{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Outline","Exercise"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Outline","index":0,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Create Model with Single Debt Facility"]
[null,null,"Add UDF with Single Facility"]
[null,null,"Add ECA Debt, Shareholder Debt to Model"]
[null,null,"Add UDF to Model"]
[null,null,"Add VAT Debt to Model"]
[null,null,"Add UDF with VAT"]

{"sheet":"Exercise","index":1,"n_rows":194,"n_cols":159,"rows_kept":194,"cut":false,"hidden":false,"merged":[]}
["Timing",null,null,null,null,null,"Driver 1","Driver 2","Sum"]
[null,"Period",null,null,"Period",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,"Pre-COD",null,null,"Flag",null,{"$f":"F10","v":36},null,{"$f":"SUM(J3:FC3)","v":36},{"$f":"(J2<=$G$3)*1","v":1},{"$f":"(K2<=$G$3)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2<=$G$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2<=$G$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Months in Period",null,null,"Months",null,{"$f":"F15","v":1},{"$f":"F16","v":6},null,{"$f":"IF(J3,$G$4,$H$4)","v":1},{"$f":"IF(K3,$G$4,$H$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW3,$G$4,$H$4)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EI3,$G$4,$H$4)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Start of Period",null,null,"Date",null,null,null,null,{"$f":"I6+1","v":"2020-05-01"},{"$f":"J6+1","v":"2020-06-01"},"2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-11-01","2024-05-01","2024-11-01","2025-05-01","2025-11-01","2026-05-01","2026-11-01","2027-05-01","2027-11-01","2028-05-01","2028-11-01","2029-05-01","2029-11-01","2030-05-01","2030-11-01","2031-05-01","2031-11-01","2032-05-01","2032-11-01","2033-05-01","2033-11-01","2034-05-01","2034-11-01","2035-05-01","2035-11-01","2036-05-01","2036-11-01","2037-05-01",{"$f":"BV6+1","v":"2037-11-01"},"2038-05-01","2038-11-01","2039-05-01","2039-11-01","2040-05-01","2040-11-01","2041-05-01","2041-11-01","2042-05-01","2042-11-01","2043-05-01","2043-11-01","2044-05-01","2044-11-01","2045-05-01","2045-11-01","2046-05-01","2046-11-01","2047-05-01","2047-11-01","2048-05-01","2048-11-01","2049-05-01","2049-11-01","2050-05-01","2050-11-01","2051-05-01","2051-11-01","2052-05-01","2052-11-01","2053-05-01","2053-11-01","2054-05-01","2054-11-01","2055-05-01","2055-11-01","2056-05-01","2056-11-01","2057-05-01","2057-11-01","2058-05-01","2058-11-01","2059-05-01","2059-11-01","2060-05-01","2060-11-01","2061-05-01","2061-11-01","2062-05-01","2062-11-01","2063-05-01","2063-11-01","2064-05-01","2064-11-01","2065-05-01","2065-11-01","2066-05-01","2066-11-01","2067-05-01","2067-11-01","2068-05-01","2068-11-01","2069-05-01",{"$f":"EH6+1","v":"2069-11-01"},"2070-05-01","2070-11-01","2071-05-01","2071-11-01","2072-05-01","2072-11-01","2073-05-01","2073-11-01","2074-05-01","2074-11-01","2075-05-01","2075-11-01","2076-05-01","2076-11-01","2077-05-01","2077-11-01","2078-05-01","2078-11-01","2079-05-01","2079-11-01"]
[null,"End of Period",null,null,"Date",null,null,null,{"$f":"F9-1","v":"2020-04-30"},{"$f":"EDATE(J5,J4)-1","v":"2020-05-31"},{"$f":"EDATE(K5,K4)-1","v":"2020-06-30"},"2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-10-31","2024-04-30","2024-10-31","2025-04-30","2025-10-31","2026-04-30","2026-10-31","2027-04-30","2027-10-31","2028-04-30","2028-10-31","2029-04-30","2029-10-31","2030-04-30","2030-10-31","2031-04-30","2031-10-31","2032-04-30","2032-10-31","2033-04-30","2033-10-31","2034-04-30","2034-10-31","2035-04-30","2035-10-31","2036-04-30","2036-10-31","2037-04-30","2037-10-31",{"$f":"EDATE(BW5,BW4)-1","v":"2038-04-30"},"2038-10-31","2039-04-30","2039-10-31","2040-04-30","2040-10-31","2041-04-30","2041-10-31","2042-04-30","2042-10-31","2043-04-30","2043-10-31","2044-04-30","2044-10-31","2045-04-30","2045-10-31","2046-04-30","2046-10-31","2047-04-30","2047-10-31","2048-04-30","2048-10-31","2049-04-30","2049-10-31","2050-04-30","2050-10-31","2051-04-30","2051-10-31","2052-04-30","2052-10-31","2053-04-30","2053-10-31","2054-04-30","2054-10-31","2055-04-30","2055-10-31","2056-04-30","2056-10-31","2057-04-30","2057-10-31","2058-04-30","2058-10-31","2059-04-30","2059-10-31","2060-04-30","2060-10-31","2061-04-30","2061-10-31","2062-04-30","2062-10-31","2063-04-30","2063-10-31","2064-04-30","2064-10-31","2065-04-30","2065-10-31","2066-04-30","2066-10-31","2067-04-30","2067-10-31","2068-04-30","2068-10-31","2069-04-30","2069-10-31",{"$f":"EDATE(EI5,EI4)-1","v":"2070-04-30"},"2070-10-31","2071-04-30","2071-10-31","2072-04-30","2072-10-31","2073-04-30","2073-10-31","2074-04-30","2074-10-31","2075-04-30","2075-10-31","2076-04-30","2076-10-31","2077-04-30","2077-10-31","2078-04-30","2078-10-31","2079-04-30","2079-10-31","2080-04-30"]
[null,"Operating Period",null,null,"Flag",null,{"$f":"F11","v":"2023-05-01"},{"$f":"F13","v":"2063-05-01"},{"$f":"SUM(J7:FC7)","v":80},{"$f":"AND(J5>=$G$7,J5<$H$7)*1","v":0},{"$f":"AND(K5>=$G$7,K5<$H$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW5>=$G$7,BW5<$H$7)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI5>=$G$7,EI5<$H$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Timing Inputs"]
[null,"Financial Close",null,null,"Date","2020-05-01"]
[null,"Construction Period",null,null,"Months",36]
[null,"Commerical Operation",null,null,"Date",{"$f":"EDATE(F9,F10)","v":"2023-05-01"}]
[null,"Operation Period",null,null,"Years",40]
[null,"Decomissioning Period",null,null,"Date",{"$f":"EDATE(F11,F12*12)","v":"2063-05-01"}]
[]
[null,"Months in Period Pre-COD",null,null,"Months",1]
[null,"Months in Period Post-COD",null,null,"Months",6]
[]
["Operational"]
[null,"Total Capital Expenditure",null,null,"Euro",20000]
[null,"Development Cost",null,null,"Euro",1000]
[]
[null,"Construction S-Curve",null,null,"Average",{"$f":"F10/2","v":18}]
[null,"Standard Deviation Percent",null,null,"Percent",0.4]
[null,"Standard Deviation  ",null,null,"Months",{"$f":"F22*F23","v":7.2}]
[]
[null,"Construction Period",null,null,"Period",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]
[null,"Flag",null,null,"Flag",null,null,36,null,{"$f":"J26<=$H$27","v":true},{"$f":"K26<=$H$27","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false]
[null,"Raw Normal Distribution",null,null,"Percent",null,{"$f":"F22","v":18},{"$f":"F24","v":7.2},{"$f":"SUM(J28:AT28)","v":0.98743993211460035},{"$f":"_xlfn.NORM.DIST(J26,$G$28,$H$28,0)*J27","v":3.4120486234613819E-3},{"$f":"_xlfn.NORM.DIST(K26,$G$28,$H$28,0)*K27","v":4.6907848660098098E-3},6.325549010125775E-3,8.3670688077847142E-3,1.0856025675817824E-2,1.3816269276770654E-2,1.7247776741488544E-2,2.1120191941077178E-2,2.5367928526253043E-2,2.988784180597653E-2,3.4540332357414806E-2,3.9154427140319803E-2,4.3536914026350813E-2,4.7485040856406834E-2,5.0801717557500334E-2,5.3311681530923381E-2,5.4876799195910493E-2,5.5408650055754544E-2,5.4876799195910493E-2,5.3311681530923381E-2,5.0801717557500334E-2,4.7485040856406834E-2,4.3536914026350813E-2,3.9154427140319803E-2,3.4540332357414806E-2,2.988784180597653E-2,2.5367928526253043E-2,2.1120191941077178E-2,1.7247776741488544E-2,1.3816269276770654E-2,1.0856025675817824E-2,8.3670688077847142E-3,6.325549010125775E-3,4.6907848660098098E-3,3.4120486234613819E-3,2.4344861796622968E-3,0]
[null,"Unitised S-Curve",null,null,"Percent",null,null,null,{"$f":"SUM(J29:AT29)","v":1.0000000000000004},{"$f":"J28/$I$28","v":3.4554493012597613E-3},{"$f":"K28/$I$28","v":4.7504508511869731E-3},{"$f":"L28/$I$28","v":6.406008916997742E-3},{"$f":"M28/$I$28","v":8.4734964990393451E-3},{"$f":"N28/$I$28","v":1.0994112474841552E-2},{"$f":"O28/$I$28","v":1.3992009870598555E-2},{"$f":"P28/$I$28","v":1.7467165526263932E-2},{"$f":"Q28/$I$28","v":2.1388837188150104E-2},{"$f":"R28/$I$28","v":2.5690604259772726E-2},{"$f":"S28/$I$28","v":3.0268010067176224E-2},{"$f":"T28/$I$28","v":3.4979679506627573E-2},{"$f":"U28/$I$28","v":3.9652464789904425E-2},{"$f":"V28/$I$28","v":4.4090696163276093E-2},{"$f":"W28/$I$28","v":4.8089042494683931E-2},{"$f":"X28/$I$28","v":5.1447906758954512E-2},{"$f":"Y28/$I$28","v":5.3989797046952046E-2},{"$f":"Z28/$I$28","v":5.5574822742272489E-2},{"$f":"AA28/$I$28","v":5.6113438654538758E-2},{"$f":"AB28/$I$28","v":5.5574822742272489E-2},{"$f":"AC28/$I$28","v":5.3989797046952046E-2},{"$f":"AD28/$I$28","v":5.1447906758954512E-2},{"$f":"AE28/$I$28","v":4.8089042494683931E-2},{"$f":"AF28/$I$28","v":4.4090696163276093E-2},{"$f":"AG28/$I$28","v":3.9652464789904425E-2},{"$f":"AH28/$I$28","v":3.4979679506627573E-2},{"$f":"AI28/$I$28","v":3.0268010067176224E-2},{"$f":"AJ28/$I$28","v":2.5690604259772726E-2},{"$f":"AK28/$I$28","v":2.1388837188150104E-2},{"$f":"AL28/$I$28","v":1.7467165526263932E-2},{"$f":"AM28/$I$28","v":1.3992009870598555E-2},{"$f":"AN28/$I$28","v":1.0994112474841552E-2},{"$f":"AO28/$I$28","v":8.4734964990393451E-3},{"$f":"AP28/$I$28","v":6.406008916997742E-3},{"$f":"AQ28/$I$28","v":4.7504508511869731E-3},{"$f":"AR28/$I$28","v":3.4554493012597613E-3},{"$f":"AS28/$I$28","v":2.465452429545613E-3},{"$f":"AT28/$I$28","v":0}]
[]
[null,"Base EBITDA",null,null,"Euro/Yr",600]
[null,"EBITDA Growth",null,null,"% p.a.",0.02]
[]
["Financing"]
[null,"Debt Percent",null,null,"%",0.75]
[]
[null,"Equity Up-Front Funding",null,null,"%",0.4]
[null,"Pro-Rata Equity Funding",null,null,"%",{"$f":"1-F37","v":0.6}]
[]
[null,"Repayment Tenure",null,null,"Years",25]
[null,"Level Repayment",null,null,"Flag",true]
[null,"End of Debt Repayment",null,null,"Date",{"$f":"EDATE(F11,F40*12)","v":"2048-05-01"}]
[]
[null,"Interest Rate",null,null,null,{"$f":"F9","v":"2020-05-01"},{"$f":"F11","v":"2023-05-01"},{"$f":"EDATE(G44,24)","v":"2025-05-01"},{"$f":"EDATE(H44,24)","v":"2027-05-01"},"2029-05-01"]
[null,null,"Annual Rate",null,"% p.a.",4.2000000000000003E-2,4.4999999999999998E-2,4.5999999999999999E-2,4.7500000000000001E-2,4.7500000000000001E-2]
[]
[null,"Witholding Tax Rate",null,null,"%",7.4999999999999997E-2]
[null,"PRI Equity as Percent of Equity",null,null,"% p.a.",8.9999999999999993E-3]
[null,"PRI as Percent of Equity",null,null,"%",0.9]
[]
[null,"PRG Debt as Percent of Debt",null,null,"%",1.0999999999999999E-2]
[]
[null,"Fees"]
[null,null,"Up-Front Fee",null,"%",1.2E-2]
[null,null,"Commitment Fee",null,"% p.a.",7.0000000000000001E-3]
[]
[null,"DSRA Months",null,null,"Months",6]
[]
[null,"Circular Reference (UDF True)",null,null,"flag",false]
["Operational Model"]
[null,"Financial Close",null,null,"Flag",null,{"$f":"F9","v":"2020-05-01"},null,null,{"$f":"(J5=$G$61)*1","v":1},{"$f":"(K5=$G$61)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW5=$G$61)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI5=$G$61)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve",null,null,"%",null,null,null,{"$f":"SUM(J62:FC62)","v":1.0000000000000004},{"$f":"LOOKUP(J2,26:26,29:29)","v":3.4554493012597613E-3},{"$f":"LOOKUP(K2,26:26,29:29)","v":4.7504508511869731E-3},6.406008916997742E-3,8.4734964990393451E-3,1.0994112474841552E-2,1.3992009870598555E-2,1.7467165526263932E-2,2.1388837188150104E-2,2.5690604259772726E-2,3.0268010067176224E-2,3.4979679506627573E-2,3.9652464789904425E-2,4.4090696163276093E-2,4.8089042494683931E-2,5.1447906758954512E-2,5.3989797046952046E-2,5.5574822742272489E-2,5.6113438654538758E-2,5.5574822742272489E-2,5.3989797046952046E-2,5.1447906758954512E-2,4.8089042494683931E-2,4.4090696163276093E-2,3.9652464789904425E-2,3.4979679506627573E-2,3.0268010067176224E-2,2.5690604259772726E-2,2.1388837188150104E-2,1.7467165526263932E-2,1.3992009870598555E-2,1.0994112474841552E-2,8.4734964990393451E-3,6.406008916997742E-3,4.7504508511869731E-3,3.4554493012597613E-3,2.465452429545613E-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,{"$f":"LOOKUP(BW2,26:26,29:29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EI2,26:26,29:29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Expenditure",null,null,"Euro",null,{"$f":"F20","v":1000},null,{"$f":"SUM(J63:FC63)","v":1000},{"$f":"$G$63*J61","v":1000},{"$f":"$G$63*K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$63*BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$63*EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Expenditure",null,null,"Euro",null,{"$f":"F19","v":20000},null,{"$f":"SUM(J64:FC64)","v":20000},{"$f":"J62*$G$64","v":69.108986025195222},{"$f":"K62*$G$64","v":95.00901702373946},128.12017833995483,169.4699299807869,219.88224949683104,279.84019741197108,349.34331052527864,427.77674376300206,513.81208519545453,605.36020134352452,699.59359013255141,793.04929579808845,881.81392326552191,961.78084989367858,1028.9581351790903,1079.795940939041,1111.4964548454498,1122.2687730907751,1111.4964548454498,1079.795940939041,1028.9581351790903,961.78084989367858,881.81392326552191,793.04929579808845,699.59359013255141,605.36020134352452,513.81208519545453,427.77674376300206,349.34331052527864,279.84019741197108,219.88224949683104,169.4699299807869,128.12017833995483,95.00901702373946,69.108986025195222,49.309048590912262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62*$G$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62*$G$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Construction",null,"Euro"]
[]
[null,"Periodic Inflation",null,null,"% p.p.",null,{"$f":"F32","v":0.02},null,null,{"$f":"(1+$G$67)^(J4/12)-1","v":1.6515813019202241E-3},{"$f":"(1+$G$67)^(K4/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,{"$f":"(1+$G$67)^(BW4/12)-1","v":9.9504938362078299E-3},9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,{"$f":"(1+$G$67)^(EI4/12)-1","v":9.9504938362078299E-3},9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3]
[null,"Inflation Index",null,null,"Index",null,null,null,1,{"$f":"I68*(1+J67*J7)","v":1},{"$f":"J68*(1+K67*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0099504938362078,1.02,1.030149503712932,1.0404,1.0507524937871906,1.0612080000000002,1.0717675436629346,1.0824321600000002,1.0932028945361933,1.1040808032000002,1.1150669524269172,1.1261624192640003,1.1373682914754557,1.1486856676492805,1.1601156573049649,1.1716593810022662,1.1833179704510643,1.1950925686223117,1.2069843298600857,1.218994419994758,1.2311240164572876,1.2433743083946533,1.2557464967864336,1.2682417945625466,1.2808614267221623,1.2936066304537976,1.3064786552566057,1.3194787630628737,1.332608228361738,{"$f":"BV68*(1+BW67*BW7)","v":1.3458683383241312},1.3592603929289728,1.372785705090614,1.3864456007875525,1.4002414191924266,1.4141745128033039,1.4282462475762754,1.4424580030593701,1.456811172527801,1.4713071631205576,1.4859473959783571,1.5007333063829689,1.5156663438979243,1.5307479725106283,1.5459796707758831,1.5613629319608411,1.5768992641914008,1.5925901906000579,1.6084372494752288,1.6244419944120592,1.6406059944647335,1.6569308343003004,1.6734181143540283,1.6900694509863066,1.7068864766411089,1.7238708400060327,1.7410242061739312,1.7583482568061535,1.7758446902974099,1.7935152219422767,1.8113615841033583,1.8293855263811225,1.8475888157854257,1.8659732369087452,1.8845405921011344,1.9032927016469203,1.9222314039431574,1.9413585556798589,1.9606760320220207,1.9801857267934562,1.9998895526624612,2.0197894413293254,2.0398873437157103,2.0601852301559118,2.0806850905900247,2.1013889347590302,2.1222987924018253,2.143416713454211,2.1647447682498622,2.1862850477232958,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,{"$f":"EH68*(1+EI67*EI7)","v":2.2080396636148598},2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598,2.2080396636148598]
[null,"EBITDA",null,null,"Euro",null,{"$f":"F31","v":600},null,null,{"$f":"$G$69*J68*J7","v":0},{"$f":"$G$69*K68*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,605.97029630172472,612,618.08970222775918,624.24,630.45149627231433,636.72480000000007,643.06052619776074,649.45929600000011,655.921736721716,662.44848192000018,669.04017145615035,675.69745155840019,682.42097488527338,689.21140058956826,696.069394382979,702.99562860135973,709.99078227063865,717.05554117338704,724.1905979160515,731.39665199685476,738.6744098743726,746.02458503679202,753.4478980718601,760.94507673752798,768.51685603329736,776.16397827227854,783.88719315396338,791.68725783772425,799.56493701704278,{"$f":"$G$69*BW68*BW7","v":807.52100299447875},815.55623575738366,823.67142305436846,831.86736047253146,840.14485151545603,848.50470768198227,856.94774854576519,865.47480183562209,874.08670351668059,882.78429787233461,891.56843758701427,900.43998382978134,909.39980633875462,918.44878350637703,927.58780246552988,936.81775917650464,946.13955851484047,955.55411436003476,965.06234968513729,974.66519664723546,984.36359667884017,994.1585005801802,1004.0508686124169,1014.0416705917839,1024.1318859846654,1034.3225040036195,1044.6145237043586,1055.0089540836921,1065.5068141784459,1076.1091331653661,1086.816950462015,1097.6313158286735,1108.5532894712553,1119.5839421452472,1130.7243552606806,1141.9756209881523,1153.3388423658944,1164.8151334079153,1176.4056192132125,1188.1114360760737,1199.9337315974767,1211.8736647975952,1223.9324062294263,1236.1111380935472,1248.4110543540148,1260.8333608554181,1273.3792754410952,1286.0500280725266,1298.8468609499173,1311.7710286339775,1324.8237981689158,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$69*EI68*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free Cash Flow",null,null,"Euro",null,null,null,null,{"$f":"J69-J63-J64","v":-1069.1089860251952},{"$f":"K69-K63-K64","v":-95.00901702373946},-128.12017833995483,-169.4699299807869,-219.88224949683104,-279.84019741197108,-349.34331052527864,-427.77674376300206,-513.81208519545453,-605.36020134352452,-699.59359013255141,-793.04929579808845,-881.81392326552191,-961.78084989367858,-1028.9581351790903,-1079.795940939041,-1111.4964548454498,-1122.2687730907751,-1111.4964548454498,-1079.795940939041,-1028.9581351790903,-961.78084989367858,-881.81392326552191,-793.04929579808845,-699.59359013255141,-605.36020134352452,-513.81208519545453,-427.77674376300206,-349.34331052527864,-279.84019741197108,-219.88224949683104,-169.4699299807869,-128.12017833995483,-95.00901702373946,-69.108986025195222,-49.309048590912262,605.97029630172472,612,618.08970222775918,624.24,630.45149627231433,636.72480000000007,643.06052619776074,649.45929600000011,655.921736721716,662.44848192000018,669.04017145615035,675.69745155840019,682.42097488527338,689.21140058956826,696.069394382979,702.99562860135973,709.99078227063865,717.05554117338704,724.1905979160515,731.39665199685476,738.6744098743726,746.02458503679202,753.4478980718601,760.94507673752798,768.51685603329736,776.16397827227854,783.88719315396338,791.68725783772425,799.56493701704278,{"$f":"BW69-BW63-BW64","v":807.52100299447875},815.55623575738366,823.67142305436846,831.86736047253146,840.14485151545603,848.50470768198227,856.94774854576519,865.47480183562209,874.08670351668059,882.78429787233461,891.56843758701427,900.43998382978134,909.39980633875462,918.44878350637703,927.58780246552988,936.81775917650464,946.13955851484047,955.55411436003476,965.06234968513729,974.66519664723546,984.36359667884017,994.1585005801802,1004.0508686124169,1014.0416705917839,1024.1318859846654,1034.3225040036195,1044.6145237043586,1055.0089540836921,1065.5068141784459,1076.1091331653661,1086.816950462015,1097.6313158286735,1108.5532894712553,1119.5839421452472,1130.7243552606806,1141.9756209881523,1153.3388423658944,1164.8151334079153,1176.4056192132125,1188.1114360760737,1199.9337315974767,1211.8736647975952,1223.9324062294263,1236.1111380935472,1248.4110543540148,1260.8333608554181,1273.3792754410952,1286.0500280725266,1298.8468609499173,1311.7710286339775,1324.8237981689158,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI69-EI63-EI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Pre-tax IRR",null,null,"%",null,{"$f":"XIRR(J71:FC71,J6:FC6)","v":6.3302752375602706E-2}]
[]
["Financing"]
[null,"Summary Sources and Uses",null,null,null,null,"Applied","Computed","UDF","Copy/Paste","Difference"]
[null,null,"Uses of Funds"]
[null,null,null,"Development Costs","Euro",null,{"$f":"IF($F$59,I77,J77)","v":1000},{"$f":"SUM(J63:FC63)","v":1000},null,1000,{"$f":"J77-H77","v":0},"computed_uses","=Exercise!$H$77:$H$85"]
[null,null,null,"Capital Expenditures","Euro",null,{"$f":"IF($F$59,I78,J78)","v":20000},{"$f":"SUM(J64:FC64)","v":20000},null,20000,{"$f":"J78-H78","v":0},"psted_uses","=Exercise!$J$77:$J$85"]
[null,null,null,"Interest During Construction","Euro",null,995.69280538273222,{"$f":"I153","v":995.69280538273222},null,995.69280538273222,0]
[null,null,null,"Withholding Tax","Euro",null,80.731849085086367,{"$f":"I155","v":80.731849085086367},null,80.731849085086367,0]
[null,null,null,"Up-Front Fees","Euro",null,212.39088731804063,{"$f":"I161","v":212.39088731804063},null,212.39088731804063,0]
[null,null,null,"Commitment Fees","Euro",null,205.73525190944906,{"$f":"I165","v":205.73525190944906},null,205.73525190944906,0]
[null,null,null,"PRG","Euro",null,260.77668712404892,{"$f":"I171","v":260.77668712404892},null,260.77668712404892,0]
[null,null,null,"PRI","Euro",null,91.44227304487022,{"$f":"I180","v":91.44227304487022},null,91.44227304487022,0]
[null,null,null,"DSRA","Euro",null,752.21772591806052,{"$f":"I192","v":752.21772591806052},null,752.21772591806052,0]
[null,null,null,"Total","Euro",null,{"$f":"SUM(G77:G85)","v":23598.987479782289},{"$f":"SUM(H77:H85)","v":23598.987479782289},null,{"$f":"SUM(psted_uses)","v":23598.987479782289},0]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Debt","Euro",{"$f":"F35","v":0.75},{"$f":"G86*$F$89","v":17699.240609836717},{"$f":"H86*$F$89","v":17699.240609836717}]
[null,null,null,"Equity","Euro",null,{"$f":"G86-G89","v":5899.7468699455712},{"$f":"H86-H89","v":5899.7468699455712}]
[null,null,null,"Total","Euro",null,{"$f":"SUM(G89:G90)","v":23598.987479782289},{"$f":"SUM(H89:H90)","v":23598.987479782289}]
[]
[null,null,"Pro-Rata and Up-Front"]
[null,null,null,"Equity Up-Front Percent","%",null,{"$f":"$F$37","v":0.4},{"$f":"$F$37","v":0.4}]
[null,null,null,"Equity Up-Front  ","Euro",null,{"$f":"G94*G90","v":2359.8987479782286},{"$f":"H94*H90","v":2359.8987479782286}]
[null,null,null,"Equity Pro-Rata","Euro",null,{"$f":"G90-G95","v":3539.8481219673426},{"$f":"H90-H95","v":3539.8481219673426}]
[null,null,null,"Debt","Euro",null,{"$f":"G89","v":17699.240609836717},{"$f":"H89","v":17699.240609836717}]
[null,null,null,"Total Pro-Rata","Euro",null,{"$f":"G97+G96","v":21239.088731804059},{"$f":"H97+H96","v":21239.088731804059}]
[]
[null,null,null,"Equity Pro-Rata Percent","%",null,{"$f":"G96/G98","v":0.16666666666666666},{"$f":"H96/H98","v":0.16666666666666666}]
[null,null,null,"Debt Pro-Rata Percent","%",null,{"$f":"G97/G98","v":0.83333333333333337},{"$f":"H97/H98","v":0.83333333333333337}]
[]
[null,"Funding Requirements and Sources"]
[null,null,null,"Development Costs","Euro",null,null,null,null,{"$f":"J63","v":1000},{"$f":"K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditures","Euro",null,null,null,null,{"$f":"J64","v":69.108986025195222},{"$f":"K64","v":95.00901702373946},128.12017833995483,169.4699299807869,219.88224949683104,279.84019741197108,349.34331052527864,427.77674376300206,513.81208519545453,605.36020134352452,699.59359013255141,793.04929579808845,881.81392326552191,961.78084989367858,1028.9581351790903,1079.795940939041,1111.4964548454498,1122.2687730907751,1111.4964548454498,1079.795940939041,1028.9581351790903,961.78084989367858,881.81392326552191,793.04929579808845,699.59359013255141,605.36020134352452,513.81208519545453,427.77674376300206,349.34331052527864,279.84019741197108,219.88224949683104,169.4699299807869,128.12017833995483,95.00901702373946,69.108986025195222,49.309048590912262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction","Euro",null,null,null,null,{"$f":"J153","v":0},{"$f":"K153","v":0},0,0,0,0,0,0.70694128292577352,1.9918877918182303,3.5323238324262078,5.3452336405128014,7.4394147532563508,9.8135955936542505,12.455086009990987,15.339173234504853,18.429413771646683,21.678881296158362,25.032322916632474,28.42906648741851,31.80642692288885,35.103294969564111,38.263568306984631,41.23910610595005,43.991950648256349,46.495652874948547,48.735647656028178,50.708732319932203,52.421793134298454,53.889987648829575,55.134620428939421,56.180946066092801,57.05610193778687,57.787322931944296,58.400531514904003,58.919338739618055,59.364442564820258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees","Euro",null,null,null,null,{"$f":"J161","v":212.39088731804063},{"$f":"K161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees","Euro",null,null,null,null,{"$f":"J165","v":10.324557022404752},{"$f":"K165","v":10.324557022404752},10.324557022404752,10.324557022404752,10.324557022404752,10.324557022404752,10.324557022404752,10.206733475250457,9.9925757237683825,9.7358363836670527,9.4336847489859519,9.0846545635286944,8.6889577567957108,8.2487093540729219,7.7680281499872761,7.2529880604636388,6.7114101397116928,6.1525032029660069,5.5863792745016676,5.0234858685899439,4.4740078608107341,3.9472956379073141,3.4513726714130777,2.992565247695361,2.5752815432466605,2.2019490797333896,1.8731016357493848,1.5875915000216769,1.3428924142664898,1.1354536175815158,0.96106601138928538,0.81520669944027324,0.69333653374736948,0.59113510325408425,0.50466723246840905,0.43048326160137523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PRG Pre-COD","Euro",null,null,null,null,{"$f":"J171","v":0},{"$f":"K171","v":0},0,0,0,0,0,0.18515128838532163,0.52168489785715555,0.92513243230210207,1.3999421439438289,1.9484181496623776,2.5702274173856372,3.2620463359500205,4.0174025137988902,4.826751225907465,5.6778022442319518,6.5560845734037434,7.4457078895619908,8.3302546702804126,9.1937201110763134,10.021410747067403,10.800718265844059,11.521701360257614,12.177432895819857,12.764098195626426,13.280858464744147,13.729517249459118,14.114044384217269,14.440019636150799,14.714057303024305,14.943264793229895,15.134775053604457,15.295377301522477,15.431255384185681,15.547830195548164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PRI Pre-COD","Euro",null,null,null,null,{"$f":"J180","v":0},{"$f":"K180","v":0.87198149049680729},0.94367024048404002,1.0377574142659596,1.1598191792477435,1.3159916515942198,1.5127411552022496,1.6201993900838696,1.6697616125697217,1.7291784312788865,1.799104952447941,1.8798805096537634,1.9714560563548256,2.073342115270671,2.1845854796447775,2.3037804717916766,2.4291170763085552,2.5584641102411285,2.6894813622571614,2.8197509790538744,2.9469158894256342,3.06881214672614,3.1835828904005203,3.2897640370323344,3.3863354086333195,3.4727352073321049,3.5488399015112604,3.6149151043511019,3.671545464197302,3.719552728572967,3.7599110031488832,3.7936670153427978,3.8218712536888702,3.8455235847458877,3.8655347205562864,3.8827030109569431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax Pre-COD","Euro",null,null,null,null,{"$f":"J155","v":0},{"$f":"K155","v":0},0,0,0,0,0,5.7319563480468114E-2,0.16150441555282946,0.28640463506158437,0.43339732220374061,0.60319579080456887,0.79569694002602021,1.0098718386479177,1.2437167487436367,1.4942767922956768,1.7577471321209481,2.0296478040512813,2.305059444925825,2.5788994802342309,2.846213105640333,3.1024514843501048,3.3437113058878416,3.5669149174261903,3.7699178006715033,3.9515389991374192,4.1115188367512596,4.2504156595377118,4.3694584580132085,4.4703746293734659,4.5552118431967132,4.6261704273881241,4.6854586161035909,4.7351782309381623,4.7772436815906527,4.8133331809313722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSRA","Euro",null,null,null,null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding Needs Computed","Euro",null,null,null,null,{"$f":"SUM(J104:J112)","v":1291.8244303656406},{"$f":"SUM(K104:K112)","v":106.20555553664101},139.38840560284362,180.83224441745762,231.36662569848352,291.48074608597005,361.18060870288565,440.55308876312796,528.14949963702088,621.5690770582604,718.00495294064558,814.00485956499415,905.65385702973822,988.82990554761102,1059.5110413057698,1114.1031512611462,1149.7514127339814,1164.5977956980698,1157.952149304115,1130.3547588600884,1083.5222871156075,1020.1843882167143,943.83241450501748,858.41219200875616,767.99821065587116,676.48617048138192,587.33513635414295,503.38097641067014,426.73123889480246,358.7402184525892,300.05344172368302,250.70434085397488,210.24294272904339,177.87676275910408,152.60702578361432,885.56556672283091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW104:BW112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI104:EI112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Funding Needs Fixed Copy Paste",null,null,null,null,null,1291.8244303656406,106.20555553664101,139.38840560284362,180.83224441745762,231.36662569848352,291.48074608597005,361.18060870288565,440.55308876312796,528.14949963702088,621.5690770582604,718.00495294064558,814.00485956499415,905.65385702973822,988.82990554761102,1059.5110413057698,1114.1031512611462,1149.7514127339814,1164.5977956980698,1157.952149304115,1130.3547588600884,1083.5222871156075,1020.1843882167143,943.83241450501748,858.41219200875616,767.99821065587116,676.48617048138192,587.33513635414295,503.38097641067014,426.73123889480246,358.7402184525892,300.05344172368308,250.70434085397488,210.24294272904345,177.87676275910411,152.60702578361435,885.56556672283114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding Needs UDF"]
[]
[null,null,null,"Difference",null,null,null,"funding_diff",{"$f":"SUM(J118:FC118)","v":0},{"$f":"J113-J115","v":0},{"$f":"K113-K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113-BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI113-EI115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Up-Front"]
[null,null,null,"Commitment","Euro",null,{"$f":"G95","v":2359.8987479782286},null,null,{"$f":"$G$121","v":2359.8987479782286},{"$f":"$G$121","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"$G$121","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"$G$121","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286]
[null,null,null,"Less: Already Issued","Euro",null,null,null,null,{"$f":"J125","v":0},{"$f":"K125","v":1291.8244303656406},1398.0299859022816,1537.4183915051253,1718.2506359225829,1949.6172616210665,2241.0980077070367,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"BW125","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"EI125","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286]
[null,null,null,"Remaining Balance","Euro",null,null,null,null,{"$f":"J121-J122","v":2359.8987479782286},{"$f":"K121-K122","v":1068.0743176125879},961.86876207594696,822.48035647310326,641.6481120556457,410.28148635716207,118.8007402711919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW121-BW122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI121-EI122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance","Euro",null,null,null,null,{"$f":"I127","v":0},{"$f":"J127","v":1291.8244303656406},1398.0299859022816,1537.4183915051253,1718.2506359225829,1949.6172616210665,2241.0980077070367,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"BV127","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"EH127","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286]
[null,null,null,"Add: Equity Financed","Euro",null,null,null,{"$f":"SUM(J126:FC126)","v":2359.8987479782286},{"$f":"MIN(J123,J115)","v":1291.8244303656406},{"$f":"MIN(K123,K115)","v":106.20555553664101},139.38840560284362,180.83224441745762,231.36662569848352,291.48074608597005,118.8007402711919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW123,BW115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI123,EI115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","Euro",null,null,null,null,{"$f":"J125+J126","v":1291.8244303656406},{"$f":"K125+K126","v":1398.0299859022816},1537.4183915051253,1718.2506359225829,1949.6172616210665,2241.0980077070367,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"BW125+BW126","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,{"$f":"EI125+EI126","v":2359.8987479782286},2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286,2359.8987479782286]
[]
[null,null,"Pro-Rata"]
[null,null,null,"Pro-Rata Funding","Euro",null,null,null,null,{"$f":"J115-J126","v":0},{"$f":"K115-K126","v":0},0,0,0,0,242.37986843169375,440.55308876312796,528.14949963702088,621.5690770582604,718.00495294064558,814.00485956499415,905.65385702973822,988.82990554761102,1059.5110413057698,1114.1031512611462,1149.7514127339814,1164.5977956980698,1157.952149304115,1130.3547588600884,1083.5222871156075,1020.1843882167143,943.83241450501748,858.41219200875616,767.99821065587116,676.48617048138192,587.33513635414295,503.38097641067014,426.73123889480246,358.7402184525892,300.05344172368308,250.70434085397488,210.24294272904345,177.87676275910411,152.60702578361435,885.56556672283114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW115-BW126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI115-EI126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pro-Rata Equity ","Euro",null,{"$f":"G100","v":0.16666666666666666},null,null,{"$f":"J130*$G$131","v":0},{"$f":"K130*$G$131","v":0},0,0,0,0,40.39664473861562,73.42551479385466,88.024916606170137,103.59484617637673,119.66749215677426,135.66747659416569,150.94230950495637,164.80498425793516,176.58517355096163,185.68385854352437,191.62523545566356,194.09963261634496,192.99202488401914,188.39245981001471,180.58704785260124,170.03073136945238,157.3054024175029,143.06869866812602,127.99970177597852,112.74769508023032,97.889189392357153,83.896829401778348,71.121873149133734,59.790036408764863,50.008906953947175,41.784056808995814,35.040490454840572,29.646127126517349,25.434504297269058,147.59426112047186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW130*$G$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI130*$G$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pro-Rata Debt","Euro",null,{"$f":"G101","v":0.83333333333333337},null,null,{"$f":"J130*$G$132","v":0},{"$f":"K130*$G$132","v":0},0,0,0,0,201.98322369307814,367.12757396927333,440.12458303085077,517.97423088188373,598.33746078387139,678.33738297082846,754.71154752478185,824.02492128967583,882.92586775480822,928.41929271762183,958.12617727831787,970.4981630817249,964.96012442009589,941.96229905007374,902.93523926300622,850.15365684726191,786.52701208751455,715.34349334063018,639.99850887989271,563.73847540115162,489.44594696178581,419.4841470088918,355.60936574566875,298.95018204382433,250.04453476973592,208.92028404497907,175.20245227420287,148.23063563258677,127.17252148634529,737.97130560235928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW130*$G$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI130*$G$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt Funding","Euro",null,null,null,null,{"$f":"J132","v":0},{"$f":"K132","v":0},0,0,0,0,201.98322369307814,367.12757396927333,440.12458303085077,517.97423088188373,598.33746078387139,678.33738297082846,754.71154752478185,824.02492128967583,882.92586775480822,928.41929271762183,958.12617727831787,970.4981630817249,964.96012442009589,941.96229905007374,902.93523926300622,850.15365684726191,786.52701208751455,715.34349334063018,639.99850887989271,563.73847540115162,489.44594696178581,419.4841470088918,355.60936574566875,298.95018204382433,250.04453476973592,208.92028404497907,175.20245227420287,148.23063563258677,127.17252148634529,737.97130560235928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Equity Funding","Euro",null,null,null,null,{"$f":"J131+J126","v":1291.8244303656406},{"$f":"K131+K126","v":106.20555553664101},139.38840560284362,180.83224441745762,231.36662569848352,291.48074608597005,159.19738500980753,73.42551479385466,88.024916606170137,103.59484617637673,119.66749215677426,135.66747659416569,150.94230950495637,164.80498425793516,176.58517355096163,185.68385854352437,191.62523545566356,194.09963261634496,192.99202488401914,188.39245981001471,180.58704785260124,170.03073136945238,157.3054024175029,143.06869866812602,127.99970177597852,112.74769508023032,97.889189392357153,83.896829401778348,71.121873149133734,59.790036408764863,50.008906953947175,41.784056808995814,35.040490454840572,29.646127126517349,25.434504297269058,147.59426112047186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW131+BW126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI131+EI126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Source of Funds","Euro",null,null,null,null,{"$f":"SUM(J134:J135)","v":1291.8244303656406},{"$f":"SUM(K134:K135)","v":106.20555553664101},139.38840560284362,180.83224441745762,231.36662569848352,291.48074608597005,361.18060870288571,440.55308876312802,528.14949963702088,621.56907705826052,718.00495294064569,814.00485956499415,905.65385702973822,988.82990554761102,1059.5110413057698,1114.1031512611462,1149.7514127339814,1164.5977956980698,1157.952149304115,1130.3547588600884,1083.5222871156075,1020.1843882167143,943.83241450501748,858.41219200875616,767.99821065587128,676.48617048138192,587.33513635414295,503.38097641067014,426.73123889480246,358.7402184525892,300.05344172368308,250.70434085397488,210.24294272904345,177.87676275910411,152.60702578361435,885.56556672283114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW134:BW135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI134:EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Balances"]
[null,"Repayment"]
[null,null,"Repayment Flag",null,"Flag",null,{"$f":"F11","v":"2023-05-01"},{"$f":"F42","v":"2048-05-01"},{"$f":"SUM(J140:FC140)","v":50},{"$f":"AND(J5>=$G$140,J5<$H$140)*1","v":0},{"$f":"AND(K5>=$G$140,K5<$H$140)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW5>=$G$140,BW5<$H$140)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI5>=$G$140,EI5<$H$140)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Amount",null,"Euro",null,{"$f":"G89","v":17699.240609836717},{"$f":"G141/I140","v":353.98481219673437},null,{"$f":"$H$141*J140","v":0},{"$f":"$H$141*K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,{"$f":"$H$141*BW140","v":353.98481219673437},353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$141*EI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Account"]
[null,null,"Opening Balance",null,"Euro",null,null,null,null,{"$f":"I147","v":0},{"$f":"J147","v":0},0,0,0,0,0,201.98322369307814,569.1107976623515,1009.2353806932023,1527.209611575086,2125.5470723589574,2803.8844553297859,3558.5960028545678,4382.6209241442439,5265.5467918990526,6193.9660846166744,7152.0922618949926,8122.5904249767173,9087.5505493968139,10029.512848446888,10932.448087709894,11782.601744557156,12569.12875664467,13284.4722499853,13924.470758865193,14488.209234266344,14977.655181228129,15397.139328237021,15752.74869398269,16051.698876026514,16301.743410796249,16510.663694841227,16685.86614711543,16834.096782748016,16961.26930423436,17699.240609836721,17345.255797639988,16991.270985443254,16637.286173246521,16283.301361049786,15929.31654885305,15575.331736656315,15221.34692445958,14867.362112262845,14513.377300066109,14159.392487869374,13805.407675672639,13451.422863475904,13097.438051279169,12743.453239082433,12389.468426885698,12035.483614688963,11681.498802492228,11327.513990295492,10973.529178098757,10619.544365902022,10265.559553705287,9911.5747415085516,9557.5899293118164,9203.6051171150812,8849.6203049183459,8495.6354927216107,8141.6506805248764,7787.6658683281421,{"$f":"BV147","v":7433.6810561314078},7079.6962439346735,6725.7114317379392,6371.7266195412049,6017.7418073444705,5663.7569951477362,5309.7721829510019,4955.7873707542676,4601.8025585575333,4247.817746360799,3893.8329341640647,3539.8481219673304,3185.8633097705961,2831.8784975738618,2477.8936853771274,2123.9088731803931,1769.9240609836588,1415.9392487869245,1061.9544365901902,707.96962439345589,353.98481219672152,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,{"$f":"EH147","v":-1.2846612662542611E-11},-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11]
[null,null,"Add: Debt Draws",null,"Euro",null,null,null,null,{"$f":"J134","v":0},{"$f":"K134","v":0},0,0,0,0,201.98322369307814,367.12757396927333,440.12458303085077,517.97423088188373,598.33746078387139,678.33738297082846,754.71154752478185,824.02492128967583,882.92586775480822,928.41929271762183,958.12617727831787,970.4981630817249,964.96012442009589,941.96229905007374,902.93523926300622,850.15365684726191,786.52701208751455,715.34349334063018,639.99850887989271,563.73847540115162,489.44594696178581,419.4841470088918,355.60936574566875,298.95018204382433,250.04453476973592,208.92028404497907,175.20245227420287,148.23063563258677,127.17252148634529,737.97130560235928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Debt Repayment",null,"Euro",null,null,null,null,{"$f":"J141","v":0},{"$f":"K141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,{"$f":"BW141","v":353.98481219673437},353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,353.98481219673437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J144+J145-J146","v":0},{"$f":"K144+K145-K146","v":0},0,0,0,0,201.98322369307814,569.1107976623515,1009.2353806932023,1527.209611575086,2125.5470723589574,2803.8844553297859,3558.5960028545678,4382.6209241442439,5265.5467918990526,6193.9660846166744,7152.0922618949926,8122.5904249767173,9087.5505493968139,10029.512848446888,10932.448087709894,11782.601744557156,12569.12875664467,13284.4722499853,13924.470758865193,14488.209234266344,14977.655181228129,15397.139328237021,15752.74869398269,16051.698876026514,16301.743410796249,16510.663694841227,16685.86614711543,16834.096782748016,16961.26930423436,17699.240609836721,17345.255797639988,16991.270985443254,16637.286173246521,16283.301361049786,15929.31654885305,15575.331736656315,15221.34692445958,14867.362112262845,14513.377300066109,14159.392487869374,13805.407675672639,13451.422863475904,13097.438051279169,12743.453239082433,12389.468426885698,12035.483614688963,11681.498802492228,11327.513990295492,10973.529178098757,10619.544365902022,10265.559553705287,9911.5747415085516,9557.5899293118164,9203.6051171150812,8849.6203049183459,8495.6354927216107,8141.6506805248764,7787.6658683281421,7433.6810561314078,{"$f":"BW144+BW145-BW146","v":7079.6962439346735},6725.7114317379392,6371.7266195412049,6017.7418073444705,5663.7569951477362,5309.7721829510019,4955.7873707542676,4601.8025585575333,4247.817746360799,3893.8329341640647,3539.8481219673304,3185.8633097705961,2831.8784975738618,2477.8936853771274,2123.9088731803931,1769.9240609836588,1415.9392487869245,1061.9544365901902,707.96962439345589,353.98481219672152,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,{"$f":"EI144+EI145-EI146","v":-1.2846612662542611E-11},-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11]
[]
[null,null,"Annual Interest Rate",null,"% p.a.",null,null,null,null,{"$f":"LOOKUP(J5,44:44,45:45)","v":4.2000000000000003E-2},{"$f":"LOOKUP(K5,44:44,45:45)","v":4.2000000000000003E-2},4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"LOOKUP(BW5,44:44,45:45)","v":4.7500000000000001E-2},4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"LOOKUP(EI5,44:44,45:45)","v":4.7500000000000001E-2},4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2]
[null,null,"Periodic Interest Rate",null,"% p.p.",null,null,null,null,{"$f":"J149/12*J4","v":3.5000000000000001E-3},{"$f":"K149/12*K4","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,{"$f":"BW149/12*BW4","v":2.375E-2},2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,{"$f":"EI149/12*EI4","v":2.375E-2},2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2]
[]
[null,null,"Interest Cost",null,"Euro",null,null,null,{"$f":"SUM(J152:FC152)","v":11581.697110329113},{"$f":"J150*J144","v":0},{"$f":"K150*K144","v":0},0,0,0,0,0,0.70694128292577352,1.9918877918182303,3.5323238324262078,5.3452336405128014,7.4394147532563508,9.8135955936542505,12.455086009990987,15.339173234504853,18.429413771646683,21.678881296158362,25.032322916632474,28.42906648741851,31.80642692288885,35.103294969564111,38.263568306984631,41.23910610595005,43.991950648256349,46.495652874948547,48.735647656028178,50.708732319932203,52.421793134298454,53.889987648829575,55.134620428939421,56.180946066092801,57.05610193778687,57.787322931944296,58.400531514904003,58.919338739618055,59.364442564820258,398.23291372132621,390.26825544689973,382.30359717247319,374.33893889804671,374.51593130414506,366.37428062362017,358.23262994309522,350.09097926257033,353.09985016624256,344.69271087657012,336.28557158689762,327.87843229722517,319.47129300755273,311.06415371788023,302.65701442820779,294.24987513853534,285.84273584886284,277.4355965591904,269.02845726951796,260.62131797984551,252.21417869017301,243.80703940050057,235.3999001108281,226.99276082115563,218.58562153148318,210.17848224181071,201.77134295213827,193.36420366246583,184.95706437279338,{"$f":"BW150*BW144","v":176.54992508312094},168.1427857934485,159.73564650377605,151.32850721410361,142.92136792443117,134.51422863475872,126.10708934508629,117.69995005541385,109.29281076574142,100.88567147606898,92.478532186396535,84.071392896724092,75.664253607051663,67.257114317379219,58.849975027706776,50.44283573803434,42.035696448361897,33.62855715868946,25.221417869017017,16.814278579344577,8.407139289672136,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,{"$f":"EI150*EI144","v":-3.05107050735387E-13},-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13]
[null,null,"Interest During Construction",null,"Euro",null,null,null,{"$f":"SUM(J153:FC153)","v":995.69280538273222},{"$f":"J152*J3","v":0},{"$f":"K152*K3","v":0},0,0,0,0,0,0.70694128292577352,1.9918877918182303,3.5323238324262078,5.3452336405128014,7.4394147532563508,9.8135955936542505,12.455086009990987,15.339173234504853,18.429413771646683,21.678881296158362,25.032322916632474,28.42906648741851,31.80642692288885,35.103294969564111,38.263568306984631,41.23910610595005,43.991950648256349,46.495652874948547,48.735647656028178,50.708732319932203,52.421793134298454,53.889987648829575,55.134620428939421,56.180946066092801,57.05610193778687,57.787322931944296,58.400531514904003,58.919338739618055,59.364442564820258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW152*BW3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI152*EI3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense",null,"Euro",null,null,null,{"$f":"SUM(J154:FC154)","v":10586.004304946378},{"$f":"J152*J7","v":0},{"$f":"K152*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398.23291372132621,390.26825544689973,382.30359717247319,374.33893889804671,374.51593130414506,366.37428062362017,358.23262994309522,350.09097926257033,353.09985016624256,344.69271087657012,336.28557158689762,327.87843229722517,319.47129300755273,311.06415371788023,302.65701442820779,294.24987513853534,285.84273584886284,277.4355965591904,269.02845726951796,260.62131797984551,252.21417869017301,243.80703940050057,235.3999001108281,226.99276082115563,218.58562153148318,210.17848224181071,201.77134295213827,193.36420366246583,184.95706437279338,{"$f":"BW152*BW7","v":176.54992508312094},168.1427857934485,159.73564650377605,151.32850721410361,142.92136792443117,134.51422863475872,126.10708934508629,117.69995005541385,109.29281076574142,100.88567147606898,92.478532186396535,84.071392896724092,75.664253607051663,67.257114317379219,58.849975027706776,50.44283573803434,42.035696448361897,33.62855715868946,25.221417869017017,16.814278579344577,8.407139289672136,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI152*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Witholding Tax Pre-COD",null,"Euro",null,{"$f":"F47","v":7.4999999999999997E-2},{"$f":"G155/(1-G155)","v":8.1081081081081072E-2},{"$f":"SUM(J155:FC155)","v":80.731849085086367},{"$f":"$H$155*J153","v":0},{"$f":"$H$155*K153","v":0},0,0,0,0,0,5.7319563480468114E-2,0.16150441555282946,0.28640463506158437,0.43339732220374061,0.60319579080456887,0.79569694002602021,1.0098718386479177,1.2437167487436367,1.4942767922956768,1.7577471321209481,2.0296478040512813,2.305059444925825,2.5788994802342309,2.846213105640333,3.1024514843501048,3.3437113058878416,3.5669149174261903,3.7699178006715033,3.9515389991374192,4.1115188367512596,4.2504156595377118,4.3694584580132085,4.4703746293734659,4.5552118431967132,4.6261704273881241,4.6854586161035909,4.7351782309381623,4.7772436815906527,4.8133331809313722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$155*BW153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$155*EI153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Witholding Tax Post-COD",null,"Euro",null,{"$f":"G155","v":7.4999999999999997E-2},{"$f":"H155","v":8.1081081081081072E-2},{"$f":"SUM(J156:FC156)","v":858.32467337403091},{"$f":"$H$156*J154","v":0},{"$f":"$H$156*K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.289155166594014,31.643372063262138,30.997588959930255,30.351805856598379,30.366156592227973,29.706022753266495,29.045888914305014,28.385755075343535,28.629717581046691,27.948057638640819,27.266397696234939,26.584737753829064,25.903077811423191,25.221417869017312,24.53975792661144,23.858097984205564,23.176438041799688,22.494778099393812,21.81311815698794,21.131458214582068,20.449798272176189,19.768138329770313,19.086478387364437,18.404818444958561,17.723158502552689,17.041498560146813,16.359838617740937,15.678178675335065,14.996518732929191,{"$f":"$H$156*BW154","v":14.314858790523317},13.633198848117445,12.951538905711571,12.269878963305697,11.588219020899823,10.906559078493949,10.224899136088077,9.5432391936822025,8.8615792512763303,8.1799193088704563,7.4982593664645831,6.8165994240587091,6.1349394816528369,5.4532795392469628,4.7716195968410897,4.0899596544352166,3.4082997120293426,2.7266397696234694,2.0449798272175959,1.3633198848117223,0.68165994240584882,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,-2.4738409519085429E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$156*EI154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fees"]
[null,null,"Commitment",null,"Euro",null,{"$f":"G89","v":17699.240609836717},null,null,{"$f":"$G$159","v":17699.240609836717},{"$f":"$G$159","v":17699.240609836717},17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,{"$f":"$G$159","v":17699.240609836717},17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,{"$f":"$G$159","v":17699.240609836717},17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717]
[null,null,"Financial Close Flag",null,"Flag",null,null,null,null,{"$f":"J61","v":1},{"$f":"K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Up-Front Fee",null,"Euro",null,{"$f":"F54","v":1.2E-2},null,{"$f":"SUM(J161:FC161)","v":212.39088731804063},{"$f":"J159*J160*$G$161","v":212.39088731804063},{"$f":"K159*K160*$G$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW159*BW160*$G$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI159*EI160*$G$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Commitment",null,"Euro",null,null,null,null,{"$f":"J159-J144","v":17699.240609836717},{"$f":"K159-K144","v":17699.240609836717},17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17699.240609836717,17497.257386143639,17130.129812174368,16690.005229143517,16172.030998261631,15573.69353747776,14895.356154506931,14140.64460698215,13316.619685692473,12433.693817937665,11505.274525220044,10547.148347941726,9576.6501848600001,8611.6900604399034,7669.7277613898295,6766.7925221268233,5916.6388652795613,5130.1118531920474,4414.7683598514177,3774.7698509715246,3211.0313755703737,2721.5854286085887,2302.1012815996964,1946.491915854027,1647.5417338102034,1397.4971990404683,1188.5769149954904,1013.3744627212873,865.14382708870107,737.97130560235746,0,353.98481219672976,707.96962439346316,1061.9544365901966,1415.9392487869318,1769.924060983667,2123.9088731804022,2477.8936853771374,2831.8784975738727,3185.8633097706079,3539.8481219673431,3893.8329341640783,4247.8177463608135,4601.8025585575488,4955.787370754284,5309.7721829510192,5663.7569951477544,6017.7418073444896,6371.7266195412249,6725.7114317379601,7079.6962439346953,7433.6810561314305,7787.6658683281657,8141.650680524901,8495.6354927216362,8849.6203049183714,9203.6051171151066,9557.5899293118418,9911.5747415085752,{"$f":"BW159-BW144","v":10265.559553705309},10619.544365902044,10973.529178098779,11327.513990295512,11681.498802492246,12035.483614688981,12389.468426885716,12743.45323908245,13097.438051279183,13451.422863475918,13805.407675672654,14159.392487869387,14513.37730006612,14867.362112262856,15221.346924459591,15575.331736656324,15929.316548853058,16283.301361049793,16637.286173246528,16991.270985443261,17345.255797639995,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,{"$f":"EI159-EI144","v":17699.240609836732},17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732,17699.240609836732]
[null,null,"Periodic Fee %",null,"%",null,{"$f":"F55","v":7.0000000000000001E-3},null,null,{"$f":"$G$164*J4/12","v":5.8333333333333338E-4},{"$f":"$G$164*K4/12","v":5.8333333333333338E-4},5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,{"$f":"$G$164*BW4/12","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,{"$f":"$G$164*EI4/12","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3]
[null,null,"Periodic Fee Amount",null,"Euro",null,null,null,{"$f":"SUM(J165:FC165)","v":205.73525190944906},{"$f":"J163*J164*J3","v":10.324557022404752},{"$f":"K163*K164*K3","v":10.324557022404752},10.324557022404752,10.324557022404752,10.324557022404752,10.324557022404752,10.324557022404752,10.206733475250457,9.9925757237683825,9.7358363836670527,9.4336847489859519,9.0846545635286944,8.6889577567957108,8.2487093540729219,7.7680281499872761,7.2529880604636388,6.7114101397116928,6.1525032029660069,5.5863792745016676,5.0234858685899439,4.4740078608107341,3.9472956379073141,3.4513726714130777,2.992565247695361,2.5752815432466605,2.2019490797333896,1.8731016357493848,1.5875915000216769,1.3428924142664898,1.1354536175815158,0.96106601138928538,0.81520669944027324,0.69333653374736948,0.59113510325408425,0.50466723246840905,0.43048326160137523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW163*BW164*BW3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI163*EI164*EI3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PRI and PRG"]
[null,null,"PRG %",null,"Euro",null,{"$f":"F51","v":1.0999999999999999E-2},null,null,{"$f":"$G$168/12*J4","v":9.1666666666666665E-4},{"$f":"$G$168/12*K4","v":9.1666666666666665E-4},9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,9.1666666666666665E-4,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,{"$f":"$G$168/12*BW4","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,{"$f":"$G$168/12*EI4","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3]
[null,null,"Debt Balance",null,"Euro",null,null,null,null,{"$f":"J144","v":0},{"$f":"K144","v":0},0,0,0,0,0,201.98322369307814,569.1107976623515,1009.2353806932023,1527.209611575086,2125.5470723589574,2803.8844553297859,3558.5960028545678,4382.6209241442439,5265.5467918990526,6193.9660846166744,7152.0922618949926,8122.5904249767173,9087.5505493968139,10029.512848446888,10932.448087709894,11782.601744557156,12569.12875664467,13284.4722499853,13924.470758865193,14488.209234266344,14977.655181228129,15397.139328237021,15752.74869398269,16051.698876026514,16301.743410796249,16510.663694841227,16685.86614711543,16834.096782748016,16961.26930423436,17699.240609836721,17345.255797639988,16991.270985443254,16637.286173246521,16283.301361049786,15929.31654885305,15575.331736656315,15221.34692445958,14867.362112262845,14513.377300066109,14159.392487869374,13805.407675672639,13451.422863475904,13097.438051279169,12743.453239082433,12389.468426885698,12035.483614688963,11681.498802492228,11327.513990295492,10973.529178098757,10619.544365902022,10265.559553705287,9911.5747415085516,9557.5899293118164,9203.6051171150812,8849.6203049183459,8495.6354927216107,8141.6506805248764,7787.6658683281421,{"$f":"BW144","v":7433.6810561314078},7079.6962439346735,6725.7114317379392,6371.7266195412049,6017.7418073444705,5663.7569951477362,5309.7721829510019,4955.7873707542676,4601.8025585575333,4247.817746360799,3893.8329341640647,3539.8481219673304,3185.8633097705961,2831.8784975738618,2477.8936853771274,2123.9088731803931,1769.9240609836588,1415.9392487869245,1061.9544365901902,707.96962439345589,353.98481219672152,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,{"$f":"EI144","v":-1.2846612662542611E-11},-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11,-1.2846612662542611E-11]
[null,null,"PRG ",null,"Euro",null,null,null,{"$f":"SUM(J170:FC170)","v":2743.0951826536461},{"$f":"J169*J168","v":0},{"$f":"K169*K168","v":0},0,0,0,0,0,0.18515128838532163,0.52168489785715555,0.92513243230210207,1.3999421439438289,1.9484181496623776,2.5702274173856372,3.2620463359500205,4.0174025137988902,4.826751225907465,5.6778022442319518,6.5560845734037434,7.4457078895619908,8.3302546702804126,9.1937201110763134,10.021410747067403,10.800718265844059,11.521701360257614,12.177432895819857,12.764098195626426,13.280858464744147,13.729517249459118,14.114044384217269,14.440019636150799,14.714057303024305,14.943264793229895,15.134775053604457,15.295377301522477,15.431255384185681,15.547830195548164,97.345823354101967,95.398906887019919,93.451990419937886,91.505073952855852,89.558157485773819,87.611241018691771,85.664324551609724,83.71740808452769,81.770491617445643,79.823575150363595,77.876658683281548,75.929742216199514,73.982825749117467,72.035909282035419,70.088992814953386,68.142076347871338,66.195159880789291,64.248243413707243,62.301326946625203,60.354410479543162,58.407494012461115,56.460577545379074,54.513661078297034,52.566744611214986,50.619828144132946,48.672911677050898,46.725995209968858,44.779078742886817,42.832162275804777,{"$f":"BW169*BW168","v":40.885245808722743},38.938329341640703,36.991412874558662,35.044496407476622,33.097579940394589,31.150663473312548,29.203747006230508,27.256830539148471,25.30991407206643,23.362997604984393,21.416081137902353,19.469164670820316,17.522248203738279,15.575331736656238,13.6284152695742,11.681498802492161,9.7345823354101224,7.7876658683280846,5.8407494012460459,3.8938329341640072,1.9469164670819683,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,{"$f":"EI169*EI168","v":-7.0656369643984356E-14},-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14]
[null,null,"PRG Pre-COD",null,"Euro",null,null,null,{"$f":"SUM(J171:FC171)","v":260.77668712404892},{"$f":"J170*J3","v":0},{"$f":"K170*K3","v":0},0,0,0,0,0,0.18515128838532163,0.52168489785715555,0.92513243230210207,1.3999421439438289,1.9484181496623776,2.5702274173856372,3.2620463359500205,4.0174025137988902,4.826751225907465,5.6778022442319518,6.5560845734037434,7.4457078895619908,8.3302546702804126,9.1937201110763134,10.021410747067403,10.800718265844059,11.521701360257614,12.177432895819857,12.764098195626426,13.280858464744147,13.729517249459118,14.114044384217269,14.440019636150799,14.714057303024305,14.943264793229895,15.134775053604457,15.295377301522477,15.431255384185681,15.547830195548164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW170*BW3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI170*EI3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PRG Post-COD",null,null,null,null,null,2482.3184955295974,{"$f":"J7*J170","v":0},{"$f":"K7*K170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97.345823354101967,95.398906887019919,93.451990419937886,91.505073952855852,89.558157485773819,87.611241018691771,85.664324551609724,83.71740808452769,81.770491617445643,79.823575150363595,77.876658683281548,75.929742216199514,73.982825749117467,72.035909282035419,70.088992814953386,68.142076347871338,66.195159880789291,64.248243413707243,62.301326946625203,60.354410479543162,58.407494012461115,56.460577545379074,54.513661078297034,52.566744611214986,50.619828144132946,48.672911677050898,46.725995209968858,44.779078742886817,42.832162275804777,{"$f":"BW7*BW170","v":40.885245808722743},38.938329341640703,36.991412874558662,35.044496407476622,33.097579940394589,31.150663473312548,29.203747006230508,27.256830539148471,25.30991407206643,23.362997604984393,21.416081137902353,19.469164670820316,17.522248203738279,15.575331736656238,13.6284152695742,11.681498802492161,9.7345823354101224,7.7876658683280846,5.8407494012460459,3.8938329341640072,1.9469164670819683,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,-7.0656369643984356E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI7*EI170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Equity Balance",null,"Euro",null,null,null,null,{"$f":"I176","v":0},{"$f":"J176","v":1291.8244303656406},1398.0299859022816,1537.4183915051253,1718.2506359225829,1949.6172616210665,2241.0980077070367,2400.2953927168442,2473.7209075106989,2561.7458241168692,2665.3406702932461,2785.0081624500203,2920.675639044186,3071.6179485491425,3236.4229328070778,3413.0081063580396,3598.691964901564,3790.3172003572276,3984.4168329735726,4177.408857857592,4365.8013176676068,4546.388365520208,4716.4190968896601,4873.7244993071627,5016.7931979752884,5144.7928997512672,5257.5405948314974,5355.4297842238548,5439.3266136256334,5510.4484867747669,5570.2385231835315,5620.2474301374787,5662.0314869464746,5697.0719774013151,5726.7181045278321,5752.1526088251012,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,{"$f":"BV176","v":5899.7468699455731},5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,{"$f":"EH176","v":5899.7468699455731},5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731]
[null,null,"Add: Equity Financed",null,"Euro",null,null,null,null,{"$f":"J135","v":1291.8244303656406},{"$f":"K135","v":106.20555553664101},139.38840560284362,180.83224441745762,231.36662569848352,291.48074608597005,159.19738500980753,73.42551479385466,88.024916606170137,103.59484617637673,119.66749215677426,135.66747659416569,150.94230950495637,164.80498425793516,176.58517355096163,185.68385854352437,191.62523545566356,194.09963261634496,192.99202488401914,188.39245981001471,180.58704785260124,170.03073136945238,157.3054024175029,143.06869866812602,127.99970177597852,112.74769508023032,97.889189392357153,83.896829401778348,71.121873149133734,59.790036408764863,50.008906953947175,41.784056808995814,35.040490454840572,29.646127126517349,25.434504297269058,147.59426112047186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Equity Balance",null,"Euro",null,null,null,null,{"$f":"SUM(J174:J175)","v":1291.8244303656406},{"$f":"SUM(K174:K175)","v":1398.0299859022816},1537.4183915051253,1718.2506359225829,1949.6172616210665,2241.0980077070367,2400.2953927168442,2473.7209075106989,2561.7458241168692,2665.3406702932461,2785.0081624500203,2920.675639044186,3071.6179485491425,3236.4229328070778,3413.0081063580396,3598.691964901564,3790.3172003572276,3984.4168329735726,4177.408857857592,4365.8013176676068,4546.388365520208,4716.4190968896601,4873.7244993071627,5016.7931979752884,5144.7928997512672,5257.5405948314974,5355.4297842238548,5439.3266136256334,5510.4484867747669,5570.2385231835315,5620.2474301374787,5662.0314869464746,5697.0719774013151,5726.7181045278321,5752.1526088251012,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,{"$f":"SUM(BW174:BW175)","v":5899.7468699455731},5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,{"$f":"SUM(EI174:EI175)","v":5899.7468699455731},5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731,5899.7468699455731]
[null,null,"Equity Insured",null,"%",null,{"$f":"F49","v":0.9},null,null,{"$f":"$G$177*J174","v":0},{"$f":"$G$177*K174","v":1162.6419873290765},1258.2269873120536,1383.6765523546128,1546.4255723303247,1754.65553545896,2016.988206936333,2160.2658534451598,2226.3488167596292,2305.5712417051823,2398.8066032639217,2506.5073462050182,2628.6080751397676,2764.4561536942283,2912.7806395263701,3071.7072957222358,3238.8227684114077,3411.285480321505,3585.9751496762156,3759.667972071833,3929.2211859008462,4091.7495289681874,4244.7771872006942,4386.3520493764463,4515.1138781777599,4630.3136097761408,4731.7865353483476,4819.8868058014696,4895.3939522630699,4959.4036380972902,5013.2146708651781,5058.2226871237308,5095.8283382518275,5127.364779661184,5154.0462940750494,5176.9373479425913,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,{"$f":"$G$177*BW174","v":5309.7721829510156},5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,{"$f":"$G$177*EI174","v":5309.7721829510156},5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156,5309.7721829510156]
[null,null,"PRI Rate",null,"%",null,{"$f":"F48","v":8.9999999999999993E-3},null,null,{"$f":"$G$178/12*J4","v":7.4999999999999991E-4},{"$f":"$G$178/12*K4","v":7.4999999999999991E-4},7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,7.4999999999999991E-4,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"$G$178/12*BW4","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"$G$178/12*EI4","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[null,null,"Equity PRI",null,"Euro",null,null,null,{"$f":"SUM(J179:FC179)","v":2815.3554028987487},{"$f":"J178*J177","v":0},{"$f":"K178*K177","v":0.87198149049680729},0.94367024048404002,1.0377574142659596,1.1598191792477435,1.3159916515942198,1.5127411552022496,1.6201993900838696,1.6697616125697217,1.7291784312788865,1.799104952447941,1.8798805096537634,1.9714560563548256,2.073342115270671,2.1845854796447775,2.3037804717916766,2.4291170763085552,2.5584641102411285,2.6894813622571614,2.8197509790538744,2.9469158894256342,3.06881214672614,3.1835828904005203,3.2897640370323344,3.3863354086333195,3.4727352073321049,3.5488399015112604,3.6149151043511019,3.671545464197302,3.719552728572967,3.7599110031488832,3.7936670153427978,3.8218712536888702,3.8455235847458877,3.8655347205562864,3.8827030109569431,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,{"$f":"BW178*BW177","v":23.893974823279567},23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,{"$f":"EI178*EI177","v":23.893974823279567},23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567]
[null,null,"Equity PRI - Pre-COD",null,"Euro",null,null,null,{"$f":"SUM(J180:FC180)","v":91.44227304487022},{"$f":"J179*J3","v":0},{"$f":"K179*K3","v":0.87198149049680729},0.94367024048404002,1.0377574142659596,1.1598191792477435,1.3159916515942198,1.5127411552022496,1.6201993900838696,1.6697616125697217,1.7291784312788865,1.799104952447941,1.8798805096537634,1.9714560563548256,2.073342115270671,2.1845854796447775,2.3037804717916766,2.4291170763085552,2.5584641102411285,2.6894813622571614,2.8197509790538744,2.9469158894256342,3.06881214672614,3.1835828904005203,3.2897640370323344,3.3863354086333195,3.4727352073321049,3.5488399015112604,3.6149151043511019,3.671545464197302,3.719552728572967,3.7599110031488832,3.7936670153427978,3.8218712536888702,3.8455235847458877,3.8655347205562864,3.8827030109569431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW179*BW3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI179*EI3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity PRI - Post-COD",null,"Euro",null,null,null,{"$f":"SUM(J181:FC181)","v":1911.5179858623694},{"$f":"J179*J7","v":0},{"$f":"K179*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,{"$f":"BW179*BW7","v":23.893974823279567},23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,23.893974823279567,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI179*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DSRA"]
[null,null,"Total Debt Service",null,"Euro",null,null,null,null,{"$f":"J146+J154","v":0},{"$f":"K146+K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,744.25306764363404,736.28840936920756,728.32375109478107,728.50074350087948,720.35909282035459,712.21744213982959,704.0757914593047,707.08466236297693,698.67752307330443,690.27038378363204,681.86324449395954,673.45610520428704,665.04896591461466,656.64182662494215,648.23468733526965,639.82754804559727,631.42040875592477,623.01326946625227,614.60613017657988,606.19899088690738,597.79185159723488,589.38471230756249,580.97757301788999,572.57043372821749,564.16329443854511,555.75615514887261,547.34901585920022,538.94187656952772,{"$f":"BW146+BW154","v":530.53473727985534},522.12759799018284,513.72045870051045,505.31331941083795,496.90618012116556,488.49904083149306,480.09190154182068,471.68476225214823,463.27762296247579,454.87048367280335,446.4633443831309,438.05620509345846,429.64906580378602,421.24192651411357,412.83478722444113,404.42764793476869,396.02050864509624,387.61336935542386,379.20623006575136,370.79909077607897,362.39195148640653,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI146+EI154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Prospective Debt Service",null,"Euro",null,{"$f":"F57/H4","v":1},null,null,{"$f":"SUM(OFFSET(J184,0,1,1,$G$185))","v":0},{"$f":"SUM(OFFSET(K184,0,1,1,$G$185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,744.25306764363404,736.28840936920756,728.32375109478107,728.50074350087948,720.35909282035459,712.21744213982959,704.0757914593047,707.08466236297693,698.67752307330443,690.27038378363204,681.86324449395954,673.45610520428704,665.04896591461466,656.64182662494215,648.23468733526965,639.82754804559727,631.42040875592477,623.01326946625227,614.60613017657988,606.19899088690738,597.79185159723488,589.38471230756249,580.97757301788999,572.57043372821749,564.16329443854511,555.75615514887261,547.34901585920022,538.94187656952772,530.53473727985534,{"$f":"SUM(OFFSET(BW184,0,1,1,$G$185))","v":522.12759799018284},513.72045870051045,505.31331941083795,496.90618012116556,488.49904083149306,480.09190154182068,471.68476225214823,463.27762296247579,454.87048367280335,446.4633443831309,438.05620509345846,429.64906580378602,421.24192651411357,412.83478722444113,404.42764793476869,396.02050864509624,387.61336935542386,379.20623006575136,370.79909077607897,362.39195148640653,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI184,0,1,1,$G$185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Period Prior to COD",null,"Flag",null,{"$f":"EDATE(F11,-F15)","v":"2023-04-01"},null,null,{"$f":"(J5=$G$186)*1","v":0},{"$f":"(K5=$G$186)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW5=$G$186)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI5=$G$186)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service Reserve Requirement",null,"Euro",null,null,null,null,{"$f":"J185*(J186+J7)","v":0},{"$f":"K185*(K186+K7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,744.25306764363404,736.28840936920756,728.32375109478107,728.50074350087948,720.35909282035459,712.21744213982959,704.0757914593047,707.08466236297693,698.67752307330443,690.27038378363204,681.86324449395954,673.45610520428704,665.04896591461466,656.64182662494215,648.23468733526965,639.82754804559727,631.42040875592477,623.01326946625227,614.60613017657988,606.19899088690738,597.79185159723488,589.38471230756249,580.97757301788999,572.57043372821749,564.16329443854511,555.75615514887261,547.34901585920022,538.94187656952772,530.53473727985534,{"$f":"BW185*(BW186+BW7)","v":522.12759799018284},513.72045870051045,505.31331941083795,496.90618012116556,488.49904083149306,480.09190154182068,471.68476225214823,463.27762296247579,454.87048367280335,446.4633443831309,438.05620509345846,429.64906580378602,421.24192651411357,412.83478722444113,404.42764793476869,396.02050864509624,387.61336935542386,379.20623006575136,370.79909077607897,362.39195148640653,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI185*(EI186+EI7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Opening Balance",null,"Euro",null,null,null,null,{"$f":"J191","v":0},{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,744.25306764363404,736.28840936920756,728.32375109478107,728.50074350087948,720.35909282035459,712.21744213982959,704.0757914593047,707.08466236297693,698.67752307330443,690.27038378363204,681.86324449395954,673.45610520428704,665.04896591461466,656.64182662494215,648.23468733526965,639.82754804559727,631.42040875592477,623.01326946625227,614.60613017657988,606.19899088690738,597.79185159723488,589.38471230756249,580.97757301788999,572.57043372821749,564.16329443854511,555.75615514887261,547.34901585920022,538.94187656952772,{"$f":"BW191","v":530.53473727985534},522.12759799018284,513.72045870051045,505.31331941083795,496.90618012116556,488.49904083149306,480.09190154182068,471.68476225214823,463.27762296247579,454.87048367280335,446.4633443831309,438.05620509345846,429.64906580378602,421.24192651411357,412.83478722444113,404.42764793476869,396.02050864509624,387.61336935542386,379.20623006575136,370.79909077607897,362.39195148640653,0,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funding Requirement",null,"Euro",null,null,null,null,{"$f":"J187-J188","v":0},{"$f":"K187-K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,-7.9646582744264833,-7.9646582744264833,-7.9646582744264833,0.17699240609840672,-8.14165068052489,-8.1416506805250037,-8.14165068052489,3.0088709036722321,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,{"$f":"BW187-BW188","v":-8.4071392896725001},-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896724433,-362.39195148640681,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI187-EI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,"Euro",null,null,null,null,{"$f":"I194","v":0},{"$f":"J194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,744.25306764363404,736.28840936920756,728.32375109478107,728.50074350087948,720.35909282035459,712.21744213982959,704.0757914593047,707.08466236297693,698.67752307330443,690.27038378363204,681.86324449395954,673.45610520428704,665.04896591461466,656.64182662494215,648.23468733526965,639.82754804559727,631.42040875592477,623.01326946625227,614.60613017657988,606.19899088690738,597.79185159723488,589.38471230756249,580.97757301788999,572.57043372821749,564.16329443854511,555.75615514887261,547.34901585920022,538.94187656952772,{"$f":"BV194","v":530.53473727985534},522.12759799018284,513.72045870051045,505.31331941083795,496.90618012116556,488.49904083149306,480.09190154182068,471.68476225214823,463.27762296247579,454.87048367280335,446.4633443831309,438.05620509345846,429.64906580378602,421.24192651411357,412.83478722444113,404.42764793476869,396.02050864509624,387.61336935542386,379.20623006575136,370.79909077607897,362.39195148640653,0,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Funding Pre-COD",null,"Euro",null,null,null,{"$f":"SUM(J192:FC192)","v":752.21772591806052},{"$f":"J189*J3","v":0},{"$f":"K189*K3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW189*BW3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI189*EI3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Net Funding Post-COD",null,"Euro",null,null,null,{"$f":"SUM(J193:FC193)","v":-752.21772591806075},{"$f":"J189*J7","v":0},{"$f":"K189*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9646582744264833,-7.9646582744264833,-7.9646582744264833,0.17699240609840672,-8.14165068052489,-8.1416506805250037,-8.14165068052489,3.0088709036722321,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,{"$f":"BW189*BW7","v":-8.4071392896725001},-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896724433,-8.4071392896723864,-8.4071392896725001,-8.4071392896723864,-8.4071392896724433,-362.39195148640681,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI189*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Euro",null,null,null,null,{"$f":"J191+J192+J193","v":0},{"$f":"K191+K192+K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.21772591806052,744.25306764363404,736.28840936920756,728.32375109478107,728.50074350087948,720.35909282035459,712.21744213982959,704.0757914593047,707.08466236297693,698.67752307330443,690.27038378363204,681.86324449395954,673.45610520428704,665.04896591461466,656.64182662494215,648.23468733526965,639.82754804559727,631.42040875592477,623.01326946625227,614.60613017657988,606.19899088690738,597.79185159723488,589.38471230756249,580.97757301788999,572.57043372821749,564.16329443854511,555.75615514887261,547.34901585920022,538.94187656952772,530.53473727985534,{"$f":"BW191+BW192+BW193","v":522.12759799018284},513.72045870051045,505.31331941083795,496.90618012116556,488.49904083149306,480.09190154182068,471.68476225214823,463.27762296247579,454.87048367280335,446.4633443831309,438.05620509345846,429.64906580378602,421.24192651411357,412.83478722444113,404.42764793476869,396.02050864509624,387.61336935542386,379.20623006575136,370.79909077607897,362.39195148640653,0,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,-3.05107050735387E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191+EI192+EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]