{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U21)\n*\n_xlfn.XLOOKUP(U21,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-3634.4845443627555}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opex",48671.665106388515,null,"Loans (Comm_Intl)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U22)\n*\n_xlfn.XLOOKUP(U22,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-49332.505689390309}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"power_purchase_cost",80933.503723659815,null,"Loans (Conc_DPS)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U23)\n*\n_xlfn.XLOOKUP(U23,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-4587.2769400434045}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"receivables",1.7735146684572101E-11,null,"Loans (Conc_IFI)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U24)\n*\n_xlfn.XLOOKUP(U24,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-3280.2907180735197}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_ppa_revenue",84865.609668895515,null,"Equity (Comm_Dom)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U25)\n*\n_xlfn.XLOOKUP(U25,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-18098.979440724328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_wholesale_revnue",109974.82595690542,null,"Equity (Comm_Intl)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U26)\n*\n_xlfn.XLOOKUP(U26,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-91732.591736268325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",786710.36397618707,null,"Equity (Conc_DPS)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U27)\n*\n_xlfn.XLOOKUP(U27,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-26941.53240055274}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity (Conc_IFI)",{"$f":"\nGETPIVOTDATA(\"ResultValue\",$R$9,\"Variable\",U28)\n*\n_xlfn.XLOOKUP(U28,Guide!$L$14:$L$133,Guide!$T$14:$T$133)","v":-907.08489287712757}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R27","v":"Grand Total"},{"$f":"SUM(V10:V29)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"  "]

{"sheet":"2.3 Terms of Finance","index":12,"n_rows":36,"n_cols":42,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,1,2,15]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"2.3 Terms of Finance"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,"Shares Check","Technology","Debt Share","Equity Share","Grant Share","Grace Period","Term","Interest Rate","Return on Equity","Foreign Currency Finance","WACC",null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,{"$f":"IF(COUNTBLANK(D7:F7)=0, SUM(D7:F7), \"\")","v":0},{"$f":"_xlfn.UNIQUE(_xlfn._xlws.FILTER(Table1[technology],(Table1[technology]<>\"\")*(Table1[technology]<>\"Economy\")))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S9:BA9),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.FCDebt, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"foreign_currency_debt_\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.LCDebt, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"local_currency_debt_\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.CAPEX, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"capital_cost\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR((_xlpm.FCDebt+_xlpm.LCDebt)/_xlpm.CAPEX,0))","v":0},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S9:BA9),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.FCDebt, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"foreign_currency_equity_\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.LCDebt, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"local_currency_equity_\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.CAPEX, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"capital_cost\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR((_xlpm.FCDebt+_xlpm.LCDebt)/_xlpm.CAPEX,0))","v":0},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S7:BA7),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.Grant, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"total_grant_amount\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.CAPEX, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"capital_cost\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlpm.Grant/_xlpm.CAPEX,0))","v":0},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S7:BA7),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.GracePeriod, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"weighted_grace_period\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlpm.GracePeriod,0))","v":""},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S7:BA7),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.LoanTerm, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"weighted_loan_term\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlpm.LoanTerm,0))","v":""},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S7:BA7),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.InterestRate, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"weighted_interest_rate\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlfn.NUMBERVALUE(_xlpm.InterestRate&\"%\"),0))","v":0},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S7:BA7),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.EquityROI, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"weighted_rate_of_return_on_equity\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlfn.NUMBERVALUE(_xlpm.EquityROI&\"%\"),0))","v":0},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S9:BA9),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.FCurrency, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"foreign_currency_\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.LCurrency, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"local_currency_\",S7:BA7)),1,0),_xleta.SUM),\"\"),\n_xlpm.CAPEX, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"capital_cost\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlpm.FCurrency/(_xlpm.FCurrency+_xlpm.LCurrency),0))","v":0},{"$f":"_xlfn.LET(\n_xlpm.Array, _xlfn.MAKEARRAY(ROWS(_xlfn.ANCHORARRAY(C7)),COLUMNS(S7:BA7),_xlfn.LAMBDA(_xlpm.r,_xlpm.c,_xlfn.XLOOKUP(INDEX(_xlfn.ANCHORARRAY(C7),_xlpm.r),P9:P500,INDEX(Q9:BA500,,_xlpm.c)))),\n_xlpm.WACC, IFERROR(_xlfn.BYROW(_xlpm.Array*IF(ISNUMBER(SEARCH(\"weighted_WACC\",S7:BA7)),1,0),_xleta.SUM),\"\"),\nIFERROR(_xlfn.NUMBERVALUE(_xlpm.WACC&\"%\"),0))","v":0},null,null,null,null,null,"Row Labels","capital_cost","foreign_currency_debt_comm_dom","foreign_currency_debt_comm_intl","foreign_currency_debt_conc_dps","foreign_currency_debt_conc_ifi","foreign_currency_equity_comm_dom","foreign_currency_equity_comm_intl","foreign_currency_equity_conc_dps","foreign_currency_equity_conc_ifi","local_currency_debt_comm_dom","local_currency_debt_comm_intl","local_currency_debt_conc_dps","local_currency_debt_conc_ifi","local_currency_equity_comm_dom","local_currency_equity_comm_intl","local_currency_equity_conc_dps","local_currency_equity_conc_ifi","total_grant_amount","weighted_grace_period","weighted_interest_rate","weighted_loan_term","weighted_rate_of_return_on_equity","weighted_wacc","Grand Total"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",135880.75831,0,44800.323992828329,0,17716.745312021652,0,26288.733437873558,0,658.98511366316677,4063031.9637539247,0,4179139.4669377469,0,2384178.3881247249,0,3419295.9274945194,0,72.592290000000006,20.356110259758978,152.9318471078075,201.1940033882357,200.57300604878435,152.9318471078075,14271791.871581215]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass",265.75,0,1.0181148296613602,0,140.264130151339,0,0.59742758490760239,0,5.2172096015810432,4129.2749360841572,0,6516.895475276945,0,2423.0496213327851,0,5332.0053888629536,0,0,4.4880030593824074,10.016038022469941,25.834974093309679,18.524574604997429,10.016038022469941,18882.951931526957]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution",33895.316100000004,0,11960.92176050506,0,2690.4238465848994,0,7018.6430768561895,0,100.07195075163234,818810.27833228826,0,1185480.8986981486,0,480476.10429590638,0,969938.91711666679,0,0,1.931689719798273,16.790691885428231,19.003499968416079,20.38173004674729,16.790691885428231,3510446.4734812137]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas",161.14229999999998,0,39.592099357475071,0,94.791803419481738,0,23.232558461431747,0,3.5258387616114399,0,0,0,0,0,0,0,0,0,3.237697140092497,10.28518825189273,24.573150393976992,19.557737816186759,10.28518825189273,390.22356185404175]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal",38604.36760000002,0,12907.768927874096,0,7345.5333540953516,0,7574.2509513294835,0,273.22157919042456,915159.88055372215,0,886906.23060330609,0,537013.84295266017,0,725650.552311796,0,0,2.0922697788524811,15.40812968086261,20.357412055864991,20.289718344459281,15.40812968086261,3131509.2044935152]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydropower",2727.1939000000011,0,1600.1053383803749,0,0,0,938.93835946217484,0,0,19882.017199376649,0,7700.1687411127359,0,11666.724786305116,0,6300.1380609104226,0,0,0.1317537957762322,18.11100260567202,16.030208277854172,19.856305303882959,18.11100260567202,50887.526658136325]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imports",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,null,null,null,null,null,null,null,null,null,null,null,"Nuclear",2802.2108000000007,0,1765.9532461600004,0,0,0,1036.2575538399999,0,0,0,0,0,0,0,0,0,0,0,0,19.037009744386271,15.77,21.444373744386269,19.037009744386271,5679.7099932331603]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oil",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,null,null,null,null,null,null,null,null,null,null,null,"Solar PV",1379.25351,0,869.20556200199985,0,0,0,510.04794799800004,0,0,0,0,0,0,0,0,0,0,72.592290000000006,0,19.02700974438627,15.77,21.43437374438626,19.02700974438627,2906.3577032331586]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission",5319.7699999999986,0,1651.2189897895053,0,724.16077557556946,0,968.93173980348956,0,26.935600337340908,172863.23390119048,0,159132.10414650646,0,101435.77260656979,0,130198.99430168717,0,0,2.052117662028262,15.974913143629969,19.877813735996821,20.227837046987641,15.974913143629969,572395.22965619212]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind",46205.036099999998,0,13878.766137246741,0,5185.6740370603047,0,8144.0300183336185,0,192.884298698674,1962320.4983754368,0,1603756.1793879024,0,1151485.4336706388,0,1312164.1467719194,0,0,1.964918488540361,15.678284479391079,19.613838690954399,19.052134190898549,15.678284479391079,6103404.6362575656]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery",4520.7180000000008,0,125.7738166834141,0,1535.8973651347096,0,73.803804204263017,0,57.128636321902448,169866.78045582629,0,329646.98988549376,0,99677.460191311606,0,269711.17354267673,0,0,4.4576606152884626,12.603579549688391,24.363106171862562,19.804221205851881,12.603579549688391,875289.55784474511]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",135880.75831,0,44800.323992828329,0,17716.745312021652,0,26288.733437873558,0,658.98511366316677,4063031.9637539247,0,4179139.4669377469,0,2384178.3881247249,0,3419295.9274945194,0,72.592290000000006,20.356110259758978,152.9318471078075,201.1940033882357,200.57300604878435,152.9318471078075,14271791.871581215]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]

{"sheet":"3.1. Generation","index":13,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"3.1. Generation"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_generation",null,null,null,null,null,null,null,null,"total_generation Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Wind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",9379.3333333333303,61.250000000000014,1233171.6944444445,234528.08333333328,43268.166666666679,26936.722222222223,2467.6111111111109,52252.305555555547,1079490.5,2681555.6666666665,2681555.6666666665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,14.888888888888889,0,8259.3611111111113,3381.083333333333,1236.2777777777781,0,680.50000000000011,433.02777777777783,1958.7222222222219,15963.861111111109,15963.861111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,58.694444444444443,0,9218.6944444444471,3472.666666666667,1018.694444444444,0,112.7777777777778,501.83333333333343,2133.8888888888891,16517.250000000004,16517.250000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,58.694444444444443,0,9463.3611111111131,3513.2777777777769,1381.4722222222219,0,263.94444444444451,501.83333333333343,2264.8611111111109,17447.444444444449,17447.444444444449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,93.694444444444443,0,10125.861111111109,3524.7222222222222,1297.2222222222219,0,293.36111111111109,501.83333333333343,2599.7777777777769,18436.472222222223,18436.472222222223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,93.694444444444443,0,11608.972222222221,3552.0555555555552,978.36111111111109,0,230.9722222222222,501.83333333333343,2599.7777777777769,19565.666666666664,19565.666666666664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,304.80555555555549,0,11939.33333333333,3687.1944444444439,767.05555555555554,0,206.7222222222222,501.83333333333343,3356.666666666667,20763.611111111106,20763.611111111106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,392.36111111111109,0,12920.277777777779,3790.9722222222222,706.02777777777783,0,217.66666666666671,501.83333333333343,3356.666666666667,21885.805555555558,21885.805555555558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,439.66666666666657,0,13243.611111111109,3858.166666666667,707.55555555555566,0,238.3333333333334,501.83333333333343,4148.5277777777756,23137.694444444438,23137.694444444438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,299.16666666666669,0,13492,3977.083333333333,705.38888888888891,0,204.66666666666671,501.83333333333343,5220.3888888888878,24400.527777777777,24400.527777777777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,479.08333333333331,0,14754.66666666667,4381.666666666667,722.66666666666663,0,0.5,501.83333333333343,5220.3888888888878,26060.805555555558,26060.805555555558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,480.38888888888891,2.916666666666667,15230.972222222221,4500.416666666667,799.66666666666674,0,18.166666666666671,501.83333333333343,5944.6388888888887,27479,27479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,480.38888888888891,7.1111111111111116,16703.77777777777,4703.2777777777774,676.72222222222217,0,0,501.83333333333343,5944.6388888888887,29017.749999999993,29017.749999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,480.38888888888891,20.222222222222221,17963.638888888891,4725.1111111111113,735.47222222222217,0,0,501.83333333333343,6231.6388888888887,30658.305555555555,30658.305555555555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,480.38888888888891,19.833333333333339,18795.083333333328,4678.8611111111104,720.97222222222217,0,0,415.41666666666657,7187.833333333333,32298.388888888883,32298.388888888883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,480.38888888888891,11.16666666666667,20885.222222222219,4697.8611111111122,904.13888888888891,0,0,415.41666666666657,6706.1111111111113,34100.305555555555,34100.305555555555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,480.38888888888891,0,23308.805555555551,5080.0555555555557,381.83333333333343,0,0,415.41666666666657,6706.1111111111113,36372.611111111109,36372.611111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,480.38888888888891,0,23750.416666666661,5123.3888888888878,435.72222222222217,0,0,557.33333333333337,8060.1388888888887,38407.388888888883,38407.388888888883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,480.38888888888891,0,24412.88888888888,4653.6944444444453,494.22222222222217,0,0,488.52777777777783,9939.5833333333339,40469.305555555547,40469.305555555547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,471.63888888888891,0,24547.02777777777,4694.4722222222226,519.55555555555554,0,0,417.13888888888891,12058.16666666667,42708,42708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,471.63888888888891,0,25292.305555555551,4741.7777777777774,547.63888888888891,0,0,348.33333333333331,13668.75,45070.444444444438,45070.444444444438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,471.63888888888891,0,24811.972222222219,4793.5833333333339,605.11111111111109,0,0,348.33333333333331,16539.027777777781,47569.666666666672,47569.666666666672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,471.63888888888891,0,25722.888888888891,4847.75,660.5,0,0,279.52777777777783,18224.194444444449,50206.500000000007,50206.500000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,471.63888888888891,0,26026.833333333328,5000.5833333333339,597.52777777777771,0,0,279.52777777777783,20703.5,53079.611111111109,53079.611111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,471.63888888888891,0,26813.527777777781,5131.4722222222217,582.63888888888891,0,0,279.52777777777783,22807.75,56086.555555555562,56086.555555555562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,471.63888888888891,0,28055.666666666661,5232,661.94444444444446,0,0,279.52777777777783,24521.166666666661,59221.944444444438,59221.944444444438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,0,28925.166666666672,5481.0555555555557,648.88888888888891,0,0,412.08333333333331,27199.805555555551,62667,62667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,0,29753.25,5579.6944444444443,726.77777777777783,0,0,863.83333333333326,28360.861111111109,65284.416666666672,65284.416666666672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,0,30581.361111111109,5691.416666666667,925.36111111111109,0,0,1265.2222222222219,29451.555555555551,67914.916666666657,67914.916666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,0,31409.444444444449,5738.4444444444443,1237.2777777777781,90.166666666666671,0,1681.833333333333,30323.5,70480.666666666672,70480.666666666672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,0,32237.555555555551,5782.3055555555557,1228.2222222222219,326.86111111111097,0,1730.25,31738.111111111109,73043.305555555547,73043.305555555547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,0,0,33055.527777777766,5817.8888888888896,1295.6111111111111,538.41666666666663,0,1859.305555555555,33030.916666666657,75597.666666666642,75597.666666666642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,0,0,33785.527777777766,5846.4166666666661,1383.75,602.5,0,2035.5,34491.333333333328,78145.027777777752,78145.027777777752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,0,0,34575.277777777766,5874.916666666667,1339.916666666667,795.08333333333337,0,2065.9722222222222,36041.111111111109,80692.277777777752,80692.277777777752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,0,0,35366,5903.6388888888887,1305.083333333333,975.91666666666674,0,2095.3055555555561,37593.833333333328,83239.777777777781,83239.777777777781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,0,0,36156.472222222219,5932.1111111111104,1282.1388888888889,1142.444444444445,0,2137.7222222222222,39136.083333333328,85786.972222222219,85786.972222222219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0,0,36950.972222222212,5962.0555555555557,1265.25,1298.305555555555,0,2145.8055555555552,40713.277777777781,88335.666666666657,88335.666666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0,0,37743.916666666657,5988.5277777777783,1278.666666666667,1371.5,0,2118.8611111111109,42379.388888888883,90880.861111111095,90880.861111111095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,38535.333333333343,6017.333333333333,1257.083333333333,1535.666666666667,0,2153.583333333333,43929.472222222212,93428.472222222219,93428.472222222219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,39326.055555555547,6045.8888888888887,1234.5,1701.5,0,2193.8611111111109,45473.888888888891,95975.694444444438,95975.694444444438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,0,0,40117.083333333321,6074.5277777777783,1212.3055555555561,1866.75,0,2232,47020.499999999993,98523.166666666657,98523.166666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,0,40907.694444444438,6103.0277777777783,1189.3888888888889,2033.1944444444439,0,2274.2222222222222,48562.972222222219,101070.5,101070.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,0,41698.194444444453,6131.4999999999991,1166.4444444444439,2199.7222222222231,0,2316.6388888888891,50105.222222222219,103617.72222222223,103617.72222222223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,0,42488.833333333328,6159.9444444444443,1143.5,2366.2222222222222,0,2359.0277777777778,51647.472222222219,106165,106165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,0,43279.249999999993,6188.4444444444434,1120.5277777777781,2532.75,0,2401.4444444444448,53189.694444444438,108712.11111111109,108712.11111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,0,44069.722222222212,6216.8888888888887,1097.583333333333,2699.2777777777778,0,2443.8611111111109,54731.972222222219,111259.30555555555,111259.30555555555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,0,44861.888888888883,6248.8611111111104,1085.5,2860.4444444444439,0,2486.916666666667,56266.611111111109,113810.22222222222,113810.22222222222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",9379.3333333333303,61.250000000000014,1233171.6944444445,234528.08333333328,43268.166666666679,26936.722222222223,2467.6111111111109,52252.305555555547,1079490.5,2681555.6666666665,2681555.6666666665]

{"sheet":"3.2 Contracted Generation","index":14,"n_rows":56,"n_cols":44,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,2,16]]}
["←Inputs",{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"3.2 Contracted Generation"}]
["←Guide"]
["←Graphics"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ppa_met_generation",null,null,null,null,null,null,null,null,null,null,"ppa_met_generation Total","whole_sale_generation",null,null,null,null,null,null,null,null,null,null,null,"whole_sale_generation Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery",null,"Biomass","Distribution","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Transmission","Wind","Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",9379.3333333333303,61.250000000000014,1233171.6944444445,234528.08333333328,43268.166666666679,26936.722222222223,2467.6111111111109,52252.305555555547,2471741.3055555555,1079490.5,68306.805555555547,5221603.7777777789,0,2325204.1111111115,0,0,0,0,0,0,0,0,0,0,2325204.1111111115,7546807.888888889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,14.888888888888889,0,8259.3611111111113,3381.083333333333,1236.2777777777781,0,680.50000000000011,433.02777777777783,15166.444444444451,1958.7222222222219,130.63888888888891,31260.944444444449,0,13922.80555555556,0,0,0,0,0,0,0,0,0,0,13922.80555555556,45183.750000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,58.694444444444443,0,9218.6944444444471,3472.666666666667,1018.694444444444,0,112.7777777777778,501.83333333333343,15608.222222222221,2133.8888888888891,144.05555555555549,32269.527777777781,0,14345.5,0,0,0,0,0,0,0,0,0,0,14345.5,46615.027777777781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,58.694444444444443,0,9463.3611111111131,3513.2777777777769,1381.4722222222219,0,263.94444444444451,501.83333333333343,16459.222222222219,2264.8611111111109,153.63888888888891,34060.305555555555,0,15144.138888888891,0,0,0,0,0,0,0,0,0,0,15144.138888888891,49204.444444444445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,93.694444444444443,0,10125.861111111109,3524.7222222222222,1297.2222222222219,0,293.36111111111109,501.83333333333343,17394.388888888891,2599.7777777777769,152.5,35983.361111111109,0,16023.722222222221,0,0,0,0,0,0,0,0,0,0,16023.722222222221,52007.083333333328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,93.694444444444443,0,11608.972222222221,3552.0555555555552,978.36111111111109,0,230.9722222222222,501.83333333333343,18448.5,2599.7777777777769,160.36111111111109,38174.527777777774,0,17013.194444444449,0,0,0,0,0,0,0,0,0,0,17013.194444444449,55187.722222222219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,304.80555555555549,0,11939.33333333333,3687.1944444444439,767.05555555555554,0,206.7222222222222,501.83333333333343,19465.111111111109,3356.666666666667,175,40403.722222222212,0,17970.194444444449,0,0,0,0,0,0,0,0,0,0,17970.194444444449,58373.916666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,392.36111111111109,0,12920.277777777779,3790.9722222222222,706.02777777777783,0,217.66666666666671,501.83333333333343,20439.277777777781,3356.666666666667,317.91666666666669,42643,0,18892.027777777781,0,0,0,0,0,0,0,0,0,0,18892.027777777781,61535.027777777781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,439.66666666666657,0,13243.611111111109,3858.166666666667,707.55555555555566,0,238.3333333333334,501.83333333333343,21572.611111111109,4148.5277777777756,366.02777777777783,45076.333333333321,0,19961.138888888891,0,0,0,0,0,0,0,0,0,0,19961.138888888891,65037.472222222212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,299.16666666666669,0,13492,3977.083333333333,705.38888888888891,0,204.66666666666671,501.83333333333343,22666.888888888891,5220.3888888888878,364.66666666666657,47432.083333333336,0,20996.333333333328,0,0,0,0,0,0,0,0,0,0,20996.333333333328,68428.416666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,479.08333333333331,0,14754.66666666667,4381.666666666667,722.66666666666663,0,0.5,501.83333333333343,23868.111111111109,5220.3888888888878,477.05555555555549,50405.972222222226,0,22135.277777777781,0,0,0,0,0,0,0,0,0,0,22135.277777777781,72541.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,480.38888888888891,2.916666666666667,15230.972222222221,4500.416666666667,799.66666666666674,0,18.166666666666671,501.83333333333343,25111.166666666661,5944.6388888888887,390.47222222222217,52980.638888888876,0,23313.194444444449,0,0,0,0,0,0,0,0,0,0,23313.194444444449,76293.833333333328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,480.38888888888891,7.1111111111111116,16703.77777777777,4703.2777777777774,676.72222222222217,0,0,501.83333333333343,26388.972222222219,5944.6388888888887,340.5,55747.222222222212,0,24528.555555555551,0,0,0,0,0,0,0,0,0,0,24528.555555555551,80275.777777777766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,480.38888888888891,20.222222222222221,17963.638888888891,4725.1111111111113,735.47222222222217,0,0,501.83333333333343,27937.611111111109,6231.6388888888887,401.38888888888891,58997.305555555555,0,25995.944444444449,0,0,0,0,0,0,0,0,0,0,25995.944444444449,84993.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,480.38888888888891,19.833333333333339,18795.083333333328,4678.8611111111104,720.97222222222217,0,0,415.41666666666657,29550.666666666672,7187.833333333333,357.22222222222217,62206.277777777774,0,27526.444444444449,0,0,0,0,0,0,0,0,0,0,27526.444444444449,89732.722222222219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,480.38888888888891,11.16666666666667,20885.222222222219,4697.8611111111122,904.13888888888891,0,0,415.41666666666657,31256.194444444449,6706.1111111111113,552.69444444444446,65909.194444444438,0,29149.527777777781,0,0,0,0,0,0,0,0,0,0,29149.527777777781,95058.722222222219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,480.38888888888891,0,23308.805555555551,5080.0555555555557,381.83333333333343,0,0,415.41666666666657,33064.305555555547,6706.1111111111113,457.11111111111109,69894.027777777766,0,30868.833333333328,0,0,0,0,0,0,0,0,0,0,30868.833333333328,100762.86111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,480.38888888888891,0,23750.416666666661,5123.3888888888878,435.72222222222217,0,0,557.33333333333337,34969.305555555547,8060.1388888888887,592.5,73969.194444444423,0,32682.305555555551,0,0,0,0,0,0,0,0,0,0,32682.305555555551,106651.49999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,480.38888888888891,0,24412.88888888888,4653.6944444444453,494.22222222222217,0,0,488.52777777777783,36940.805555555547,9939.5833333333339,685.25,78095.361111111095,0,34565.527777777781,0,0,0,0,0,0,0,0,0,0,34565.527777777781,112660.88888888888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,471.63888888888891,0,24547.02777777777,4694.4722222222226,519.55555555555554,0,0,417.13888888888891,39043.361111111102,12058.16666666667,793.97222222222217,82545.333333333328,0,36571.916666666657,0,0,0,0,0,0,0,0,0,0,36571.916666666657,119117.24999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,471.63888888888891,0,25292.305555555551,4741.7777777777774,547.63888888888891,0,0,348.33333333333331,41257.999999999993,13668.75,936.08333333333337,87264.527777777766,0,38691.749999999993,0,0,0,0,0,0,0,0,0,0,38691.749999999993,125956.27777777775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,471.63888888888891,0,24811.972222222219,4793.5833333333339,605.11111111111109,0,0,348.33333333333331,43599.250000000007,16539.027777777781,1071.2777777777781,92240.194444444453,0,40930.972222222219,0,0,0,0,0,0,0,0,0,0,40930.972222222219,133171.16666666669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,471.63888888888891,0,25722.888888888891,4847.75,660.5,0,0,279.52777777777783,46069.833333333343,18224.194444444449,1222.6944444444439,97499.027777777796,0,43296.416666666657,0,0,0,0,0,0,0,0,0,0,43296.416666666657,140795.44444444444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,471.63888888888891,0,26026.833333333328,5000.5833333333339,597.52777777777771,0,0,279.52777777777783,48672.027777777781,20703.5,1276.8611111111111,103028.5,0,45795.499999999993,0,0,0,0,0,0,0,0,0,0,45795.499999999993,148824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,471.63888888888891,0,26813.527777777781,5131.4722222222217,582.63888888888891,0,0,279.52777777777783,51423.222222222219,22807.75,1287.2777777777781,108797.05555555556,0,48435.527777777766,0,0,0,0,0,0,0,0,0,0,48435.527777777766,157232.58333333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,471.63888888888891,0,28055.666666666661,5232,661.94444444444446,0,0,279.52777777777783,54326.388888888891,24521.166666666661,1383.1388888888889,114931.4722222222,0,51224.333333333343,0,0,0,0,0,0,0,0,0,0,51224.333333333343,166155.80555555556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,0,28925.166666666672,5481.0555555555557,648.88888888888891,0,0,412.08333333333331,57383.694444444438,27199.805555555551,1608.166666666667,121658.86111111111,0,54170.194444444438,0,0,0,0,0,0,0,0,0,0,54170.194444444438,175829.05555555556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,0,29753.25,5579.6944444444443,726.77777777777783,0,0,863.83333333333326,59793.138888888891,28360.861111111109,1613.5277777777781,126691.08333333334,0,56444.722222222219,0,0,0,0,0,0,0,0,0,0,56444.722222222219,183135.80555555556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,0,30581.361111111109,5691.416666666667,925.36111111111109,0,0,1265.2222222222219,62202.583333333343,29451.555555555551,1682.333333333333,131799.83333333331,0,58719.222222222219,0,0,0,0,0,0,0,0,0,0,58719.222222222219,190519.05555555553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,0,31409.444444444449,5738.4444444444443,1237.2777777777781,90.166666666666671,0,1681.833333333333,64612.027777777766,30323.5,1949.9444444444439,137042.63888888888,0,60993.75,0,0,0,0,0,0,0,0,0,0,60993.75,198036.38888888888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,0,32237.555555555551,5782.3055555555557,1228.2222222222219,326.86111111111097,0,1730.25,67021.472222222219,31738.111111111109,2007.666666666667,142072.44444444441,0,63268.277777777781,0,0,0,0,0,0,0,0,0,0,63268.277777777781,205340.72222222219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,0,0,33055.527777777766,5817.8888888888896,1295.6111111111111,538.41666666666663,0,1859.305555555555,69430.916666666672,33030.916666666657,2115.8888888888891,147144.47222222219,0,65542.777777777781,0,0,0,0,0,0,0,0,0,0,65542.777777777781,212687.24999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,0,0,33785.527777777766,5846.4166666666661,1383.75,602.5,0,2035.5,71840.361111111109,34491.333333333328,2292.416666666667,152277.80555555553,0,67817.305555555562,0,0,0,0,0,0,0,0,0,0,67817.305555555562,220095.11111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,0,0,34575.277777777766,5874.916666666667,1339.916666666667,795.08333333333337,0,2065.9722222222222,74249.805555555547,36041.111111111109,2363.3888888888891,157305.47222222219,0,70091.833333333328,0,0,0,0,0,0,0,0,0,0,70091.833333333328,227397.3055555555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,0,0,35366,5903.6388888888887,1305.083333333333,975.91666666666674,0,2095.3055555555561,76659.277777777781,37593.833333333328,2439.9722222222222,162339.02777777778,0,72366.333333333328,0,0,0,0,0,0,0,0,0,0,72366.333333333328,234705.36111111112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,0,0,36156.472222222219,5932.1111111111104,1282.1388888888889,1142.444444444445,0,2137.7222222222222,79068.722222222234,39136.083333333328,2513.1944444444439,167368.88888888888,0,74640.861111111124,0,0,0,0,0,0,0,0,0,0,74640.861111111124,242009.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0,0,36950.972222222212,5962.0555555555557,1265.25,1298.305555555555,0,2145.8055555555552,81478.166666666657,40713.277777777781,2608.2222222222222,172422.05555555553,0,76915.388888888891,0,0,0,0,0,0,0,0,0,0,76915.388888888891,249337.44444444444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0,0,37743.916666666657,5988.5277777777783,1278.666666666667,1371.5,0,2118.8611111111109,83887.611111111109,42379.388888888883,2696.5277777777778,177464.99999999997,0,79189.888888888876,0,0,0,0,0,0,0,0,0,0,79189.888888888876,256654.88888888885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,38535.333333333343,6017.333333333333,1257.083333333333,1535.666666666667,0,2153.583333333333,86297.055555555562,43929.472222222212,2782.1111111111109,182507.63888888891,0,81464.416666666672,0,0,0,0,0,0,0,0,0,0,81464.416666666672,263972.05555555556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,39326.055555555547,6045.8888888888887,1234.5,1701.5,0,2193.8611111111109,88706.499999999985,45473.888888888891,2866.083333333333,187548.27777777778,0,83738.944444444453,0,0,0,0,0,0,0,0,0,0,83738.944444444453,271287.22222222225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,0,0,40117.083333333321,6074.5277777777783,1212.3055555555561,1866.75,0,2232,91115.944444444453,47020.499999999993,2952.4722222222222,192591.58333333334,0,86013.472222222219,0,0,0,0,0,0,0,0,0,0,86013.472222222219,278605.05555555556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,0,40907.694444444438,6103.0277777777783,1189.3888888888889,2033.1944444444439,0,2274.2222222222222,93525.388888888876,48562.972222222219,3042.5277777777769,197638.41666666666,0,88287.972222222219,0,0,0,0,0,0,0,0,0,0,88287.972222222219,285926.38888888888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,0,41698.194444444453,6131.4999999999991,1166.4444444444439,2199.7222222222231,0,2316.6388888888891,95934.861111111109,50105.222222222219,3132.4444444444439,202685.02777777778,0,90562.5,0,0,0,0,0,0,0,0,0,0,90562.5,293247.52777777775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,0,42488.833333333328,6159.9444444444443,1143.5,2366.2222222222222,0,2359.0277777777778,98344.305555555547,51647.472222222219,3222.3611111111109,207731.66666666666,0,92836.999999999985,0,0,0,0,0,0,0,0,0,0,92836.999999999985,300568.66666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,0,43279.249999999993,6188.4444444444434,1120.5277777777781,2532.75,0,2401.4444444444448,100753.75,53189.694444444438,3316.166666666667,212782.02777777775,0,95111.527777777781,0,0,0,0,0,0,0,0,0,0,95111.527777777781,307893.5555555555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,0,44069.722222222212,6216.8888888888887,1097.583333333333,2699.2777777777778,0,2443.8611111111109,103163.19444444439,54731.972222222219,3411.1388888888878,217833.63888888882,0,97386.055555555562,0,0,0,0,0,0,0,0,0,0,97386.055555555562,315219.69444444438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,0,44861.888888888883,6248.8611111111104,1085.5,2860.4444444444439,0,2486.916666666667,105572.63888888891,56266.611111111109,3499.9444444444439,222882.80555555556,0,99660.583333333328,0,0,0,0,0,0,0,0,0,0,99660.583333333328,322543.38888888888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",9379.3333333333303,61.250000000000014,1233171.6944444445,234528.08333333328,43268.166666666679,26936.722222222223,2467.6111111111109,52252.305555555547,2471741.3055555555,1079490.5,68306.805555555547,5221603.7777777789,0,2325204.1111111115,0,0,0,0,0,0,0,0,0,0,2325204.1111111115,7546807.888888889]

{"sheet":"3.3 Contracted Capacity","index":15,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of ResultValue","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ppa_contracted_capacity",null,null,null,null,null,null,null,null,"ppa_contracted_capacity Total","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Biomass","Gas","Geothermal","Hydropower","Imports","Nuclear","Oil","Solar PV","Wind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Zero",0,3759.9999999999991,115037.43383175437,1333.5,0,0,3851.5000000000009,0,0,123982.43383175437,123982.43383175437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0,0,976.41319484077167,785.5,0,0,558.40000000000009,0,0,2320.3131948407718,2320.3131948407718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,0,0,947.3448464787125,123.5,0,0,453.9,0,0,1524.7448464787126,1524.7448464787126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0,96.799999999999969,1012.386394247232,123.5,0,0,453.9,0,0,1686.586394247232,1686.586394247232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0,120,1082.6066887341631,63.5,0,0,453.9,0,0,1720.0066887341632,1720.0066887341632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0,120,1328.465494806529,63.5,0,0,453.9,0,0,1965.8654948065291,1965.8654948065291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,0,187.99999999999989,1323.887866681885,63.5,0,0,365.3,0,0,1940.687866681885,1940.687866681885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0,187.99999999999989,1452.0399041205339,43.5,0,0,365.3,0,0,2048.8399041205339,2048.8399041205339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0,187.99999999999989,1452.2722976829129,43.5,0,0,250.3,0,0,1934.0722976829127,1934.0722976829127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0,187.99999999999989,1478.604908115512,23.5,0,0,250.3,0,0,1940.4049081155119,1940.4049081155119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0,187.99999999999989,1612.4623444812239,0,0,0,163.30000000000001,0,0,1963.7623444812236,1963.7623444812236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0,187.99999999999989,1505.3331811437049,0,0,0,83,0,0,1776.3331811437047,1776.3331811437047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0,187.99999999999989,1521.3977856409081,0,0,0,0,0,0,1709.3977856409078,1709.3977856409078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0,187.99999999999989,1625.9918959022939,0,0,0,0,0,0,1813.9918959022939,1813.9918959022939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0,187.99999999999989,1748.8774112544229,0,0,0,0,0,0,1936.8774112544229,1936.8774112544229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0,187.99999999999989,1985.870905147814,0,0,0,0,0,0,2173.870905147814,2173.870905147814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0,187.99999999999989,2207.674922954001,0,0,0,0,0,0,2395.674922954001,2395.674922954001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0,187.99999999999989,2402.799566259559,0,0,0,0,0,0,2590.799566259559,2590.799566259559]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0,187.99999999999989,2399.9029791119742,0,0,0,0,0,0,2587.9029791119742,2587.9029791119742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0,187.99999999999989,2359.401894760872,0,0,0,0,0,0,2547.401894760872,2547.401894760872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0,187.99999999999989,2438.3997260586689,0,0,0,0,0,0,2626.3997260586689,2626.3997260586689]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0,187.99999999999989,2422.6001597991099,0,0,0,0,0,0,2610.6001597991099,2610.6001597991099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0,187.99999999999989,2417.421413080699,0,0,0,0,0,0,2605.421413080699,2605.421413080699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0,91.199999999999989,2457.7103070425751,0,0,0,0,0,0,2548.9103070425749,2548.9103070425749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,0,67.999999999999986,2501.5979910969072,0,0,0,0,0,0,2569.5979910969072,2569.5979910969072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,0,67.999999999999986,2387.4022371875358,0,0,0,0,0,0,2455.4022371875358,2455.4022371875358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,0,2548.118936194498,0,0,0,0,0,0,2548.118936194498,2548.118936194498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,0,2609.4739185024541,0,0,0,0,0,0,2609.4739185024541,2609.4739185024541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,0,2728.058440817259,0,0,0,0,0,0,2728.058440817259,2728.058440817259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,0,2859.721492980254,0,0,0,0,0,0,2859.721492980254,2859.721492980254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,0,3059.498230795572,0,0,0,0,0,0,3059.498230795572,3059.498230795572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,0,0,3131.8251341171099,0,0,0,0,0,0,3131.8251341171099,3131.8251341171099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,0,0,3191.6879351672178,0,0,0,0,0,0,3191.6879351672178,3191.6879351672178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,0,0,3180.101586576875,0,0,0,0,0,0,3180.101586576875,3180.101586576875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,0,0,3171.324049766009,0,0,0,0,0,0,3171.324049766009,3171.324049766009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,0,0,3155.9633603469929,0,0,0,0,0,0,3155.9633603469929,3155.9633603469929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,0,0,2914.4055473119511,0,0,0,0,0,0,2914.4055473119511,2914.4055473119511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,0,0,2963.1208766122591,0,0,0,0,0,0,2963.1208766122591,2963.1208766122591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,3114.270060495377,0,0,0,0,0,0,3114.270060495377,3114.270060495377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,3254.710649469238,0,0,0,0,0,0,3254.710649469238,3254.710649469238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,0,0,3500.481680173496,0,0,0,0,0,0,3500.481680173496,3500.481680173496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,0,0,3880.285697979682,0,0,0,0,0,0,3880.285697979682,3880.285697979682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,0,0,4066.632804474375,0,0,0,0,0,0,4066.632804474375,4066.632804474375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,0,0,4119.2980253395726,0,0,0,0,0,0,4119.2980253395726,4119.2980253395726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,0,0,4163.1857093939043,0,0,0,0,0,0,4163.1857093939043,4163.1857093939043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,0,0,4198.2958566373709,0,0,0,0,0,0,4198.2958566373709,4198.2958566373709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,0,0,4178.1075219723771,0,0,0,0,0,0,4178.1075219723771,4178.1075219723771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",0,3759.9999999999991,115037.43383175437,1333.5,0,0,3851.5000000000009,0,0,123982.43383175437,123982.43383175437]